|
BERMUDA
|
001-33606
|
98-0501001
|
(State or other jurisdiction of incorporation or organization)
|
(Commission file number)
|
(I.R.S. Employer Identification No.)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Shares, $0.175 par value per share
|
|
New York Stock Exchange
|
5.875% Preferred Shares, Series A, $0.175 par value per share
|
|
New York Stock Exchange
|
5.800% Preferred Shares, Series B, $0.175 par value per share
|
|
New York Stock Exchange
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
(Do not check if a smaller reporting company)
|
|
|
|
Smaller reporting company
|
o
|
|
|
Emerging growth company
|
o
|
|
Table of Contents
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|||
|
|
|
|
|
|
||
|
|
|
|
|
|
•
|
Raising approximately $1.0 billion of initial equity capital in December 2005 and underwriting $217.4 million in gross premiums written for the January 2006 renewal season;
|
•
|
Building a risk analytics staff comprised of over 50 experts, many of whom have PhDs and Masters degrees in related fields;
|
•
|
Developing Validus Capital Allocation and Pricing System (“VCAPS”), a proprietary computer-based system for modeling, pricing, allocating capital and analyzing catastrophe-exposed risks;
|
•
|
Acquiring all of the outstanding shares of Talbot Holdings Ltd. (“Talbot”) on July 2, 2007;
|
•
|
Completing an initial public offering (“IPO”) on July 30, 2007;
|
•
|
Acquiring all of the outstanding shares of IPC Holdings Ltd. (“IPC”) on September 4, 2009;
|
•
|
Acquiring all of the outstanding shares of Flagstone Reinsurance Holdings, S.A. (“Flagstone”) on November 30, 2012;
|
•
|
Acquiring all of the outstanding shares of Western World Insurance Group, Inc. (“Western World”) on October 2, 2014;
|
•
|
Acquiring all of the outstanding shares of Crop Risk Services, Inc. (“CRS”) on May 1, 2017;
|
•
|
Successfully launching a series of sidecars and ILS funds beginning on May 25, 2011 and managing third party capital of
$3.2 billion
as at January 1,
2018
;
|
•
|
Delivering a 10.4% compounded annual growth in book value per diluted common share plus accumulated dividends from formation through December 31,
2017
;
|
•
|
Repurchasing approximately
81.0 million
common shares for an aggregate purchase price of approximately
$2.7 billion
and paying an aggregate amount of
$1.3 billion
in common share dividends from formation through
February 27, 2018
.
|
•
|
Raising $400.0 million of additional equity capital through the issuance of preferred shares and paying an aggregate amount of
$20.3 million
in preferred dividends through
February 27, 2018
.
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
(Dollars in thousands)
|
|
Gross
Premiums
Written
|
|
% of Total
|
|
Gross
Premiums
Written
|
|
% of Total
|
|
Gross
Premiums
Written
|
|
% of Total
|
|||||||||
Property
|
|
$
|
548,977
|
|
|
45.9
|
%
|
|
$
|
497,263
|
|
|
42.0
|
%
|
|
$
|
571,612
|
|
|
47.9
|
%
|
Specialty - Short-tail
|
|
505,111
|
|
|
42.3
|
%
|
|
555,504
|
|
|
46.9
|
%
|
|
599,333
|
|
|
50.1
|
%
|
|||
Specialty - Other
|
|
141,119
|
|
|
11.8
|
%
|
|
132,145
|
|
|
11.1
|
%
|
|
23,644
|
|
|
2.0
|
%
|
|||
Total
|
|
$
|
1,195,207
|
|
|
100.0
|
%
|
|
$
|
1,184,912
|
|
|
100.0
|
%
|
|
$
|
1,194,589
|
|
|
100.0
|
%
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
(Dollars in thousands)
|
|
Gross
Premiums
Written
|
|
% of Total
|
|
Gross
Premiums
Written
|
|
% of Total
|
|
Gross
Premiums
Written
|
|
% of Total
|
|||||||||
Property
|
|
$
|
397,292
|
|
|
27.3
|
%
|
|
$
|
371,221
|
|
|
31.1
|
%
|
|
$
|
334,370
|
|
|
28.1
|
%
|
Specialty - Short-tail
|
|
580,952
|
|
|
40.0
|
%
|
|
397,602
|
|
|
33.3
|
%
|
|
440,735
|
|
|
37.0
|
%
|
|||
Specialty - Other
|
|
474,889
|
|
|
32.7
|
%
|
|
425,314
|
|
|
35.6
|
%
|
|
416,094
|
|
|
34.9
|
%
|
|||
Total
|
|
$
|
1,453,133
|
|
|
100.0
|
%
|
|
$
|
1,194,137
|
|
|
100.0
|
%
|
|
$
|
1,191,199
|
|
|
100.0
|
%
|
|
|
Assets Under Management
|
||||||
|
|
January 1,
|
||||||
(Dollars in thousands)
|
|
2018
|
|
2017
|
||||
Third party
|
|
$
|
3,224,171
|
|
|
$
|
2,498,597
|
|
Related party
|
|
174,733
|
|
|
242,715
|
|
||
Total
|
|
$
|
3,398,904
|
|
|
$
|
2,741,312
|
|
|
|
Fee revenues
|
||||||||||
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Third party
|
|
$
|
20,349
|
|
|
$
|
18,771
|
|
|
19,661
|
|
|
Related party
|
|
2,150
|
|
|
3,329
|
|
|
5,309
|
|
|||
Total
|
|
$
|
22,499
|
|
|
$
|
22,100
|
|
|
$
|
24,970
|
|
|
|
Investment (loss) income from funds and sidecars
(a)
|
|||||||||
|
|
Years Ended December 31,
|
|||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
|||||
Investment (loss) income from funds and sidecars
|
|
$
|
(25,149
|
)
|
|
20,579
|
|
|
$
|
19,176
|
|
(a)
|
The investment income from the funds and sidecars is presented on an equity accounting basis.
|
|
|
Gross Premiums Written
|
||||||||||
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Gross premiums written
|
|
$
|
312,819
|
|
|
$
|
270,402
|
|
|
$
|
176,126
|
|
•
|
Establish the principles by which the Company can evaluate the risk/reward trade-offs associated with key strategic and tactical decisions.
|
•
|
Establish a risk governance structure that, in respect of all activities related to ERM, operates with clearly defined roles and responsibilities.
|
•
|
Establish minimum requirements that must be met by each of the Company’s reportable segments.
|
•
|
Identify and assess all risks and causes of risks arising out of the Company’s strategic initiatives, internal processes and external environment.
|
•
|
Establish a set of responses to manage the Company’s risks within its stated risk appetite and risk tolerances.
|
•
|
Establish procedures through which near-miss and actual incidents, that either have the potential to impact or have impacted the Company, are reported and reviewed in order to inform the risk identification and assessment process.
|
•
|
Absolute maximum limits - these are defined based on the underlying peril or coverage and include measures such as zonal aggregates, which convey the maximum contractual loss exposure.
|
•
|
Probable maximum loss - these are defined where probabilistic event sets exist for underlying perils and are established for most natural catastrophe, aviation and upstream energy coverage, and convey an extreme but likely loss exposure.
|
•
|
Realistic disaster scenarios (“RDSs”) - these are either prescribed by third parties or developed internally and convey a more intuitive view of potential loss outcomes.
|
•
|
Lines of business that a particular underwriter is authorized to write;
|
•
|
Exposure limits by line of business;
|
•
|
Contractual exposures and limits requiring mandatory referrals; and
|
•
|
Levels of analysis to be performed by lines of business.
|
•
|
Seek high quality clients who have demonstrated superior performance over an extended period;
|
•
|
Evaluate our clients’ exposures and make adjustments where their exposure is not adequately reflected;
|
•
|
Apply the comprehensive knowledge and experience of our entire underwriting team to make progressive and cohesive decisions about the business they underwrite; and
|
•
|
Employ our well-founded and carefully maintained market contacts within the Company to enhance our robust distribution capabilities.
|
•
|
Ceding companies may report insufficient data and many reinsurers may not be sufficiently critical in their analysis of this data. The Company generally scrutinizes data for anomalies that may indicate insufficient data quality. These circumstances are addressed by either declining the program or, if the variances are manageable, by modifying the model inputs and outputs, and ultimately, pricing to reflect insufficient data quality;
|
•
|
Performing independent checks on the accuracy of reported building characteristics through third-party tools and the use of licensed data sources;
|
•
|
Prior to making overall adjustments for changes in variable metrics, the Company carefully examines the adjustment against the latest scientific studies and technology available to ensure its impact to the business is thoroughly evaluated before adopting it into its systems; and
|
•
|
To properly quantify risk, the Company frequently adjusts vendor models in advance of their updates based on the latest scientific studies and claims data from recent events.
|
•
|
VCAPS takes into account annual limits, event/franchise/annual aggregate deductibles, and reinstatement premiums. This functionality allows for more accurate evaluation of treaties with a broad range of features, including both common (reinstatement premium and annual limits) and complex features (second or third event coverage, aggregate excess of loss, attritional loss components, covers with varying attachment across different geographical zones or lines of businesses and covers with complicated structures); and
|
•
|
VCAPS’s use of 100,000-year simulations enables robust pricing of catastrophe-exposed business. This capability is possible in real-time operation because the Company has designed a computing hardware platform and software environment to accommodate the significant computing needs.
|
•
|
budgeted underwriting activity for the coming year;
|
•
|
loss experience from prior years;
|
•
|
loss information from the coming year’s individual capital assessment calculations;
|
•
|
expected changes to risk limits and aggregation limits and any other changes to the Company’s risk tolerance;
|
•
|
scenario planning;
|
•
|
changes to capital requirements; and
|
•
|
RDSs prescribed by Lloyd’s.
|
|
|
Gross Premiums Written
|
|||||||||||||||||||||
|
|
Year Ended December 31, 2017
|
|||||||||||||||||||||
(Dollars in thousands)
|
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment
|
|
Eliminations
|
|
Total
|
|
% of Total
|
|||||||||||
Name of Broker
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Marsh & McLennan Companies, Inc.
|
|
$
|
462,816
|
|
|
$
|
157,862
|
|
|
$
|
110,546
|
|
|
$
|
(4,049
|
)
|
|
$
|
727,175
|
|
|
24.6
|
%
|
Aon Benfield Group Ltd.
|
|
297,581
|
|
|
98,361
|
|
|
86,509
|
|
|
—
|
|
|
482,451
|
|
|
16.3
|
%
|
|||||
Willis Towers Watson plc
|
|
176,738
|
|
|
94,525
|
|
|
86,169
|
|
|
—
|
|
|
357,432
|
|
|
12.1
|
%
|
|||||
Sub-total
|
|
937,135
|
|
|
350,748
|
|
|
283,224
|
|
|
(4,049
|
)
|
|
1,567,058
|
|
|
53.0
|
%
|
|||||
All Others/Direct
|
|
258,072
|
|
|
1,102,385
|
|
|
29,595
|
|
|
(6,172
|
)
|
|
1,383,880
|
|
|
47.0
|
%
|
|||||
Total
|
|
$
|
1,195,207
|
|
|
$
|
1,453,133
|
|
|
$
|
312,819
|
|
|
$
|
(10,221
|
)
|
|
$
|
2,950,938
|
|
|
100.0
|
%
|
•
|
Communicate and align the Company’s investment philosophy and goals;
|
•
|
Provide transparency regarding investment policies, procedures and controls;
|
•
|
Set expectations and priorities of our third party investment managers;
|
•
|
Establish a framework for integrating investment management into our overall ERM process;
|
•
|
Mandate our investment parameters, including permissible asset classes and portfolio constraints, and governance structure for portfolio oversight and management;
|
•
|
Establish formalized criteria to measure, monitor, and evaluate investment performance and risk exposures on a regular basis; and
|
•
|
Ensure assets are invested in accordance with the overall financial goals and risk tolerances of the Company.
|
•
|
Alleghany Corporation, Arch Capital Group, Limited, Argo Group International Holdings, Ltd., Aspen Insurance Holdings Limited, AXIS Capital Holdings Limited, Everest Re Group Ltd., RenaissanceRe Holdings Ltd., XL Group Ltd. and others in the reinsurance market;
|
•
|
MS Amlin plc, Beazley plc, Brit plc, Hiscox Ltd. and others in the Lloyd’s market;
|
•
|
Scottsdale Insurance Company, Burlington Insurance Company, Nautilus Insurance Company, Essex Insurance Company, Penn-America Group, Inc., Colony Specialty Insurance Company, RSUI Group, Inc., and others in the U.S. excess and surplus market;
|
•
|
Asset managers and reinsurers who provide collateralized reinsurance and retrocessional coverage;
|
•
|
Treaty and direct insurers, in the London and global markets, that compete with Lloyd’s on a worldwide basis;
|
•
|
Various capital markets participants who access (re)insurance business in securitized form, including through special purpose entities or derivative transactions; and
|
•
|
Government-sponsored insurers and reinsurers.
|
•
|
premiums charged and other terms and conditions offered;
|
•
|
services provided;
|
•
|
financial ratings assigned by independent rating agencies;
|
•
|
speed of claims payment;
|
•
|
reputation;
|
•
|
perceived financial strength; and
|
•
|
the experience of the underwriter in the line of (re)insurance written.
|
Country
|
|
Number of employees
|
|
%
|
||
United States
|
|
695
|
|
|
55.0
|
%
|
United Kingdom
|
|
324
|
|
|
25.6
|
%
|
Bermuda
|
|
137
|
|
|
10.8
|
%
|
Canada
|
|
37
|
|
|
2.9
|
%
|
Singapore
|
|
37
|
|
|
2.9
|
%
|
United Arab Emirates
|
|
11
|
|
|
0.9
|
%
|
Chile
|
|
9
|
|
|
0.7
|
%
|
Switzerland
|
|
7
|
|
|
0.6
|
%
|
Australia
|
|
7
|
|
|
0.6
|
%
|
Total
|
|
1,264
|
|
|
100.0
|
%
|
Name
|
|
Age
|
|
Position
|
Edward J. Noonan
|
|
59
|
|
Chairman of the Board of Directors and Chief Executive Officer of the Validus Group
|
Jeffrey D. Sangster
|
|
45
|
|
Executive Vice President and Chief Financial Officer
|
Peter Bilsby
|
|
48
|
|
Global Head of Insurance and Chief Executive Officer of the Talbot Group
|
Patrick Boisvert
|
|
44
|
|
Executive Vice President and Chief Accounting Officer
|
Kean D. Driscoll
|
|
44
|
|
Global Head of Reinsurance, President of Validus Holdings and Chief Executive Officer of Validus Reinsurance, Ltd.
|
John J. Hendrickson
|
|
57
|
|
Director of Strategy, Risk Management and Corporate Development
|
Andrew E. Kudera
|
|
58
|
|
Executive Vice President and Chief Actuary
|
Robert F. Kuzloski
|
|
54
|
|
Executive Vice President and General Counsel
|
Michael R. Moore
|
|
48
|
|
Executive Vice President and Chief Operating Officer
|
Jonathan P. Ritz
|
|
50
|
|
President of Western World Insurance Group, Inc. and Chief Executive Officer of Validus Specialty
|
Romel Salam
|
|
51
|
|
Executive Vice President and Chief Risk Officer
|
Lixin Zeng
|
|
49
|
|
Global Head of Asset Management and Chief Executive Officer of AlphaCat Managers Ltd.
|
•
|
integrating financial and operational reporting systems;
|
•
|
integration into new geographical regions;
|
•
|
establishing satisfactory budgetary and other financial controls;
|
•
|
funding increased capital needs and overhead expenses;
|
•
|
retaining management personnel required for existing operations;
|
•
|
obtaining management personnel required for expanded operations;
|
•
|
obtaining necessary regulatory permissions;
|
•
|
funding cash flow shortages that may occur if anticipated revenues are not realized or are delayed, whether by general economic or market conditions or unforeseen internal difficulties;
|
•
|
the value of assets related to acquisitions or new ventures may be lower than expected or may diminish due to credit defaults or changes in interest rates and liabilities assumed may be greater than expected;
|
•
|
the assets and liabilities related to acquisitions or new ventures may be subject to foreign currency exchange rate fluctuation; and
|
•
|
financial exposures in the event that the sellers of the entities we acquire are unable or unwilling to meet their indemnification, reinsurance and other obligations to us.
|
•
|
our operations will be restricted by the terms of the Merger Agreement, which may prevent or delay the pursuit of strategic corporate or business opportunities and result in our inability to respond effectively and/or timely to competitive pressures and industry developments;
|
•
|
the proposed Merger may disrupt our current business plans and operations;
|
•
|
our management's attention may be directed toward the completion of the Merger and diverted away from our day-to-day business operations and the execution of our current business plans;
|
•
|
current and prospective employees may experience uncertainty about their future roles with us, which might adversely affect our ability to attract and retain employees who generate and service our business;
|
•
|
uncertainties surrounding our business could cause brokers, customers and other counterparties to change existing business relationships, which could negatively affect our revenues, earnings and cash flow;
|
•
|
third-party rating agencies may downgrade or revoke our financial strength or debt ratings in connection with the Merger;
|
•
|
we may incur significantly higher transaction costs than we currently anticipate, such as legal, financing and accounting fees, and other costs, fees, expenses and charges related to the Merger, whether or not the Merger is completed;
|
•
|
we could be subject to litigation related to the proposed Merger, which could result in significant costs and expenses; and
|
•
|
the Merger may not be completed, which may have an adverse effect on our stock price to the extent that the current market price reflects a market assumption that the Merger will be completed, result in negative reactions from our shareholders and other investors, rating agencies, employees, brokers or customers, and adversely affect our future business and financial results.
|
Legal entity
|
|
Location
|
|
Expiration date
|
Validus Holdings, Ltd.
|
|
Pembroke, Bermuda
|
|
December 31, 2021
|
Validus Research Inc.
|
|
Waterloo, Canada
|
|
March 31, 2020
|
Validus Specialty, Inc.
|
|
New York, New York, USA
|
|
June 30, 2032
|
Talbot Holdings Ltd. and Talbot Underwriting Services Ltd.
|
|
London, England
|
|
June 22, 2024
|
Validus Reinsurance (Switzerland) Ltd
|
|
Zurich, Switzerland
|
|
January 31, 2019
|
Western World Insurance Group, Inc.
|
|
Parsippany, New Jersey, USA
|
|
March 31, 2030
|
|
|
2017
|
|
2016
|
||||||||||||
Period
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
1
st
Quarter
|
|
$
|
58.76
|
|
|
$
|
54.66
|
|
|
$
|
47.58
|
|
|
$
|
41.73
|
|
2
nd
Quarter
|
|
$
|
57.40
|
|
|
$
|
51.21
|
|
|
$
|
48.77
|
|
|
$
|
44.23
|
|
3
rd
Quarter
|
|
$
|
54.44
|
|
|
$
|
41.15
|
|
|
$
|
51.43
|
|
|
$
|
47.14
|
|
4
th
Quarter
|
|
$
|
53.30
|
|
|
$
|
45.72
|
|
|
$
|
56.41
|
|
|
$
|
48.77
|
|
|
|
Total shares repurchased under publicly announced repurchase program
|
|||||||||||||
(Dollars in thousands, except share and per share amounts)
|
|
Total number of shares repurchased
|
|
Aggregate Purchase
Price
(a)
|
|
Average Price per Share
(a)
|
|
Approximate dollar value of shares that may yet be purchased under the Program
|
|||||||
Cumulative inception-to-date to December 31, 2016
|
|
80,508,849
|
|
|
$
|
2,704,406
|
|
|
$
|
33.59
|
|
|
$
|
319,995
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cumulative for the nine months ended September 30, 2017
|
|
351,812
|
|
|
18,343
|
|
|
$
|
52.14
|
|
|
$
|
301,652
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
October 1 - 31, 2017
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
301,652
|
|
|
November 1 - 30, 2017
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
301,652
|
|
|
December 1 - 31, 2017
|
|
175,308
|
|
|
8,226
|
|
|
$
|
46.92
|
|
|
$
|
293,426
|
|
|
Cumulative for the three months ended December 31, 2017
|
|
175,308
|
|
|
8,226
|
|
|
$
|
46.92
|
|
|
|
|||
Cumulative for the year ended December 31, 2017
|
|
527,120
|
|
|
26,569
|
|
|
$
|
50.40
|
|
|
|
|||
Cumulative inception-to-date to December 31, 2017
|
|
81,035,969
|
|
|
$
|
2,730,975
|
|
|
$
|
33.70
|
|
|
$
|
293,426
|
|
|
|
|
|
|
|
|
|
|
|||||||
Repurchases made subsequent to year-end:
|
|
|
|
|
|
|
|
|
|||||||
January 1 - 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
293,426
|
|
February 1 - 27, 2018
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
293,426
|
|
(a)
|
Share transactions are on a trade date basis through
February 27, 2018
and are inclusive of commissions. Average share price is rounded to two decimal places.
|
|
|
Years Ended December 31,
|
||||||||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross premiums written
|
|
$
|
2,950,938
|
|
|
$
|
2,648,705
|
|
|
$
|
2,557,506
|
|
|
$
|
2,358,865
|
|
|
$
|
2,388,446
|
|
Reinsurance premiums ceded
|
|
(469,633
|
)
|
|
(289,705
|
)
|
|
(328,681
|
)
|
|
(313,208
|
)
|
|
(375,800
|
)
|
|||||
Net premiums written
|
|
2,481,305
|
|
|
2,359,000
|
|
|
2,228,825
|
|
|
2,045,657
|
|
|
2,012,646
|
|
|||||
Change in unearned premiums
|
|
99,783
|
|
|
(109,835
|
)
|
|
18,064
|
|
|
(52,602
|
)
|
|
86,149
|
|
|||||
Net premiums earned
|
|
2,581,088
|
|
|
2,249,165
|
|
|
2,246,889
|
|
|
1,993,055
|
|
|
2,098,795
|
|
|||||
Net investment income
|
|
177,873
|
|
|
150,385
|
|
|
127,824
|
|
|
100,086
|
|
|
96,089
|
|
|||||
Net realized gains (losses) on investments
|
|
7,623
|
|
|
15,757
|
|
|
2,298
|
|
|
14,917
|
|
|
(764
|
)
|
|||||
Change in net unrealized gains (losses) on investments
|
|
3,215
|
|
|
16,871
|
|
|
(32,395
|
)
|
|
(2,842
|
)
|
|
(52,419
|
)
|
|||||
Income (loss) from investment affiliate
|
|
22,010
|
|
|
(2,083
|
)
|
|
4,281
|
|
|
8,411
|
|
|
4,790
|
|
|||||
Other insurance related income and other income (loss)
|
|
13,179
|
|
|
2,195
|
|
|
5,111
|
|
|
1,229
|
|
|
(6,607
|
)
|
|||||
Foreign exchange (losses) gains
|
|
(7,447
|
)
|
|
10,864
|
|
|
(8,731
|
)
|
|
(12,181
|
)
|
|
3,949
|
|
|||||
Total revenues
|
|
2,797,541
|
|
|
2,443,154
|
|
|
2,345,277
|
|
|
2,102,675
|
|
|
2,143,833
|
|
|||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Losses and loss expenses
|
|
2,300,178
|
|
|
1,065,097
|
|
|
977,833
|
|
|
765,015
|
|
|
776,796
|
|
|||||
Policy acquisition costs
|
|
471,553
|
|
|
449,482
|
|
|
410,058
|
|
|
339,467
|
|
|
360,403
|
|
|||||
General and administrative expenses
|
|
352,137
|
|
|
336,294
|
|
|
363,709
|
|
|
329,362
|
|
|
316,008
|
|
|||||
Share compensation expenses
|
|
40,111
|
|
|
42,907
|
|
|
38,341
|
|
|
33,073
|
|
|
27,630
|
|
|||||
Finance expenses
|
|
58,546
|
|
|
58,520
|
|
|
74,742
|
|
|
68,324
|
|
|
68,007
|
|
|||||
Transaction expenses
(a)
|
|
4,427
|
|
|
—
|
|
|
—
|
|
|
8,096
|
|
|
—
|
|
|||||
Total expenses
|
|
3,226,952
|
|
|
1,952,300
|
|
|
1,864,683
|
|
|
1,543,337
|
|
|
1,548,844
|
|
|||||
(Loss) income before taxes, (loss) income from operating affiliate and loss (income) attributable to AlphaCat investors
|
|
(429,411
|
)
|
|
490,854
|
|
|
480,594
|
|
|
559,338
|
|
|
594,989
|
|
|||||
Tax benefit (expense)
|
|
7,580
|
|
|
19,729
|
|
|
(6,376
|
)
|
|
(155
|
)
|
|
(383
|
)
|
|||||
(Loss) income from operating affiliate
|
|
—
|
|
|
(23
|
)
|
|
(3,949
|
)
|
|
(4,340
|
)
|
|
542
|
|
|||||
Loss (income) attributable to AlphaCat investors
|
|
16,929
|
|
|
(23,358
|
)
|
|
(2,412
|
)
|
|
—
|
|
|
—
|
|
|||||
Net (loss) income
|
|
(404,902
|
)
|
|
487,202
|
|
|
467,857
|
|
|
554,843
|
|
|
595,148
|
|
|||||
Net loss (income) attributable to noncontrolling interests
|
|
357,280
|
|
|
(123,363
|
)
|
|
(92,964
|
)
|
|
(74,880
|
)
|
|
(62,482
|
)
|
|||||
Net (loss) income (attributable) available to Validus
|
|
(47,622
|
)
|
|
363,839
|
|
|
374,893
|
|
|
479,963
|
|
|
532,666
|
|
|||||
Dividends on preferred shares
|
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net (loss) income (attributable) available to Validus common shareholders
|
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
|
$
|
479,963
|
|
|
$
|
532,666
|
|
(a)
|
Transaction expenses incurred during 2014 and 2017 relate to the acquisitions of Western World and CRS, respectively. Transaction expenses are primarily comprised of legal, financial advisory and audit related services.
|
(a)
|
The losses and loss expense ratio is calculated by dividing losses and loss expenses by net premiums earned.
|
(b)
|
The policy acquisition cost ratio is calculated by dividing policy acquisition costs by net premiums earned.
|
(c)
|
The general and administrative expense ratio is calculated by dividing the sum of general and administrative expenses and share compensation expenses by net premiums earned.
|
(d)
|
The expense ratio is calculated by combining the policy acquisition cost ratio and the general and administrative expense ratio.
|
(e)
|
The combined ratio is calculated by combining the losses and loss expense ratio, the policy acquisition cost ratio and the general and administrative expense ratio.
|
(f)
|
Return on average equity is calculated by dividing the net (loss) income (attributable) available to Validus common shareholders for the period by the average of the beginning, ending and intervening quarter end shareholders’ equity available to Validus common shareholders balances.
|
|
|
December 31,
|
||||||||||||||||||
(Dollars in thousands, except share and per share amounts)
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Investments at fair value
|
|
$
|
9,695,460
|
|
|
$
|
8,845,343
|
|
|
$
|
7,876,495
|
|
|
$
|
7,444,634
|
|
|
$
|
6,739,461
|
|
Cash and cash equivalents and restricted cash
|
|
1,149,653
|
|
|
490,932
|
|
|
796,379
|
|
|
723,404
|
|
|
929,825
|
|
|||||
Loss reserves recoverable
|
|
1,233,997
|
|
|
430,421
|
|
|
350,586
|
|
|
377,466
|
|
|
370,154
|
|
|||||
Total assets
|
|
14,426,879
|
|
|
11,349,755
|
|
|
10,515,812
|
|
|
10,112,564
|
|
|
9,457,046
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reserve for losses and loss expenses
|
|
4,831,390
|
|
|
2,995,195
|
|
|
2,996,567
|
|
|
3,243,147
|
|
|
3,047,933
|
|
|||||
Unearned premiums
|
|
1,147,186
|
|
|
1,076,049
|
|
|
966,210
|
|
|
989,229
|
|
|
822,280
|
|
|||||
Senior notes payable
|
|
245,564
|
|
|
245,362
|
|
|
245,161
|
|
|
244,960
|
|
|
244,758
|
|
|||||
Debentures payable
|
|
539,158
|
|
|
537,226
|
|
|
537,668
|
|
|
539,277
|
|
|
541,416
|
|
|||||
Total shareholders’ equity available to Validus
|
|
3,895,072
|
|
|
3,838,291
|
|
|
3,638,975
|
|
|
3,586,586
|
|
|
3,704,094
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Book value per common share
(a)
|
|
$
|
44.06
|
|
|
$
|
46.61
|
|
|
$
|
43.90
|
|
|
$
|
42.76
|
|
|
$
|
38.57
|
|
Book value per diluted common share
(b)
|
|
$
|
42.71
|
|
|
$
|
44.97
|
|
|
$
|
42.33
|
|
|
$
|
39.65
|
|
|
$
|
36.23
|
|
Tangible book value per diluted common share
(c)
|
|
$
|
37.81
|
|
|
$
|
41.16
|
|
|
$
|
38.63
|
|
|
$
|
36.19
|
|
|
$
|
35.03
|
|
(a)
|
Book value per common share is defined as total shareholders’ equity available to Validus common shareholders divided by the number of common shares outstanding as at the end of the period, giving no effect to dilutive securities.
|
(b)
|
Book value per diluted common share is calculated based on total shareholders’ equity available to Validus common shareholders plus the assumed proceeds from the exercise of outstanding options and warrants, divided by the sum of common shares, unvested restricted shares and options and warrants outstanding (assuming their exercise). Book value per diluted common share is a non-GAAP financial measure, which are described in the section entitled
“Non-GAAP Financial Measures.”
|
(c)
|
Tangible book value per diluted common share is calculated based on total shareholders’ equity available to Validus common shareholders, less goodwill and other intangible assets, plus the assumed proceeds from the exercise of outstanding options and warrants, divided by the sum of common shares, unvested restricted shares and options outstanding and warrants (assuming their exercise). Tangible book value per diluted common share is a non-GAAP financial measure, which are described in the section entitled “
Non-GAAP Financial Measures.”
|
Table of Contents
|
||
Section
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
Reinsurance and Asset Management segment's combined premium
|
||||||||||||||
(Dollars in thousands)
|
|
Catastrophe XOL
|
|
Per Risk XOL
|
|
Proportional
|
|
Total
|
||||||||
2018
|
|
$
|
545,536
|
|
|
$
|
65,740
|
|
|
$
|
309,923
|
|
|
$
|
921,199
|
|
2017
|
|
$
|
380,870
|
|
|
$
|
66,016
|
|
|
$
|
203,548
|
|
|
$
|
650,434
|
|
Increase (decrease)
|
|
43.2
|
%
|
|
(0.4
|
)%
|
|
52.3
|
%
|
|
41.6
|
%
|
◦
|
An increase in the specialty - other lines of $72.2 million, or 159.2% as a result of the continued build out of the Company’s casualty portfolio and the timing of renewals; and
|
◦
|
An increase in U.S. property renewals of $39.8 million, or 37.1% driven by rate increases and significant premium growth on a few lines where the Company participated with large gross positions and managed its net exposure through strategic retrocession purchases.
|
|
December 31, 2017
|
|||||||||
|
Equity Amount
|
|
Common Shares
|
|
Per Share
Amount (a) |
|||||
Book value per common share
(b)
|
$
|
3,495,072
|
|
|
79,319,550
|
|
|
$
|
44.06
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|||||
Unvested restricted shares
|
—
|
|
|
2,503,859
|
|
|
|
|||
Book value per diluted common share
(e)
|
3,495,072
|
|
|
81,823,409
|
|
|
$
|
42.71
|
|
|
Goodwill
|
(229,573
|
)
|
|
—
|
|
|
|
|||
Intangible assets
|
(171,411
|
)
|
|
—
|
|
|
|
|||
Tangible book value per diluted common share
(e)
|
$
|
3,094,088
|
|
|
81,823,409
|
|
|
$
|
37.81
|
|
|
|
|
|
|
|
|||||
Book value per diluted common share
(e)
|
|
|
|
|
$
|
42.71
|
|
|||
Accumulated dividends
|
|
|
|
|
13.08
|
|
||||
Book value per diluted common share plus accumulated dividends
(e)
|
|
|
|
|
$
|
55.79
|
|
|
December 31, 2016
|
|||||||||
|
Equity Amount
|
|
Common Shares
|
|
Per Share
Amount (a) |
|||||
Book value per common share
(b)
|
$
|
3,688,291
|
|
|
79,132,252
|
|
|
$
|
46.61
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|||||
Assumed exercise of outstanding stock options
(c)(d)
|
614
|
|
|
26,136
|
|
|
|
|||
Unvested restricted shares
|
—
|
|
|
2,868,610
|
|
|
|
|||
Book value per diluted common share
(e)
|
3,688,905
|
|
|
82,026,998
|
|
|
$
|
44.97
|
|
|
Goodwill
|
(196,758
|
)
|
|
—
|
|
|
|
|||
Intangible assets
|
(115,592
|
)
|
|
—
|
|
|
|
|||
Tangible book value per diluted common share
(e)
|
$
|
3,376,555
|
|
|
82,026,998
|
|
|
$
|
41.16
|
|
|
|
|
|
|
|
|||||
Book value per diluted common share
(e)
|
|
|
|
|
$
|
44.97
|
|
|||
Accumulated dividends
|
|
|
|
|
11.56
|
|
||||
Book value per diluted common share plus accumulated dividends
(e)
|
|
|
|
|
$
|
56.53
|
|
(a)
|
Per share amounts are calculated by dividing the equity amount by the common shares.
|
(b)
|
The equity amount used in the calculation of book value per common share represents total shareholders' equity available to Validus excluding the liquidation value of the preferred shares.
|
(c)
|
Using the "as-if-converted" method, assuming all proceeds received upon exercise of stock options will be retained by the Company and the resulting common shares from exercise remain outstanding.
|
(d)
|
At
December 31, 2017
, the weighted average exercise price for those stock options that had an exercise price lower than book value per share was
$nil
(
December 31, 2016
:
$23.48
).
|
(e)
|
Non-GAAP financial measure.
|
|
Three Months Ended December 31,
|
|
Years Ended December 31,
|
||||||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Net (loss) income (attributable) available to Validus common shareholders
|
$
|
(8,693
|
)
|
|
$
|
7,767
|
|
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net realized (gains) on investments
|
(5,607
|
)
|
|
(9,220
|
)
|
|
(7,623
|
)
|
|
(15,757
|
)
|
|
(2,298
|
)
|
|||||
Change in net unrealized losses (gains) on investments
|
21,257
|
|
|
67,460
|
|
|
(3,215
|
)
|
|
(16,871
|
)
|
|
32,395
|
|
|||||
(Income) loss from investment affiliates
|
(6,345
|
)
|
|
(2,166
|
)
|
|
(22,010
|
)
|
|
2,083
|
|
|
(4,281
|
)
|
|||||
Foreign exchange losses (gains)
|
283
|
|
|
901
|
|
|
7,447
|
|
|
(10,864
|
)
|
|
8,731
|
|
|||||
Other (income) loss
|
—
|
|
|
(7
|
)
|
|
(303
|
)
|
|
766
|
|
|
1,002
|
|
|||||
Transaction expenses
|
—
|
|
|
—
|
|
|
4,427
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss) attributable to noncontrolling interests
|
4,597
|
|
|
(412
|
)
|
|
(767
|
)
|
|
457
|
|
|
(693
|
)
|
|||||
Tax (benefit) expense
(a)
|
(1,339
|
)
|
|
(5,863
|
)
|
|
521
|
|
|
1,687
|
|
|
384
|
|
|||||
Net operating income (loss) available (attributable) to Validus common shareholders
(b)
|
$
|
4,153
|
|
|
$
|
58,460
|
|
|
$
|
(85,006
|
)
|
|
$
|
320,885
|
|
|
$
|
410,133
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average shareholders' equity available to Validus common shareholders
(c)
|
$
|
3,515,680
|
|
|
$
|
3,702,956
|
|
|
$
|
3,658,591
|
|
|
$
|
3,697,114
|
|
|
$
|
3,641,920
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annualized return on average equity
|
(1.0
|
%)
|
|
0.8
|
%
|
|
(1.7
|
%)
|
|
9.7
|
%
|
|
10.3
|
%
|
|||||
Annualized net operating return on average equity
(b)
|
0.5
|
%
|
|
6.3
|
%
|
|
(2.3
|
%)
|
|
8.7
|
%
|
|
11.3
|
%
|
(a)
|
Represents the tax expense or benefit associated with the specific country to which the pre-tax adjustment relates to. The tax impact is estimated by applying the statutory rates of applicable jurisdictions, after consideration of other relevant factors including the ability to utilize tax losses carried forward.
|
(b)
|
Non-GAAP financial measure.
|
(c)
|
Average shareholders’ equity for the three months ended is the average of the beginning and ending quarter end shareholders’ equity balances, excluding the liquidation value of the preferred shares. Average shareholders’ equity for the year ended is the average of the beginning, ending and intervening quarter end shareholders’ equity balances, excluding the liquidation value of the preferred shares.
|
|
|
Three Months Ended December 31,
|
||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
||||
Revenues
|
|
|
|
|
||||
Gross premiums written
|
|
$
|
443,323
|
|
|
$
|
339,454
|
|
Reinsurance premiums ceded
|
|
(96,445
|
)
|
|
(40,635
|
)
|
||
Net premiums written
|
|
346,878
|
|
|
298,819
|
|
||
Change in unearned premiums
|
|
304,599
|
|
|
241,580
|
|
||
Net premiums earned
|
|
651,477
|
|
|
540,399
|
|
||
Net investment income
|
|
48,960
|
|
|
38,153
|
|
||
Net realized gains on investments
|
|
5,607
|
|
|
9,220
|
|
||
Change in net unrealized losses on investments
|
|
(21,257
|
)
|
|
(67,460
|
)
|
||
Income from investment affiliates
|
|
6,345
|
|
|
2,166
|
|
||
Other insurance related income and other income
|
|
6,939
|
|
|
568
|
|
||
Foreign exchange losses
|
|
(283
|
)
|
|
(901
|
)
|
||
Total revenues
|
|
697,788
|
|
|
522,145
|
|
||
Expenses
|
|
|
|
|
||||
Losses and loss expenses
|
|
479,842
|
|
|
275,126
|
|
||
Policy acquisition costs
|
|
127,067
|
|
|
120,889
|
|
||
General and administrative expenses
|
|
97,522
|
|
|
77,955
|
|
||
Share compensation expenses
|
|
10,031
|
|
|
10,442
|
|
||
Finance expenses
|
|
15,871
|
|
|
14,630
|
|
||
Total expenses
|
|
730,333
|
|
|
499,042
|
|
||
(Loss) income before taxes and (income) attributable to AlphaCat investors
|
|
(32,545
|
)
|
|
23,103
|
|
||
Tax benefit
|
|
412
|
|
|
21,147
|
|
||
(Income) attributable to AlphaCat investors
|
|
(37,868
|
)
|
|
(7,080
|
)
|
||
Net (loss) income
|
|
(70,001
|
)
|
|
37,170
|
|
||
Net loss (income) attributable to noncontrolling interests
|
|
67,136
|
|
|
(27,200
|
)
|
||
Net (loss) income (attributable) available to Validus
|
|
(2,865
|
)
|
|
9,970
|
|
||
Dividends on preferred shares
|
|
(5,828
|
)
|
|
(2,203
|
)
|
||
Net (loss) income (attributable) available to Validus common shareholders
|
|
$
|
(8,693
|
)
|
|
$
|
7,767
|
|
|
|
|
|
|
||||
Supplemental information:
|
|
|
|
|
||||
Losses and loss expenses:
|
|
|
|
|
||||
Current period excluding items below
|
|
$
|
392,278
|
|
|
$
|
269,301
|
|
Current period—notable loss events
|
|
120,774
|
|
|
52,310
|
|
||
Current period—non-notable loss events
|
|
9,738
|
|
|
302
|
|
||
Change in prior accident years
|
|
(42,948
|
)
|
|
(46,787
|
)
|
||
Total losses and loss expenses
|
|
$
|
479,842
|
|
|
$
|
275,126
|
|
Selected ratios:
|
|
|
|
|
||||
Ratio of net to gross premiums written
|
|
78.2
|
%
|
|
88.0
|
%
|
||
Losses and loss expense ratio:
|
|
|
|
|
||||
Current period excluding items below
|
|
60.3
|
%
|
|
49.8
|
%
|
||
Current period—notable loss events
|
|
18.5
|
%
|
|
9.7
|
%
|
||
Current period—non-notable loss events
|
|
1.5
|
%
|
|
0.1
|
%
|
||
Change in prior accident years
|
|
(6.6
|
)%
|
|
(8.7
|
)%
|
||
Losses and loss expense ratio
|
|
73.7
|
%
|
|
50.9
|
%
|
||
Policy acquisition cost ratio
|
|
19.5
|
%
|
|
22.4
|
%
|
||
General and administrative expense ratio
|
|
16.5
|
%
|
|
16.3
|
%
|
||
Expense ratio
|
|
36.0
|
%
|
|
38.7
|
%
|
||
Combined ratio
|
|
109.7
|
%
|
|
89.6
|
%
|
•
|
Gross premiums written
for the
three months ended
December 31, 2017
were
$443.3 million
compared to
$339.5 million
for the
three months ended
December 31, 2016
,
an increase
of
$103.9 million
, or
30.6%
. The increase was primarily driven by an increase in the Insurance segment.
|
•
|
Reinsurance premiums ceded
for the
three months ended
December 31, 2017
were
$96.4 million
compared to
$40.6 million
for the
three months ended
December 31, 2016
,
an increase
of
$55.8 million
, or
137.3%
. The increase was primarily driven by increases in the Reinsurance and Insurance segments.
|
•
|
Net premiums earned
for the
three months ended
December 31, 2017
were
$651.5 million
compared to
$540.4 million
for the
three months ended
December 31, 2016
,
an increase
of
$111.1 million
, or
20.6%
. The increase was driven by increases in the Insurance and Reinsurance segments.
|
•
|
Losses and loss expenses
for the
three months ended
December 31, 2017
were
$479.8 million
compared to
$275.1 million
for the
three months ended
December 31, 2016
,
an increase
of
$204.7 million
or
74.4%
and included the following:
|
•
|
The Company defines a notable loss event as an event whereby consolidated net losses and loss expenses aggregate to a threshold greater than or equal to $30.0 million. The Company defines a non-notable loss event as an event whereby consolidated net losses and loss expenses aggregate to a threshold greater than or equal to $15.0 million but less than $30.0 million.
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2017
from notable loss events were
$120.8 million
, or
18.5
percentage points of the loss ratio. Net of losses attributable to AlphaCat investors and noncontrolling interests of
$78.0 million
and including the net impact of reinstatement premiums and acceleration of unearned premiums of
$2.2 million
, the net loss attributable to Validus from 2017 notable loss events during the
three months ended
December 31, 2017
was
$44.9 million
and was incurred by event as follows:
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Net losses and loss expenses
|
|
$
|
65,795
|
|
|
$
|
(60,414
|
)
|
|
$
|
(10,856
|
)
|
|
$
|
87,754
|
|
|
$
|
38,495
|
|
|
$
|
120,774
|
|
Net losses and loss expenses attributable to AlphaCat third party investors and noncontrolling interests
|
|
(69,996
|
)
|
|
67,262
|
|
|
6,125
|
|
|
(67,592
|
)
|
|
(13,837
|
)
|
|
(78,038
|
)
|
||||||
Validus’ share of net losses and loss expenses
|
|
(4,201
|
)
|
|
6,848
|
|
|
(4,731
|
)
|
|
20,162
|
|
|
24,658
|
|
|
42,736
|
|
||||||
Net impact on premiums earned
(a)
|
|
12,594
|
|
|
(3,746
|
)
|
|
1,383
|
|
|
(8,024
|
)
|
|
—
|
|
|
2,207
|
|
||||||
Net loss attributable to Validus
|
|
$
|
8,393
|
|
|
$
|
3,102
|
|
|
$
|
(3,348
|
)
|
|
$
|
12,138
|
|
|
$
|
24,658
|
|
|
$
|
44,943
|
|
(a)
|
Net impact on premiums earned includes reinstatement premiums assumed and ceded and the net impact of accelerating unearned premiums assumed and ceded.
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2016
from notable loss events were
$52.3 million
, or
9.7
percentage points of the loss ratio. Net of losses attributable to AlphaCat investors and noncontrolling interests of
$15.3 million
and net reinstatement premiums assumed of
$0.7 million
, the net loss attributable to Validus from 2016 notable loss events during the
three months ended
December 31, 2016
was
$36.3 million
and was incurred by event as follows:
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian Wildfires
|
|
Hurricane Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Net losses and loss expenses
|
|
$
|
(18,251
|
)
|
|
$
|
39,140
|
|
|
$
|
31,421
|
|
|
$
|
52,310
|
|
Net losses and loss expenses attributable to AlphaCat third party investors and noncontrolling interests
|
|
2,726
|
|
|
(8,943
|
)
|
|
(9,068
|
)
|
|
(15,285
|
)
|
||||
Validus’ share of net losses and loss expenses
|
|
(15,525
|
)
|
|
30,197
|
|
|
22,353
|
|
|
37,025
|
|
||||
Reinstatement premiums, net
|
|
2,136
|
|
|
(2,781
|
)
|
|
(65
|
)
|
|
(710
|
)
|
||||
Net loss attributable to Validus
|
|
$
|
(13,389
|
)
|
|
$
|
27,416
|
|
|
$
|
22,288
|
|
|
$
|
36,315
|
|
•
|
There were no non-notable loss events occurring during the
three months ended
December 31, 2017
. However, as a result of loss events occurring in the fourth quarter, the Company reallocated retrocession recoveries between all 2017 loss events. As such, the Company increased its net loss estimate on the third quarter 2017 Mexico City Earthquake which caused this event to exceed the $15.0 million threshold and become a non-notable loss event. Net losses and loss expenses incurred from the Mexico City Earthquake non-notable loss event were
$9.7 million
, or
1.5
percentage points of the loss ratio during the
three months ended
December 31, 2017
and
$13.5 million
, or
1.9
percentage points of the loss ratio during the three months ended September 30, 2017.
|
•
|
There were no non-notable loss events occurring during the
three months ended
December 31, 2016
.
|
•
|
Attritional losses of
$392.3 million
, or
60.3
percentage points of the loss ratio during the
three months ended
December 31, 2017
compared to
$269.3 million
, or
49.8
percentage points of the loss ratio during the
three months ended
December 31, 2016
. The increase was primarily driven by the addition of CRS and a higher frequency of mid-size losses which did not meet the non-notable loss threshold.
|
◦
|
Loss reserve development for the
three months ended
December 31, 2017
and
2016
was as follows:
|
|
|
Three Months Ended December 31,
|
||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
||||
Adverse (favorable) development on event losses
|
|
$
|
1,150
|
|
|
$
|
(5,344
|
)
|
(Favorable) development on attritional losses
|
|
(44,098
|
)
|
|
(41,443
|
)
|
||
Change in prior accident years
|
|
$
|
(42,948
|
)
|
|
$
|
(46,787
|
)
|
•
|
Loss ratio
for the
three months ended
December 31, 2017
and
2016
was
73.7%
and
50.9%
, respectively,
an increase
of
22.8
percentage points.
|
◦
|
Loss ratios by line of business for the
three months ended
December 31, 2017
and
2016
were as follows:
|
|
Three Months Ended December 31,
|
||||
|
2017
|
|
2016
|
||
Property
|
105.0
|
%
|
|
50.4
|
%
|
Specialty - Short-tail
|
54.3
|
%
|
|
45.9
|
%
|
Specialty - Other
|
61.9
|
%
|
|
60.8
|
%
|
All lines
|
73.7
|
%
|
|
50.9
|
%
|
•
|
Policy acquisition cost ratio
for the
three months ended
December 31, 2017
was
19.5%
compared to
22.4%
for the
three months ended
December 31, 2016
,
a decrease
of
2.9
percentage points. The decrease was primarily driven by a decrease in the Insurance segment.
|
•
|
General and administrative (“G&A”) expenses
for the
three months ended
December 31, 2017
were
$97.5 million
compared to
$78.0 million
for the
three months ended
December 31, 2016
,
an increase
of
$19.6 million
or
25.1%
. The increase was primarily driven by an increase in the Insurance and Reinsurance segments.
|
•
|
Combined ratio
for the
three months ended
December 31, 2017
and
2016
was
109.7%
and
89.6%
, respectively,
an increase
of
20.1
percentage points.
|
|
|
Three Months Ended December 31,
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross premiums written
|
|
$
|
18,126
|
|
|
$
|
12,997
|
|
|
$
|
20,837
|
|
|
$
|
51,960
|
|
|
$
|
8,479
|
|
|
$
|
(8,763
|
)
|
|
$
|
42,097
|
|
|
$
|
41,813
|
|
Reinsurance premiums ceded
|
|
(32,778
|
)
|
|
(8,059
|
)
|
|
121
|
|
|
(40,716
|
)
|
|
706
|
|
|
(8,447
|
)
|
|
(32
|
)
|
|
(7,773
|
)
|
||||||||
Net premiums written
|
|
(14,652
|
)
|
|
4,938
|
|
|
20,958
|
|
|
11,244
|
|
|
9,185
|
|
|
(17,210
|
)
|
|
42,065
|
|
|
34,040
|
|
||||||||
Change in unearned premiums
|
|
113,643
|
|
|
111,487
|
|
|
14,190
|
|
|
239,320
|
|
|
92,397
|
|
|
130,100
|
|
|
(22,368
|
)
|
|
200,129
|
|
||||||||
Net premiums earned
|
|
98,991
|
|
|
116,425
|
|
|
35,148
|
|
|
250,564
|
|
|
101,582
|
|
|
112,890
|
|
|
19,697
|
|
|
234,169
|
|
||||||||
Other insurance related income
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
9
|
|
||||||||||||||
Total underwriting revenues
|
|
|
|
|
|
|
|
250,579
|
|
|
|
|
|
|
|
|
234,178
|
|
||||||||||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses
|
|
60,644
|
|
|
54,494
|
|
|
20,666
|
|
|
135,804
|
|
|
38,381
|
|
|
46,098
|
|
|
9,024
|
|
|
93,503
|
|
||||||||
Policy acquisition costs
|
|
17,976
|
|
|
27,508
|
|
|
12,623
|
|
|
58,107
|
|
|
17,611
|
|
|
30,840
|
|
|
6,901
|
|
|
55,352
|
|
||||||||
Total underwriting deductions before G&A
|
|
78,620
|
|
|
82,002
|
|
|
33,289
|
|
|
193,911
|
|
|
55,992
|
|
|
76,938
|
|
|
15,925
|
|
|
148,855
|
|
||||||||
Underwriting income before G&A
|
|
$
|
20,371
|
|
|
$
|
34,423
|
|
|
$
|
1,859
|
|
|
$
|
56,668
|
|
|
$
|
45,590
|
|
|
$
|
35,952
|
|
|
$
|
3,772
|
|
|
$
|
85,323
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
23,604
|
|
|
|
|
|
|
|
|
21,248
|
|
||||||||||||||
Share compensation expenses
|
|
|
|
|
|
|
|
2,331
|
|
|
|
|
|
|
|
|
2,811
|
|
||||||||||||||
Total underwriting deductions
|
|
|
|
|
|
|
|
219,846
|
|
|
|
|
|
|
|
|
172,914
|
|
||||||||||||||
Underwriting income
|
|
|
|
|
|
|
|
$
|
30,733
|
|
|
|
|
|
|
|
|
$
|
61,264
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
$
|
38,881
|
|
|
$
|
70,334
|
|
|
$
|
23,704
|
|
|
$
|
132,919
|
|
|
$
|
26,918
|
|
|
$
|
72,065
|
|
|
$
|
10,792
|
|
|
$
|
109,775
|
|
Current period—notable loss events
|
|
14,900
|
|
|
(162
|
)
|
|
—
|
|
|
14,738
|
|
|
16,679
|
|
|
1,920
|
|
|
—
|
|
|
18,599
|
|
||||||||
Current period—non-notable loss events
|
|
8,818
|
|
|
574
|
|
|
—
|
|
|
9,392
|
|
|
(1
|
)
|
|
2
|
|
|
—
|
|
|
1
|
|
||||||||
Change in prior accident years
|
|
(1,955
|
)
|
|
(16,252
|
)
|
|
(3,038
|
)
|
|
(21,245
|
)
|
|
(5,215
|
)
|
|
(27,889
|
)
|
|
(1,768
|
)
|
|
(34,872
|
)
|
||||||||
Total losses and loss expenses
|
|
$
|
60,644
|
|
|
$
|
54,494
|
|
|
$
|
20,666
|
|
|
$
|
135,804
|
|
|
$
|
38,381
|
|
|
$
|
46,098
|
|
|
$
|
9,024
|
|
|
$
|
93,503
|
|
Selected ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ratio of net to gross premiums written
|
|
(80.8
|
)%
|
|
38.0
|
%
|
|
100.6
|
%
|
|
21.6
|
%
|
|
108.3
|
%
|
|
196.4
|
%
|
|
99.9
|
%
|
|
81.4
|
%
|
||||||||
Losses and loss expense ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
39.2
|
%
|
|
60.4
|
%
|
|
67.4
|
%
|
|
53.1
|
%
|
|
26.5
|
%
|
|
63.8
|
%
|
|
54.8
|
%
|
|
46.9
|
%
|
||||||||
Current period—notable loss events
|
|
15.1
|
%
|
|
(0.1
|
)%
|
|
—
|
%
|
|
5.9
|
%
|
|
16.4
|
%
|
|
1.7
|
%
|
|
—
|
%
|
|
7.9
|
%
|
||||||||
Current period—non-notable loss events
|
|
8.9
|
%
|
|
0.5
|
%
|
|
—
|
%
|
|
3.7
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||||||||
Change in prior accident years
|
|
(2.0
|
)%
|
|
(14.0
|
)%
|
|
(8.6
|
)%
|
|
(8.5
|
)%
|
|
(5.1
|
)%
|
|
(24.7
|
)%
|
|
(9.0
|
)%
|
|
(14.9
|
)%
|
||||||||
Losses and loss expense ratio
|
|
61.2
|
%
|
|
46.8
|
%
|
|
58.8
|
%
|
|
54.2
|
%
|
|
37.8
|
%
|
|
40.8
|
%
|
|
45.8
|
%
|
|
39.9
|
%
|
||||||||
Policy acquisition cost ratio
|
|
18.2
|
%
|
|
23.6
|
%
|
|
35.9
|
%
|
|
23.2
|
%
|
|
17.3
|
%
|
|
27.3
|
%
|
|
35.0
|
%
|
|
23.6
|
%
|
||||||||
General and administrative expense ratio
|
|
|
|
|
|
|
|
10.4
|
%
|
|
|
|
|
|
|
|
10.3
|
%
|
||||||||||||||
Expense ratio
|
|
|
|
|
|
|
|
33.6
|
%
|
|
|
|
|
|
|
|
33.9
|
%
|
||||||||||||||
Combined ratio
|
|
|
|
|
|
|
|
87.8
|
%
|
|
|
|
|
|
|
|
73.8
|
%
|
•
|
Gross premiums written
for the
three months ended
December 31, 2017
were
$52.0 million
compared to
$41.8 million
for the
three months ended
December 31, 2016
,
an increase
of
$10.1 million
, or
24.3%
and included the following:
|
◦
|
Property premiums of
$18.1 million
during the
three months ended
December 31, 2017
, compared to
$8.5 million
during the
three months ended
December 31, 2016
,
an increase
of
$9.6 million
, or
113.8%
, primarily driven by premium adjustments on existing business;
|
◦
|
Specialty - short-tail premiums of
$13.0 million
during the
three months ended
December 31, 2017
, compared to
$(8.8) million
during the
three months ended
December 31, 2016
,
an increase
of
$21.8 million
, or
248.3%
. The increase was primarily driven by favorable premium adjustments on Agriculture business during the three months ended December 31, 2017 compared to unfavorable adjustments during the same period in 2016; and
|
◦
|
Specialty - other premiums of
$20.8 million
during the
three months ended
December 31, 2017
, compared to
$42.1 million
during the
three months ended
December 31, 2016
,
a decrease
of
$21.3 million
, or
50.5%
. The decrease was primarily driven by the timing of renewals in the casualty class of business.
|
•
|
Reinsurance premiums ceded
for the
three months ended
December 31, 2017
were
$40.7 million
compared to
$7.8 million
for the
three months ended
December 31, 2016
,
an increase
of
$32.9 million
. The increase was primarily driven by
an increase
in the property lines of
$33.5 million
as a result of new retrocession cover purchased from Tailwind Re, the first Validus-sponsored catastrophe bond.
|
•
|
Net premiums earned
for the
three months ended
December 31, 2017
were
$250.6 million
compared to
$234.2 million
for the
three months ended
December 31, 2016
,
an increase
of
$16.4 million
, or
7.0%
. The increase was primarily driven by ongoing growth in the specialty - other lines of business over the last two years.
|
•
|
Losses and loss expenses
for the
three months ended
December 31, 2017
were
$135.8 million
compared to
$93.5 million
for the
three months ended
December 31, 2016
,
an increase
of
$42.3 million
or
45.2%
and included the following:
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2017
from notable loss events were
$14.7 million
, or
5.9
percentage points of the loss ratio and included losses from fourth quarter 2017 notable loss events of
$23.9 million
, or 9.5 percentage points of the loss ratio, partially offset by favorable development on third quarter 2017 notable loss events of $9.2 million or 3.6 percentage points of the loss ratio. Net of reinstatement premiums and the acceleration of unearned premiums of
$1.2 million
, the net loss attributable to the Reinsurance segment from 2017 notable loss events during the
three months ended
December 31, 2017
was
$13.5 million
and was incurred by event as follows:
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Net losses and loss expenses
|
|
$
|
(7,090
|
)
|
|
$
|
4,321
|
|
|
$
|
(6,363
|
)
|
|
$
|
4,762
|
|
|
$
|
19,108
|
|
|
$
|
14,738
|
|
Net impact on premiums earned
(a)
|
|
8,761
|
|
|
(2,483
|
)
|
|
504
|
|
|
(8,024
|
)
|
|
—
|
|
|
(1,242
|
)
|
||||||
Net loss attributable to Reinsurance segment
|
|
$
|
1,671
|
|
|
$
|
1,838
|
|
|
$
|
(5,859
|
)
|
|
$
|
(3,262
|
)
|
|
$
|
19,108
|
|
|
$
|
13,496
|
|
(a)
|
Net impact on premiums earned includes reinstatement premiums assumed and the net impact of accelerating unearned premiums assumed and ceded.
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Property
|
|
$
|
(7,056
|
)
|
|
$
|
3,929
|
|
|
$
|
(5,843
|
)
|
|
$
|
4,762
|
|
|
$
|
19,108
|
|
|
$
|
14,900
|
|
Specialty - Short-tail
|
|
(34
|
)
|
|
392
|
|
|
(520
|
)
|
|
—
|
|
|
—
|
|
|
(162
|
)
|
||||||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Net losses and loss expenses
|
|
$
|
(7,090
|
)
|
|
$
|
4,321
|
|
|
$
|
(6,363
|
)
|
|
$
|
4,762
|
|
|
$
|
19,108
|
|
|
$
|
14,738
|
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2016
from notable loss events were
$18.6 million
, or
7.9
percentage points of the loss ratio. Including the impact of net reinstatement premiums ceded of
$0.7 million
, the net loss attributable to the Reinsurance segment from 2016 notable loss events during the
three months ended
December 31, 2016
was
$19.3 million
and was incurred by event as follows:
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian Wildfires
|
|
Hurricane Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Net losses and loss expenses
|
|
$
|
(14,381
|
)
|
|
$
|
14,078
|
|
|
$
|
18,902
|
|
|
$
|
18,599
|
|
Reinstatement premiums, net
|
|
(2,130
|
)
|
|
2,794
|
|
|
64
|
|
|
728
|
|
||||
Net loss attributable to Reinsurance segment
|
|
$
|
(16,511
|
)
|
|
$
|
16,872
|
|
|
$
|
18,966
|
|
|
$
|
19,327
|
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian Wildfires
|
|
Hurricane Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Property
|
|
$
|
(14,381
|
)
|
|
$
|
12,158
|
|
|
$
|
18,902
|
|
|
$
|
16,679
|
|
Specialty - Short-tail
|
|
—
|
|
|
1,920
|
|
|
—
|
|
|
1,920
|
|
||||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net losses and loss expenses
|
|
$
|
(14,381
|
)
|
|
$
|
14,078
|
|
|
$
|
18,902
|
|
|
$
|
18,599
|
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2017
from non-notable loss events were
$9.4 million
, or
3.7
percentage points of the loss ratio. The non-notable losses were driven by adverse development on the third quarter 2017 Mexico City Earthquake loss event due to the reallocation of retrocession recoveries and related primarily to the property lines. Including the impact of net reinstatement premiums ceded of $0.7 million, the net loss attributable to the Reinsurance segment was $10.1 million.
|
•
|
There were no non-notable loss events occurring during the
three months ended
December 31, 2016
.
|
•
|
Attritional losses of
$132.9 million
, or
53.1
percentage points of the loss ratio during the
three months ended
December 31, 2017
compared to
$109.8 million
, or
46.9
percentage points of the loss ratio during the
three months ended
December 31, 2016
. The increase was primarily due to a single mid-size loss which did not meet the non-notable loss threshold.
|
◦
|
Loss reserve development for the
three months ended
December 31, 2017
and
2016
was as follows:
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
Adverse (favorable) development on event losses
|
|
$
|
492
|
|
|
$
|
319
|
|
|
$
|
(492
|
)
|
|
$
|
319
|
|
(Favorable) development on attritional losses
|
|
(2,447
|
)
|
|
(16,571
|
)
|
|
(2,546
|
)
|
|
(21,564
|
)
|
||||
Change in prior accident years
|
|
$
|
(1,955
|
)
|
|
$
|
(16,252
|
)
|
|
$
|
(3,038
|
)
|
|
$
|
(21,245
|
)
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) development on event losses
|
|
$
|
(3,407
|
)
|
|
$
|
(1,141
|
)
|
|
$
|
(17
|
)
|
|
$
|
(4,565
|
)
|
(Favorable) development on attritional losses
|
|
(1,808
|
)
|
|
(26,748
|
)
|
|
(1,751
|
)
|
|
(30,307
|
)
|
||||
Change in prior accident years
|
|
$
|
(5,215
|
)
|
|
$
|
(27,889
|
)
|
|
$
|
(1,768
|
)
|
|
$
|
(34,872
|
)
|
•
|
Loss ratio
for the
three months ended
December 31, 2017
and
2016
was
54.2%
and
39.9%
, respectively,
an increase
of
14.3
percentage points.
|
•
|
Policy acquisition cost ratio
for the
three months ended
December 31, 2017
was
23.2%
compared to
23.6%
for the
three months ended
December 31, 2016
,
a decrease
of
0.4
percentage points.
|
•
|
General and administrative expenses
for the
three months ended
December 31, 2017
were
$23.6 million
compared to
$21.2 million
for the
three months ended
December 31, 2016
,
an increase
of
$2.4 million
or
11.1%
. The increase in general and administrative expenses was primarily driven by a higher allocation of costs to the segment during the three months ended December 31, 2017.
|
•
|
Combined ratio
for the
three months ended
December 31, 2017
and
2016
was
87.8%
and
73.8%
, respectively,
an increase
of
14.0
percentage points.
|
•
|
Underwriting income
for the
three months ended
December 31, 2017
was
$30.7 million
compared to
$61.3 million
for the
three months ended
December 31, 2016
,
a decrease
of
$30.5 million
or
49.8%
.
|
|
|
Three Months Ended December 31,
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross premiums written
|
|
$
|
105,005
|
|
|
$
|
155,233
|
|
|
$
|
116,776
|
|
|
$
|
377,014
|
|
|
$
|
96,225
|
|
|
$
|
86,568
|
|
|
$
|
115,112
|
|
|
$
|
297,905
|
|
Reinsurance premiums ceded
|
|
(30,954
|
)
|
|
(14,924
|
)
|
|
(10,500
|
)
|
|
(56,378
|
)
|
|
(18,065
|
)
|
|
(6,350
|
)
|
|
(8,447
|
)
|
|
(32,862
|
)
|
||||||||
Net premiums written
|
|
74,051
|
|
|
140,309
|
|
|
106,276
|
|
|
320,636
|
|
|
78,160
|
|
|
80,218
|
|
|
106,665
|
|
|
265,043
|
|
||||||||
Change in unearned premiums
|
|
(8,986
|
)
|
|
23,026
|
|
|
(1,647
|
)
|
|
12,393
|
|
|
(7,184
|
)
|
|
(2,585
|
)
|
|
(15,131
|
)
|
|
(24,900
|
)
|
||||||||
Net premiums earned
|
|
65,065
|
|
|
163,335
|
|
|
104,629
|
|
|
333,029
|
|
|
70,976
|
|
|
77,633
|
|
|
91,534
|
|
|
240,143
|
|
||||||||
Other insurance related income
|
|
|
|
|
|
|
|
3,957
|
|
|
|
|
|
|
|
|
284
|
|
||||||||||||||
Total underwriting revenues
|
|
|
|
|
|
|
|
336,986
|
|
|
|
|
|
|
|
|
240,427
|
|
||||||||||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses
|
|
80,935
|
|
|
98,083
|
|
|
65,890
|
|
|
244,908
|
|
|
63,502
|
|
|
42,274
|
|
|
58,641
|
|
|
164,417
|
|
||||||||
Policy acquisition costs
|
|
16,008
|
|
|
22,010
|
|
|
22,385
|
|
|
60,403
|
|
|
13,836
|
|
|
23,401
|
|
|
21,157
|
|
|
58,394
|
|
||||||||
Total underwriting deductions before G&A
|
|
96,943
|
|
|
120,093
|
|
|
88,275
|
|
|
305,311
|
|
|
77,338
|
|
|
65,675
|
|
|
79,798
|
|
|
222,811
|
|
||||||||
Underwriting (loss) income before G&A
|
|
$
|
(31,878
|
)
|
|
$
|
43,242
|
|
|
$
|
16,354
|
|
|
$
|
31,675
|
|
|
$
|
(6,362
|
)
|
|
$
|
11,958
|
|
|
$
|
11,736
|
|
|
$
|
17,616
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
64,945
|
|
|
|
|
|
|
|
|
33,069
|
|
||||||||||||||
Share compensation expenses
|
|
|
|
|
|
|
|
3,512
|
|
|
|
|
|
|
|
|
3,693
|
|
||||||||||||||
Total underwriting deductions
|
|
|
|
|
|
|
|
373,768
|
|
|
|
|
|
|
|
|
259,573
|
|
||||||||||||||
Underwriting (loss)
|
|
|
|
|
|
|
|
$
|
(36,782
|
)
|
|
|
|
|
|
|
|
$
|
(19,146
|
)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
$
|
66,150
|
|
|
$
|
102,135
|
|
|
$
|
77,667
|
|
|
$
|
245,952
|
|
|
$
|
57,262
|
|
|
$
|
39,791
|
|
|
$
|
60,231
|
|
|
$
|
157,284
|
|
Current period—notable loss events
|
|
21,189
|
|
|
62
|
|
|
(334
|
)
|
|
20,917
|
|
|
14,208
|
|
|
3,358
|
|
|
164
|
|
|
17,730
|
|
||||||||
Current period—non-notable loss events
|
|
(1,526
|
)
|
|
(750
|
)
|
|
—
|
|
|
(2,276
|
)
|
|
193
|
|
|
(4
|
)
|
|
—
|
|
|
189
|
|
||||||||
Change in prior accident years
|
|
(4,878
|
)
|
|
(3,364
|
)
|
|
(11,443
|
)
|
|
(19,685
|
)
|
|
(8,161
|
)
|
|
(871
|
)
|
|
(1,754
|
)
|
|
(10,786
|
)
|
||||||||
Total losses and loss expenses
|
|
$
|
80,935
|
|
|
$
|
98,083
|
|
|
$
|
65,890
|
|
|
$
|
244,908
|
|
|
$
|
63,502
|
|
|
$
|
42,274
|
|
|
$
|
58,641
|
|
|
$
|
164,417
|
|
Selected ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ratio of net to gross premiums written
|
|
70.5
|
%
|
|
90.4
|
%
|
|
91.0
|
%
|
|
85.0
|
%
|
|
81.2
|
%
|
|
92.7
|
%
|
|
92.7
|
%
|
|
89.0
|
%
|
||||||||
Losses and loss expense ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
101.6
|
%
|
|
62.6
|
%
|
|
74.2
|
%
|
|
73.8
|
%
|
|
80.7
|
%
|
|
51.3
|
%
|
|
65.8
|
%
|
|
65.5
|
%
|
||||||||
Current period—notable loss events
|
|
32.6
|
%
|
|
—
|
%
|
|
(0.3
|
)%
|
|
6.3
|
%
|
|
20.0
|
%
|
|
4.3
|
%
|
|
0.2
|
%
|
|
7.4
|
%
|
||||||||
Current period—non-notable loss events
|
|
(2.3
|
)%
|
|
(0.5
|
)%
|
|
—
|
%
|
|
(0.7
|
)%
|
|
0.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
||||||||
Change in prior accident years
|
|
(7.5
|
)%
|
|
(2.1
|
)%
|
|
(10.9
|
)%
|
|
(5.9
|
)%
|
|
(11.5
|
)%
|
|
(1.1
|
)%
|
|
(1.9
|
)%
|
|
(4.5
|
)%
|
||||||||
Losses and loss expense ratio
|
|
124.4
|
%
|
|
60.0
|
%
|
|
63.0
|
%
|
|
73.5
|
%
|
|
89.5
|
%
|
|
54.5
|
%
|
|
64.1
|
%
|
|
68.5
|
%
|
||||||||
Policy acquisition cost ratio
|
|
24.6
|
%
|
|
13.5
|
%
|
|
21.4
|
%
|
|
18.1
|
%
|
|
19.5
|
%
|
|
30.1
|
%
|
|
23.1
|
%
|
|
24.3
|
%
|
||||||||
General and administrative expense ratio
|
|
|
|
|
|
|
|
20.6
|
%
|
|
|
|
|
|
|
|
15.3
|
%
|
||||||||||||||
Expense ratio
|
|
|
|
|
|
|
|
38.7
|
%
|
|
|
|
|
|
|
|
39.6
|
%
|
||||||||||||||
Combined ratio
|
|
|
|
|
|
|
|
112.2
|
%
|
|
|
|
|
|
|
|
108.1
|
%
|
•
|
Gross premiums written
for the
three months ended
December 31, 2017
were
$377.0 million
compared to
$297.9 million
for the
three months ended
December 31, 2016
,
an increase
of
$79.1 million
, or
26.6%
and included the following:
|
◦
|
Property premiums of
$105.0 million
during the
three months ended
December 31, 2017
, compared to
$96.2 million
during the
three months ended
December 31, 2016
,
an increase
of
$8.8 million
, or
9.1%
. The increase was primarily driven by the continued build out of product offerings in the U.S. short-tail property lines;
|
◦
|
Specialty - short-tail premiums of
$155.2 million
during the
three months ended
December 31, 2017
, compared to
$86.6 million
during the
three months ended
December 31, 2016
,
an increase
of
$68.7 million
, or
79.3%
. The increase was primarily driven by new agriculture business written through CRS; and
|
◦
|
Specialty - other premiums of
$116.8 million
during the
three months ended
December 31, 2017
, compared to
$115.1 million
during the
three months ended
December 31, 2016
,
an increase
of
$1.7 million
, or
1.4%
.
|
•
|
Reinsurance premiums ceded
for the
three months ended
December 31, 2017
were
$56.4 million
compared to
$32.9 million
for the
three months ended
December 31, 2016
,
an increase
of
$23.5 million
, or
71.6%
, primarily driven by increases in the property and specialty - short-tail lines of
$12.9 million
and
$8.6 million
, respectively. The increase in the property lines was primarily driven by the growth in gross premiums written as noted above and new reinsurance cover purchased from Tailwind Re. The increase in the specialty - short-tail lines was due to an increase in ceded agriculture premiums relating to new business written through CRS.
|
•
|
Net premiums earned
for the
three months ended
December 31, 2017
were
$333.0 million
compared to
$240.1 million
for the
three months ended
December 31, 2016
,
an increase
of
$92.9 million
, or
38.7%
. The increase was primarily driven by an increase in the specialty - short-tail lines of
$85.7 million
due to agriculture net premiums earned relating to new business written through CRS.
|
•
|
Losses and loss expenses
for the
three months ended
December 31, 2017
were
$244.9 million
compared to
$164.4 million
for the
three months ended
December 31, 2016
,
an increase
of
$80.5 million
or
49.0%
and included the following:
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2017
from notable loss events were
$20.9 million
, or
6.3
percentage points of the loss ratio and included losses from fourth quarter 2017 notable loss events of
$14.6 million
, or 4.4 percentage points of the loss ratio, and losses from third quarter 2017 notable loss events of $6.3 million, or 1.9 percentage points of the loss ratio. Including the impact of net reinstatement premiums ceded of
$4.2 million
, the net loss attributable to the Insurance segment from 2017 notable loss events during the
three months ended
December 31, 2017
was
$25.1 million
and was incurred by event as follows:
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Net losses and loss expenses
|
|
$
|
(592
|
)
|
|
$
|
4,147
|
|
|
$
|
2,725
|
|
|
$
|
10,250
|
|
|
$
|
4,387
|
|
|
$
|
20,917
|
|
Net impact on premiums earned
(a)
|
|
3,833
|
|
|
(498
|
)
|
|
879
|
|
|
—
|
|
|
—
|
|
|
4,214
|
|
||||||
Net loss attributable to Insurance segment
|
|
$
|
3,241
|
|
|
$
|
3,649
|
|
|
$
|
3,604
|
|
|
$
|
10,250
|
|
|
$
|
4,387
|
|
|
$
|
25,131
|
|
(a)
|
Net impact on premiums earned includes reinstatement premiums assumed and ceded.
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Property
|
|
$
|
(687
|
)
|
|
$
|
6,834
|
|
|
$
|
2,655
|
|
|
$
|
8,250
|
|
|
$
|
4,137
|
|
|
$
|
21,189
|
|
Specialty - Short-tail
|
|
313
|
|
|
(2,571
|
)
|
|
70
|
|
|
2,000
|
|
|
250
|
|
|
62
|
|
||||||
Specialty - Other
|
|
(218
|
)
|
|
(116
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(334
|
)
|
||||||
Net losses and loss expenses
|
|
$
|
(592
|
)
|
|
$
|
4,147
|
|
|
$
|
2,725
|
|
|
$
|
10,250
|
|
|
$
|
4,387
|
|
|
$
|
20,917
|
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2016
from notable loss events were
$17.7 million
, or
7.4
percentage points of the loss ratio. Net of reinstatement premiums of
$0.1 million
, the net loss attributable to the Insurance segment from 2016 notable loss events during the
three months ended
December 31, 2016
was
$17.6 million
and was incurred by event as follows:
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian Wildfires
|
|
Hurricane Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Net losses and loss expenses
|
|
$
|
241
|
|
|
$
|
15,239
|
|
|
$
|
2,250
|
|
|
$
|
17,730
|
|
Reinstatement premiums, net
|
|
(133
|
)
|
|
—
|
|
|
—
|
|
|
(133
|
)
|
||||
Net loss attributable to Insurance segment
|
|
$
|
108
|
|
|
$
|
15,239
|
|
|
$
|
2,250
|
|
|
$
|
17,597
|
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian Wildfires
|
|
Hurricane Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Property
|
|
$
|
37
|
|
|
$
|
11,921
|
|
|
$
|
2,250
|
|
|
$
|
14,208
|
|
Specialty - Short-tail
|
|
204
|
|
|
3,154
|
|
|
—
|
|
|
3,358
|
|
||||
Specialty - Other
|
|
—
|
|
|
164
|
|
|
—
|
|
|
164
|
|
||||
Net losses and loss expenses
|
|
$
|
241
|
|
|
$
|
15,239
|
|
|
$
|
2,250
|
|
|
$
|
17,730
|
|
•
|
Losses and loss expenses incurred during the
three months ended
December 31, 2017
from non-notable loss events were
$(2.3) million
, which benefited the loss ratio by
0.7
percentage points. The reduction in non-notable losses was driven by favorable development on the third quarter 2017 Mexico City Earthquake loss event and related primarily to the property lines.
|
•
|
There were no non-notable loss events occurring during the
three months ended
December 31, 2016
.
|
•
|
Attritional losses of
$246.0 million
, or
73.8
percentage points of the loss ratio during the
three months ended
December 31, 2017
compared to
$157.3 million
, or
65.5
percentage points of the loss ratio during the
three months ended
December 31, 2016
. The increase was primarily driven by the addition of CRS and a higher frequency of mid-size losses which did not meet the non-notable loss threshold.
|
◦
|
Loss reserve development for the
three months ended
December 31, 2017
and
2016
was as follows:
|
|
|
Three Months Ended December 31, 2017
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
Adverse development on event losses
|
|
$
|
53
|
|
|
$
|
177
|
|
|
$
|
6
|
|
|
$
|
236
|
|
(Favorable) development on attritional losses
|
|
(4,931
|
)
|
|
(3,541
|
)
|
|
(11,449
|
)
|
|
(19,921
|
)
|
||||
Change in prior accident years
|
|
$
|
(4,878
|
)
|
|
$
|
(3,364
|
)
|
|
$
|
(11,443
|
)
|
|
$
|
(19,685
|
)
|
|
|
Three Months Ended December 31, 2016
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) adverse development on event losses
|
|
$
|
(39
|
)
|
|
$
|
(555
|
)
|
|
$
|
16
|
|
|
$
|
(578
|
)
|
(Favorable) development on attritional losses
|
|
(8,122
|
)
|
|
(316
|
)
|
|
(1,770
|
)
|
|
(10,208
|
)
|
||||
Change in prior accident years
|
|
$
|
(8,161
|
)
|
|
$
|
(871
|
)
|
|
$
|
(1,754
|
)
|
|
$
|
(10,786
|
)
|
•
|
Loss ratio
for the
three months ended
December 31, 2017
and
2016
was
73.5%
and
68.5%
, respectively,
an increase
of
5.0
percentage points.
|
•
|
Policy acquisition cost ratio
for the
three months ended
December 31, 2017
was
18.1%
compared to
24.3%
for the
three months ended
December 31, 2016
,
a decrease
of
6.2
percentage points. The decrease was primarily driven by new agriculture business written during the
three months ended
December 31, 2017
which carries lower acquisition costs.
|
•
|
General and administrative expenses
for the
three months ended
December 31, 2017
were
$64.9 million
compared to
$33.1 million
for the
three months ended
December 31, 2016
,
an increase
of
$31.9 million
or
96.4%
. General and administrative expenses for the
three months ended
December 31, 2017
included
$11.8 million
of CRS expenses, of which $1.8 million related to the amortization of intangible assets acquired. The remaining increase in general and administrative expenses was primarily driven by a higher allocation of costs to the segment during the three months ended December 31, 2017 and a reduction in the performance bonus accrual during the three months ended December 31, 2016.
|
•
|
Combined ratio
for the
three months ended
December 31, 2017
and
2016
was
112.2%
and
108.1%
, respectively,
an increase
of
4.1
percentage points.
|
•
|
Underwriting (loss)
for the
three months ended
December 31, 2017
was
$(36.8) million
compared to
$(19.1) million
for the
three months ended
December 31, 2016
,
an increase
of
$17.6 million
or
92.1%
.
|
|
|
Three Months Ended December 31,
|
||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
||||
Fee revenues
|
|
|
|
|
||||
Third party
|
|
$
|
5,061
|
|
|
$
|
3,928
|
|
Related party
|
|
418
|
|
|
737
|
|
||
Total fee revenues
|
|
5,479
|
|
|
4,665
|
|
||
Expenses
|
|
|
|
|
||||
General and administrative expenses
|
|
2,582
|
|
|
2,676
|
|
||
Share compensation expenses
|
|
41
|
|
|
82
|
|
||
Finance expenses
|
|
30
|
|
|
33
|
|
||
Tax (benefit) expense
|
|
(61
|
)
|
|
90
|
|
||
Foreign exchange losses
|
|
—
|
|
|
2
|
|
||
Total expenses
|
|
2,592
|
|
|
2,883
|
|
||
Income before investment (loss) income from funds and sidecars
|
|
2,887
|
|
|
1,782
|
|
||
Investment (loss) income from funds and sidecars
(a)
|
|
|
|
|
||||
AlphaCat Sidecars
|
|
11
|
|
|
14
|
|
||
AlphaCat ILS Funds - Lower Risk
(b)
|
|
961
|
|
|
1,998
|
|
||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
(5,813
|
)
|
|
1,864
|
|
||
BetaCat ILS Funds
|
|
827
|
|
|
644
|
|
||
Validus' share of investment (loss) income from funds and sidecars
|
|
(4,014
|
)
|
|
4,520
|
|
||
Asset Management segment (loss) income
|
|
$
|
(1,127
|
)
|
|
$
|
6,302
|
|
|
|
|
|
|
||||
Gross premiums written
|
|
|
|
|
||||
AlphaCat Sidecars
|
|
$
|
(247
|
)
|
|
$
|
(163
|
)
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
10,776
|
|
|
(19
|
)
|
||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
4,493
|
|
|
(105
|
)
|
||
AlphaCat Direct
(c)
|
|
(24
|
)
|
|
23
|
|
||
Total
|
|
$
|
14,998
|
|
|
$
|
(264
|
)
|
(a)
|
The investment income (loss) from funds and sidecars is based on equity accounting.
|
(b)
|
Lower risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of less than 7%, whereas higher risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of 7% or greater. The maximum permitted portfolio expected loss represents the average annual loss over the set of simulation scenarios divided by the total limit.
|
(c)
|
AlphaCat Direct includes direct investments from a third party investor in AlphaCat Re.
|
•
|
Fee revenues
earned for the
three months ended
December 31, 2017
were
$5.5 million
compared to
$4.7 million
during the
three months ended
December 31, 2016
,
an increase
of
$0.8 million
or
17.4%
. Third party fee revenues earned during the
three months ended
December 31, 2017
were
$5.1 million
compared to
$3.9 million
during the
three months ended
December 31, 2016
,
an increase
of
$1.1 million
or
28.8%
. The increase in third party fee revenues was primarily driven by an increase in management fees as a result of an increase in assets under management over the last twelve months.
|
•
|
Total expenses
for the
three months ended
December 31, 2017
were
$2.6 million
compared to
$2.9 million
during the
three months ended
December 31, 2016
,
a decrease
of
$0.3 million
, or
10.1%
.
|
•
|
Validus’ share of investment (loss) from funds and sidecars
for the
three months ended
December 31, 2017
was
$(4.0) million
compared to income of
$4.5 million
during the
three months ended
December 31, 2016
,
a decrease
of
$8.5 million
. The decrease was driven by the fourth quarter 2017 notable loss events.
|
•
|
Asset Management segment (loss)
for the
three months ended
December 31, 2017
was
$(1.1) million
compared to income of
$6.3 million
during the
three months ended
December 31, 2016
,
a decrease
of
$7.4 million
.
|
|
|
Assets Under Management
(a)
|
||||||
(Dollars in thousands)
|
|
January 1, 2018
|
|
October 1, 2017
|
||||
Assets Under Management - Related Party
(a)
|
|
|
|
|
||||
AlphaCat Sidecars
|
|
$
|
5,631
|
|
|
$
|
5,608
|
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
75,898
|
|
|
75,492
|
|
||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
68,290
|
|
|
62,566
|
|
||
AlphaCat Direct
(c)
|
|
—
|
|
|
—
|
|
||
BetaCat ILS Funds
|
|
24,914
|
|
|
24,084
|
|
||
Total
|
|
$
|
174,733
|
|
|
$
|
167,750
|
|
|
|
|
|
|
||||
Assets Under Management - Third Party
(a)
|
|
|
|
|
||||
AlphaCat Sidecars
|
|
$
|
20,565
|
|
|
$
|
20,459
|
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
1,663,606
|
|
|
1,317,417
|
|
||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
1,029,224
|
|
|
687,674
|
|
||
AlphaCat Direct
(c)
|
|
443,730
|
|
|
546,226
|
|
||
BetaCat ILS Funds
|
|
67,046
|
|
|
120,391
|
|
||
Total
|
|
3,224,171
|
|
|
2,692,167
|
|
||
Total Assets Under Management
(a)
|
|
$
|
3,398,904
|
|
|
$
|
2,859,917
|
|
(a)
|
The Company’s assets under management are based on NAV and are represented by investments made by related parties and third parties in the feeder funds and on a direct basis.
|
(b)
|
Lower risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of less than 7%, whereas higher risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of 7% or greater. The maximum permitted portfolio expected loss represents the average annual loss over the set of simulation scenarios divided by the total limit.
|
(c)
|
AlphaCat Direct includes direct investments from third party investors in AlphaCat Re.
|
|
|
Three Months Ended December 31,
|
||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
||||
Managed investments
|
|
|
|
|
||||
Managed net investment income
(a)
|
|
$
|
41,609
|
|
|
$
|
35,875
|
|
Net realized gains on managed investments
(a)
|
|
7,157
|
|
|
9,166
|
|
||
Change in net unrealized (losses) on managed investments
(a)
|
|
(24,861
|
)
|
|
(67,676
|
)
|
||
Income from investment affiliates
|
|
6,345
|
|
|
2,166
|
|
||
Total managed investment return
|
|
30,250
|
|
|
(20,469
|
)
|
||
|
|
|
|
|
||||
Corporate expenses
|
|
|
|
|
||||
General and administrative expenses
|
|
5,582
|
|
|
19,973
|
|
||
Share compensation expenses
|
|
4,147
|
|
|
3,856
|
|
||
Finance expenses
(a)
|
|
15,732
|
|
|
14,546
|
|
||
Dividends on preferred shares
|
|
5,828
|
|
|
2,203
|
|
||
Tax (benefit)
(a)
|
|
(351
|
)
|
|
(21,237
|
)
|
||
Total Corporate expenses
|
|
30,938
|
|
|
19,341
|
|
||
|
|
|
|
|
||||
Other items
|
|
|
|
|
||||
Foreign exchange (losses)
(a)
|
|
(829
|
)
|
|
(850
|
)
|
||
Other income
|
|
—
|
|
|
7
|
|
||
Total other items
|
|
(829
|
)
|
|
(843
|
)
|
||
Total Corporate and Investments
|
|
$
|
(1,517
|
)
|
|
$
|
(40,653
|
)
|
(a)
|
These items exclude the components which are included in the Asset Management segment income (loss) and amounts which are consolidated from VIEs.
|
•
|
Managed net investment income
for the
three months ended
December 31, 2017
was
$41.6 million
compared to
$35.9 million
for the
three months ended
December 31, 2016
,
an increase
of
$5.7 million
, or
16.0%
. The increase was primarily driven by increased returns on the Company’s portfolio of managed fixed maturities and other investments.
|
•
|
Annualized effective yield on managed investments
for the
three months ended
December 31, 2017
was
2.44%
, compared to
2.25%
for the
three months ended
December 31, 2016
,
an increase
of
19
basis points.
|
•
|
Net realized gains on managed investments
for the
three months ended
December 31, 2017
were
$7.2 million
compared to
$9.2 million
for the
three months ended
December 31, 2016
.
|
•
|
Change in net unrealized (losses) on managed investments
for the
three months ended
December 31, 2017
was
$(24.9) million
compared to
$(67.7) million
for the
three months ended
December 31, 2016
. Changes in unrealized (losses) on managed investments during the
three months ended
December 31, 2017
were primarily driven by the impact of interest rate increases on the Company’s managed fixed maturity portfolio.
|
•
|
Income from investment affiliates
for the
three months ended
December 31, 2017
was
$6.3 million
compared to
$2.2 million
for the
three months ended
December 31, 2016
,
an increase
of
$4.2 million
, or
192.9%
. The income from investment affiliates represents equity earnings on investments in funds managed by Aquiline Capital Partners LLC.
|
•
|
General and administrative expenses
for the
three months ended
December 31, 2017
were
$5.6 million
compared to
$20.0 million
for the
three months ended
December 31, 2016
,
a decrease
of
$14.4 million
, or
72.1%
. The decrease was primarily driven by a lower bonus accrual and a higher allocation of costs to reportable segments during the
three months ended
December 31, 2017
.
|
•
|
Share compensation expenses
for the
three months ended
December 31, 2017
were
$4.1 million
compared to
$3.9 million
for the
three months ended
December 31, 2016
,
an increase
of
$0.3 million
, or
7.5%
.
|
•
|
Finance expenses
for the
three months ended
December 31, 2017
were
$15.7 million
compared to
$14.5 million
for the
three months ended
December 31, 2016
,
an increase
of
$1.2 million
, or
8.2%
. The increase was primarily driven by interest expenses relating to short-term borrowings which were repaid in full during the
three months ended
December 31, 2017
.
|
•
|
Dividends paid on preferred shares
for the
three months ended
December 31, 2017
were
$5.8 million
compared to
$2.2 million
for the
three months ended
December 31, 2016
,
an increase
of
$3.6 million
, or
164.5%
due to $250.0 million of new Series B preferred shares issued during the second quarter of 2017.
|
•
|
Tax (benefit)
for the
three months ended
December 31, 2017
was
$(0.4) million
compared to
$(21.2) million
for the
three months ended
December 31, 2016
. The tax benefit during the
three months ended
December 31, 2017
mainly related to operating losses in the Insurance segment and was partially offset by the re-measurement of net deferred taxes following the recently enacted 2017 Tax Act. The tax benefit during the
three months ended
December 31, 2016
related to a partial release of a valuation allowance which had been applied against a deferred tax asset related to net operating losses acquired as part of the Company’s acquisition of Flagstone. The release was due to the Company believing it is more-likely-than-not that it will have sufficient future taxable income to realize a portion of that deferred tax asset over three years beginning in 2017 and in accordance with U.S. GAAP, the Company was required to record a tax benefit of $18.4 million during the fourth quarter of 2016.
|
•
|
Foreign exchange (losses)
for the
three months ended
December 31, 2017
were
$(0.8) million
compared to
$(0.9) million
for the
three months ended
December 31, 2016
.
|
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Gross premiums written
|
|
$
|
2,950,938
|
|
|
$
|
2,648,705
|
|
|
$
|
2,557,506
|
|
Reinsurance premiums ceded
|
|
(469,633
|
)
|
|
(289,705
|
)
|
|
(328,681
|
)
|
|||
Net premiums written
|
|
2,481,305
|
|
|
2,359,000
|
|
|
2,228,825
|
|
|||
Change in unearned premiums
|
|
99,783
|
|
|
(109,835
|
)
|
|
18,064
|
|
|||
Net premiums earned
|
|
2,581,088
|
|
|
2,249,165
|
|
|
2,246,889
|
|
|||
Net investment income
|
|
177,873
|
|
|
150,385
|
|
|
127,824
|
|
|||
Net realized gains on investments
|
|
7,623
|
|
|
15,757
|
|
|
2,298
|
|
|||
Change in net unrealized gains (losses) on investments
|
|
3,215
|
|
|
16,871
|
|
|
(32,395
|
)
|
|||
Income (loss) from investment affiliates
|
|
22,010
|
|
|
(2,083
|
)
|
|
4,281
|
|
|||
Other insurance related income and other income
|
|
13,179
|
|
|
2,195
|
|
|
5,111
|
|
|||
Foreign exchange (losses) gains
|
|
(7,447
|
)
|
|
10,864
|
|
|
(8,731
|
)
|
|||
Total revenues
|
|
2,797,541
|
|
|
2,443,154
|
|
|
2,345,277
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
Losses and loss expenses
|
|
2,300,178
|
|
|
1,065,097
|
|
|
977,833
|
|
|||
Policy acquisition costs
|
|
471,553
|
|
|
449,482
|
|
|
410,058
|
|
|||
General and administrative expenses
|
|
352,137
|
|
|
336,294
|
|
|
363,709
|
|
|||
Share compensation expenses
|
|
40,111
|
|
|
42,907
|
|
|
38,341
|
|
|||
Finance expenses
|
|
58,546
|
|
|
58,520
|
|
|
74,742
|
|
|||
Transaction expenses
|
|
4,427
|
|
|
—
|
|
|
—
|
|
|||
Total expenses
|
|
3,226,952
|
|
|
1,952,300
|
|
|
1,864,683
|
|
|||
(Loss) income before taxes, (loss) from operating affiliate and loss (income) attributable to AlphaCat investors
|
|
(429,411
|
)
|
|
490,854
|
|
|
480,594
|
|
|||
Tax benefit (expense)
|
|
7,580
|
|
|
19,729
|
|
|
(6,376
|
)
|
|||
(Loss) from operating affiliate
|
|
—
|
|
|
(23
|
)
|
|
(3,949
|
)
|
|||
Loss (income) attributable to AlphaCat investors
|
|
16,929
|
|
|
(23,358
|
)
|
|
(2,412
|
)
|
|||
Net (loss) income
|
|
(404,902
|
)
|
|
487,202
|
|
|
467,857
|
|
|||
Net loss (income) attributable to noncontrolling interests
|
|
357,280
|
|
|
(123,363
|
)
|
|
(92,964
|
)
|
|||
Net (loss) income (attributable) available to Validus
|
|
(47,622
|
)
|
|
363,839
|
|
|
374,893
|
|
|||
Dividends on preferred shares
|
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|||
Net (loss) income (attributable) available to Validus common shareholders
|
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
|
|
|
|
|
|
|
||||||
Supplemental information:
|
|
|
|
|
|
|
||||||
Losses and loss expenses:
|
|
|
|
|
|
|
||||||
Current period excluding items below
|
|
$
|
1,425,166
|
|
|
$
|
1,120,841
|
|
|
$
|
1,164,775
|
|
Current period—notable loss events
|
|
1,046,949
|
|
|
90,211
|
|
|
96,964
|
|
|||
Current period—non-notable loss events
|
|
50,596
|
|
|
70,237
|
|
|
22,231
|
|
|||
Change in prior accident years
|
|
(222,533
|
)
|
|
(216,192
|
)
|
|
(306,137
|
)
|
|||
Total losses and loss expenses
|
|
$
|
2,300,178
|
|
|
$
|
1,065,097
|
|
|
$
|
977,833
|
|
Selected ratios:
|
|
|
|
|
|
|
||||||
Ratio of net to gross premiums written
|
|
84.1
|
%
|
|
89.1
|
%
|
|
87.1
|
%
|
|||
Losses and loss expense ratio:
|
|
|
|
|
|
|
||||||
Current period excluding items below
|
|
55.1
|
%
|
|
49.9
|
%
|
|
51.8
|
%
|
|||
Current period—notable loss events
|
|
40.6
|
%
|
|
4.0
|
%
|
|
4.3
|
%
|
|||
Current period—non-notable loss events
|
|
2.0
|
%
|
|
3.1
|
%
|
|
1.0
|
%
|
|||
Change in prior accident years
|
|
(8.6
|
)%
|
|
(9.6
|
)%
|
|
(13.6
|
)%
|
|||
Losses and loss expense ratio
|
|
89.1
|
%
|
|
47.4
|
%
|
|
43.5
|
%
|
|||
Policy acquisition cost ratio
|
|
18.3
|
%
|
|
20.0
|
%
|
|
18.3
|
%
|
|||
General and administrative expense ratio
|
|
15.2
|
%
|
|
16.8
|
%
|
|
17.9
|
%
|
|||
Expense ratio
|
|
33.5
|
%
|
|
36.8
|
%
|
|
36.2
|
%
|
|||
Combined ratio
|
|
122.6
|
%
|
|
84.2
|
%
|
|
79.7
|
%
|
•
|
Gross premiums written
for the
years ended
December 31, 2017
,
2016
and
2015
were
$2,950.9 million
,
$2,648.7 million
and
$2,557.5 million
, respectively. The increase in gross premiums written during the year ended
December 31, 2017
as compared to
2016
of
$302.2 million
, or
11.4%
was primarily driven by an increase in the Insurance and Asset Management segments. The increase in gross premiums written of $91.2 million, or 3.6% during the year ended December 31, 2016 as compared to 2015 was primarily driven by an increase in the Asset Management segment.
|
•
|
Reinsurance premiums ceded
for the
years ended
December 31, 2017
,
2016
and
2015
were
$469.6 million
,
$289.7 million
, and
$328.7 million
, respectively. The increase in reinsurance premiums ceded during the year ended
December 31, 2017
as compared to
2016
of
$179.9 million
, or
62.1%
was primarily driven by increases in the Reinsurance and Insurance segments. The decrease in reinsurance premiums ceded of
$39.0 million
, or
11.9%
during the year ended December 31, 2016 as compared to 2015 was primarily driven by a decrease in the Reinsurance segment.
|
•
|
Net premiums earned
for the
years ended
December 31, 2017
,
2016
and
2015
were
$2,581.1 million
,
$2,249.2 million
, and
$2,246.9 million
, respectively.
|
•
|
Losses and loss expenses
for the
years ended
December 31, 2017
,
2016
and
2015
were
$2,300.2 million
,
$1,065.1 million
and
$977.8 million
, respectively and included the following:
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2017
from notable loss events were
$1,046.9 million
, or
40.6
percentage points of the loss ratio. Net of losses attributable to AlphaCat investors and noncontrolling interests of
$603.4 million
and the net impact of reinstatement premiums and acceleration of unearned premiums of
$31.3 million
, the net loss attributable to Validus from 2017 notable loss events was
$412.2 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Net losses and loss expenses
|
|
$
|
313,204
|
|
|
$
|
458,145
|
|
|
$
|
149,351
|
|
|
$
|
87,754
|
|
|
$
|
38,495
|
|
|
$
|
1,046,949
|
|
Net losses and loss expenses attributable to AlphaCat third party investors and noncontrolling interests
|
|
(163,103
|
)
|
|
(265,362
|
)
|
|
(93,531
|
)
|
|
(67,592
|
)
|
|
(13,837
|
)
|
|
(603,425
|
)
|
||||||
Validus’ share of net losses and loss expenses
|
|
150,101
|
|
|
192,783
|
|
|
55,820
|
|
|
20,162
|
|
|
24,658
|
|
|
443,524
|
|
||||||
Net impact on premiums earned
(a)
|
|
4,653
|
|
|
(26,433
|
)
|
|
(1,482
|
)
|
|
(8,024
|
)
|
|
—
|
|
|
(31,286
|
)
|
||||||
Net loss attributable to Validus
|
|
$
|
154,754
|
|
|
$
|
166,350
|
|
|
$
|
54,338
|
|
|
$
|
12,138
|
|
|
$
|
24,658
|
|
|
$
|
412,238
|
|
(a)
|
Net impact on premiums earned includes reinstatement premiums assumed and ceded and the net impact of accelerating unearned premiums assumed and ceded.
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2016
from notable loss events were
$90.2 million
, or
4.0
percentage points of the loss ratio. Net of losses attributable to AlphaCat investors and noncontrolling interests of
$21.7 million
and reinstatement premiums of
$4.3 million
, the net loss attributable to Validus from 2016 notable loss events was
$64.2 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian
Wildfires
|
|
Hurricane
Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Net losses and loss expenses
|
|
$
|
19,650
|
|
|
$
|
39,140
|
|
|
$
|
31,421
|
|
|
$
|
90,211
|
|
Net losses and loss expenses attributable to AlphaCat third party investors and noncontrolling interests
|
|
(3,696
|
)
|
|
(8,943
|
)
|
|
(9,068
|
)
|
|
(21,707
|
)
|
||||
Validus’ share of net losses and loss expenses
|
|
15,954
|
|
|
30,197
|
|
|
22,353
|
|
|
68,504
|
|
||||
Reinstatement premiums, net
|
|
(1,496
|
)
|
|
(2,781
|
)
|
|
(65
|
)
|
|
(4,342
|
)
|
||||
Net loss attributable to Validus
|
|
$
|
14,458
|
|
|
$
|
27,416
|
|
|
$
|
22,288
|
|
|
$
|
64,162
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2015
from notable loss events were
$97.0 million
, or
4.3
percentage points of the loss ratio. Net of reinstatement premiums of
$1.8 million
, the net loss attributable to Validus from 2015 non-notable loss events was
$95.2 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2015
|
||||||||||
|
|
Notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Tianjin Port Explosion
|
|
Pemex Oil
Refinery Explosion
|
|
Total
|
||||||
Validus’ share of net losses and loss expenses
|
|
$
|
47,427
|
|
|
$
|
49,537
|
|
|
$
|
96,964
|
|
Reinstatement premiums, net
|
|
(3,896
|
)
|
|
2,130
|
|
|
(1,766
|
)
|
|||
Net loss attributable to Validus
|
|
$
|
43,531
|
|
|
$
|
51,667
|
|
|
$
|
95,198
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2017
from non-notable loss events were
$50.6 million
, or
2.0
percentage points of the loss ratio. Net of losses attributable to AlphaCat investors and noncontrolling interests of
$4.1 million
and including the impact of net reinstatement premiums ceded of
$0.3 million
, the net loss attributable to Validus from 2017 non-notable loss events was
$46.8 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Non-notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Energy
Loss Event
|
|
Mexico City Earthquake
|
|
Total
|
||||||
Net losses and loss expenses
|
|
$
|
27,330
|
|
|
$
|
23,266
|
|
|
$
|
50,596
|
|
Net losses and loss expenses attributable to AlphaCat third party investors and noncontrolling interests
|
|
—
|
|
|
(4,104
|
)
|
|
(4,104
|
)
|
|||
Validus’ share of net losses and loss expenses
|
|
27,330
|
|
|
19,162
|
|
|
46,492
|
|
|||
Reinstatement premiums, net
|
|
513
|
|
|
(213
|
)
|
|
300
|
|
|||
Net loss attributable to Validus
|
|
$
|
27,843
|
|
|
$
|
18,949
|
|
|
$
|
46,792
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2016
from non-notable loss events were
$70.2 million
, or
3.1
percentage points of the loss ratio. Net of losses attributable to AlphaCat investors and noncontrolling interests of
$5.6 million
and reinstatement premiums of
$12.6 million
, the net loss attributable to Validus from 2016 non-notable loss events was
$52.0 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
|
Non-notable Loss Events
|
||||||||||||||||||
(Dollars in thousands)
|
|
Texas Hailstorms
|
|
Kumamoto Earthquake
|
|
Jubilee Oil
|
|
SpaceX
|
|
Total
|
||||||||||
Net losses and loss expenses
|
|
$
|
19,305
|
|
|
$
|
15,480
|
|
|
$
|
15,213
|
|
|
$
|
20,239
|
|
|
70,237
|
|
|
Net losses and loss expenses attributable to AlphaCat third party investors and noncontrolling interests
|
|
(5,638
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,638
|
)
|
|||||
Validus’ share of net losses and loss expenses
|
|
13,667
|
|
|
15,480
|
|
|
15,213
|
|
|
20,239
|
|
|
64,599
|
|
|||||
Reinstatement premiums, net
|
|
(2,108
|
)
|
|
—
|
|
|
(8,942
|
)
|
|
(1,510
|
)
|
|
(12,560
|
)
|
|||||
Net loss attributable to Validus
|
|
$
|
11,559
|
|
|
$
|
15,480
|
|
|
$
|
6,271
|
|
|
$
|
18,729
|
|
|
$
|
52,039
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2015
from a single non-notable loss event, the 2015 Chilean Earthquake, were
$22.2 million
, or
1.0
percentage point of the loss ratio. Net of reinstatement premiums of $2.2 million, the net loss attributable to Validus from 2015 non-notable loss events was $20.0 million.
|
◦
|
Loss reserve development for the
years ended
December 31, 2017
,
2016
and
2015
was as follows:
|
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
(Favorable) development on event losses
|
|
$
|
(30,765
|
)
|
|
$
|
(14,394
|
)
|
|
$
|
(52,196
|
)
|
(Favorable) development on attritional losses
|
|
(191,768
|
)
|
|
(201,798
|
)
|
|
(253,941
|
)
|
|||
Change in prior accident years
|
|
$
|
(222,533
|
)
|
|
$
|
(216,192
|
)
|
|
$
|
(306,137
|
)
|
•
|
Loss ratio
for the
years ended
December 31, 2017
,
2016
and
2015
was
89.1%
,
47.4%
and
43.5%
, respectively.
|
◦
|
Loss ratios by line of business for the
years ended
December 31, 2017
,
2016
and
2015
were as follows:
|
|
Years Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Property
|
134.4
|
%
|
|
35.3
|
%
|
|
23.0
|
%
|
Specialty - Short-tail
|
61.0
|
%
|
|
53.6
|
%
|
|
54.8
|
%
|
Specialty - Other
|
60.5
|
%
|
|
60.7
|
%
|
|
59.6
|
%
|
All lines
|
89.1
|
%
|
|
47.4
|
%
|
|
43.5
|
%
|
•
|
Policy acquisition cost ratio
for the
years ended
December 31, 2017
,
2016
and
2015
was
18.3%
,
20.0%
and
18.3%
, respectively.
|
•
|
General and administrative expenses
for the
years ended
December 31, 2017
,
2016
and
2015
were
$352.1 million
,
$336.3 million
and
$363.7 million
, respectively.
|
•
|
Combined ratio
for the
years ended
December 31, 2017
,
2016
and
2015
was
122.6%
,
84.2%
and
79.7%
, respectively.
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross premiums written
|
|
$
|
548,977
|
|
|
$
|
505,111
|
|
|
$
|
141,119
|
|
|
$
|
1,195,207
|
|
|
$
|
497,263
|
|
|
$
|
555,504
|
|
|
$
|
132,145
|
|
|
$
|
1,184,912
|
|
Reinsurance premiums ceded
|
|
(147,547
|
)
|
|
(45,071
|
)
|
|
(16,671
|
)
|
|
(209,289
|
)
|
|
(88,342
|
)
|
|
(32,623
|
)
|
|
(366
|
)
|
|
(121,331
|
)
|
||||||||
Net premiums written
|
|
401,430
|
|
|
460,040
|
|
|
124,448
|
|
|
985,918
|
|
|
408,921
|
|
|
522,881
|
|
|
131,779
|
|
|
1,063,581
|
|
||||||||
Change in unearned premiums
|
|
45,946
|
|
|
(7,020
|
)
|
|
(1,840
|
)
|
|
37,086
|
|
|
10,214
|
|
|
(265
|
)
|
|
(77,381
|
)
|
|
(67,432
|
)
|
||||||||
Net premiums earned
|
|
447,376
|
|
|
453,020
|
|
|
122,608
|
|
|
1,023,004
|
|
|
419,135
|
|
|
522,616
|
|
|
54,398
|
|
|
996,149
|
|
||||||||
Other insurance related income
|
|
|
|
|
|
|
|
67
|
|
|
|
|
|
|
|
|
25
|
|
||||||||||||||
Total underwriting revenues
|
|
|
|
|
|
|
|
1,023,071
|
|
|
|
|
|
|
|
|
996,174
|
|
||||||||||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses
|
|
364,112
|
|
|
256,941
|
|
|
71,666
|
|
|
692,719
|
|
|
102,334
|
|
|
281,216
|
|
|
31,955
|
|
|
415,505
|
|
||||||||
Policy acquisition costs
|
|
73,777
|
|
|
86,714
|
|
|
38,939
|
|
|
199,430
|
|
|
75,417
|
|
|
94,685
|
|
|
19,695
|
|
|
189,797
|
|
||||||||
Total underwriting deductions before G&A
|
|
437,889
|
|
|
343,655
|
|
|
110,605
|
|
|
892,149
|
|
|
177,751
|
|
|
375,901
|
|
|
51,650
|
|
|
605,302
|
|
||||||||
Underwriting income before G&A
|
|
$
|
9,487
|
|
|
$
|
109,365
|
|
|
$
|
12,003
|
|
|
$
|
130,922
|
|
|
$
|
241,384
|
|
|
$
|
146,715
|
|
|
$
|
2,748
|
|
|
$
|
390,872
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
80,177
|
|
|
|
|
|
|
|
|
85,000
|
|
||||||||||||||
Share compensation expenses
|
|
|
|
|
|
|
|
10,762
|
|
|
|
|
|
|
|
|
11,668
|
|
||||||||||||||
Total underwriting deductions
|
|
|
|
|
|
|
|
983,088
|
|
|
|
|
|
|
|
|
701,970
|
|
||||||||||||||
Underwriting income
|
|
|
|
|
|
|
|
$
|
39,983
|
|
|
|
|
|
|
|
|
$
|
294,204
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
$
|
125,560
|
|
|
$
|
287,369
|
|
|
$
|
74,285
|
|
|
$
|
487,214
|
|
|
$
|
97,783
|
|
|
$
|
325,426
|
|
|
$
|
36,040
|
|
|
$
|
459,249
|
|
Current period—notable loss events
|
|
258,798
|
|
|
38,967
|
|
|
—
|
|
|
297,765
|
|
|
43,244
|
|
|
1,920
|
|
|
—
|
|
|
45,164
|
|
||||||||
Current period—non-notable loss events
|
|
13,817
|
|
|
7,225
|
|
|
—
|
|
|
21,042
|
|
|
22,409
|
|
|
24,309
|
|
|
—
|
|
|
46,718
|
|
||||||||
Change in prior accident years
|
|
(34,063
|
)
|
|
(76,620
|
)
|
|
(2,619
|
)
|
|
(113,302
|
)
|
|
(61,102
|
)
|
|
(70,439
|
)
|
|
(4,085
|
)
|
|
(135,626
|
)
|
||||||||
Total losses and loss expenses
|
|
$
|
364,112
|
|
|
$
|
256,941
|
|
|
$
|
71,666
|
|
|
$
|
692,719
|
|
|
$
|
102,334
|
|
|
$
|
281,216
|
|
|
$
|
31,955
|
|
|
$
|
415,505
|
|
Selected ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ratio of net to gross premiums written
|
|
73.1
|
%
|
|
91.1
|
%
|
|
88.2
|
%
|
|
82.5
|
%
|
|
82.2
|
%
|
|
94.1
|
%
|
|
99.7
|
%
|
|
89.8
|
%
|
||||||||
Losses and loss expense ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
28.1
|
%
|
|
63.4
|
%
|
|
60.6
|
%
|
|
47.6
|
%
|
|
23.4
|
%
|
|
62.2
|
%
|
|
66.2
|
%
|
|
46.1
|
%
|
||||||||
Current period—notable loss events
|
|
57.8
|
%
|
|
8.6
|
%
|
|
—
|
%
|
|
29.1
|
%
|
|
10.3
|
%
|
|
0.4
|
%
|
|
—
|
%
|
|
4.5
|
%
|
||||||||
Current period—non-notable loss events
|
|
3.1
|
%
|
|
1.6
|
%
|
|
—
|
%
|
|
2.1
|
%
|
|
5.3
|
%
|
|
4.7
|
%
|
|
—
|
%
|
|
4.7
|
%
|
||||||||
Change in prior accident years
|
|
(7.6
|
)%
|
|
(16.9
|
)%
|
|
(2.1
|
)%
|
|
(11.1
|
)%
|
|
(14.6
|
)%
|
|
(13.5
|
)%
|
|
(7.5
|
)%
|
|
(13.6
|
)%
|
||||||||
Losses and loss expense ratio
|
|
81.4
|
%
|
|
56.7
|
%
|
|
58.5
|
%
|
|
67.7
|
%
|
|
24.4
|
%
|
|
53.8
|
%
|
|
58.7
|
%
|
|
41.7
|
%
|
||||||||
Policy acquisition cost ratio
|
|
16.5
|
%
|
|
19.1
|
%
|
|
31.8
|
%
|
|
19.5
|
%
|
|
18.0
|
%
|
|
18.1
|
%
|
|
36.2
|
%
|
|
19.1
|
%
|
||||||||
General and administrative expense ratio
|
|
|
|
|
|
|
|
8.9
|
%
|
|
|
|
|
|
|
|
9.7
|
%
|
||||||||||||||
Expense ratio
|
|
|
|
|
|
|
|
28.4
|
%
|
|
|
|
|
|
|
|
28.8
|
%
|
||||||||||||||
Combined ratio
|
|
|
|
|
|
|
|
96.1
|
%
|
|
|
|
|
|
|
|
70.5
|
%
|
•
|
Gross premiums written
for the
year ended
December 31, 2017
were
$1,195.2 million
compared to
$1,184.9 million
for the
year ended
December 31, 2016
,
an increase
of
$10.3 million
, or
0.9%
and included the following:
|
•
|
Property premiums of
$549.0 million
during the
year ended
December 31, 2017
, compared to
$497.3 million
during the
year ended
December 31, 2016
,
an increase
of
$51.7 million
or
10.4%
. The increase was primarily driven by $65.3 million of reinstatement premiums on 2017 notable and non-notable loss events and was partially offset by reductions in participation and the non-renewal of various catastrophe excess of loss and proportional programs due to unfavorable market conditions;
|
•
|
Specialty - short-tail premiums of
$505.1 million
during the
year ended
December 31, 2017
, compared to
$555.5 million
during the
year ended
December 31, 2016
,
a decrease
of
$50.4 million
or
9.1%
primarily driven by a reduction in proportional agriculture business following the CRS acquisition; and
|
•
|
Specialty - other premiums of
$141.1 million
during the
year ended
December 31, 2017
, compared to
$132.1 million
during the
year ended
December 31, 2016
,
an increase
of
$9.0 million
or
6.8%
primarily due to new business written and was partially offset by the timing of renewals in the casualty class of business.
|
•
|
Reinsurance premiums ceded
for the
year ended
December 31, 2017
were
$209.3 million
compared to
$121.3 million
for the
year ended
December 31, 2016
,
an increase
of
$88.0 million
or
72.5%
. The increase was primarily driven by an increase in the property lines of
$59.2 million
as a result of new retrocession cover purchased from Tailwind Re, a new proportional retro program and new retrocession coverage purchased following 2017 notable loss events. Also contributing to the increase were increases in the specialty - short-tail and specialty - other lines of
$12.4 million
and
$16.3 million
, respectively, as a result of new non-proportional retro coverage and a new quota share retrocession program, respectively.
|
•
|
Net premiums earned
for the
year ended
December 31, 2017
were
$1,023.0 million
compared to
$996.1 million
for the
year ended
December 31, 2016
,
an increase
of
$26.9 million
or
2.7%
. Excluding the net impact of reinstatement premiums assumed and the acceleration of unearned premiums ceded from 2017 notable loss events of
$53.4 million
, net premiums earned were $969.6 million, a decrease of $26.6 million, or 2.7% compared to the
year ended
December 31, 2016
.
|
•
|
Losses and loss expenses
for the
year ended
December 31, 2017
were
$692.7 million
compared to
$415.5 million
for the
year ended
December 31, 2016
,
an increase
of
$277.2 million
or
66.7%
and included the following:
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2017
from notable loss events were
$297.8 million
, or
29.1
percentage points of the loss ratio. Net of reinstatement premiums and the acceleration of unearned premiums of
$53.4 million
, the net loss attributable to the Reinsurance segment from 2017 notable loss events was
$244.3 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Net losses and loss expenses
|
|
$
|
104,611
|
|
|
$
|
138,082
|
|
|
$
|
31,202
|
|
|
$
|
4,762
|
|
|
$
|
19,108
|
|
|
$
|
297,765
|
|
Net impact on premiums earned
(a)
|
|
(11,028
|
)
|
|
(30,927
|
)
|
|
(3,460
|
)
|
|
(8,024
|
)
|
|
—
|
|
|
(53,439
|
)
|
||||||
Net loss attributable to Reinsurance segment
|
|
$
|
93,583
|
|
|
$
|
107,155
|
|
|
$
|
27,742
|
|
|
$
|
(3,262
|
)
|
|
$
|
19,108
|
|
|
$
|
244,326
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Property
|
|
$
|
85,476
|
|
|
$
|
122,285
|
|
|
$
|
27,167
|
|
|
$
|
4,762
|
|
|
$
|
19,108
|
|
|
$
|
258,798
|
|
Specialty - Short-tail
|
|
19,135
|
|
|
15,797
|
|
|
4,035
|
|
|
—
|
|
|
—
|
|
|
38,967
|
|
||||||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Net losses and loss expenses
|
|
$
|
104,611
|
|
|
$
|
138,082
|
|
|
$
|
31,202
|
|
|
$
|
4,762
|
|
|
$
|
19,108
|
|
|
$
|
297,765
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2016
from notable loss events were
$45.2 million
, or
4.5
percentage points of the loss ratio. Net of reinstatement premiums of
$3.9 million
, the net loss attributable to the Reinsurance segment from 2016 notable loss events was
$41.2 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian
Wildfires
|
|
Hurricane
Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Net losses and loss expenses
|
|
$
|
12,184
|
|
|
$
|
14,078
|
|
|
$
|
18,902
|
|
|
$
|
45,164
|
|
Reinstatement premiums, net
|
|
(1,085
|
)
|
|
(2,794
|
)
|
|
(64
|
)
|
|
(3,943
|
)
|
||||
Net loss attributable to Reinsurance segment
|
|
$
|
11,099
|
|
|
$
|
11,284
|
|
|
$
|
18,838
|
|
|
$
|
41,221
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian
Wildfires |
|
Hurricane
Matthew |
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Property
|
|
$
|
12,184
|
|
|
$
|
12,158
|
|
|
$
|
18,902
|
|
|
$
|
43,244
|
|
Specialty - Short-tail
|
|
—
|
|
|
1,920
|
|
|
—
|
|
|
1,920
|
|
||||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net losses and loss expenses
|
|
$
|
12,184
|
|
|
$
|
14,078
|
|
|
$
|
18,902
|
|
|
$
|
45,164
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2017
from non-notable loss events were
$21.0 million
, or
2.1
percentage points of the loss ratio. Net of reinstatement premiums of
$1.6 million
, the net loss attributable to the Reinsurance segment from 2017 non-notable loss events was
$19.4 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Non-notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Energy
Loss Event
|
|
Mexico City Earthquake
|
|
Total
|
||||||
Net losses and loss expenses
|
|
$
|
10,854
|
|
|
$
|
10,188
|
|
|
$
|
21,042
|
|
Reinstatement premiums, net
|
|
(1,408
|
)
|
|
(213
|
)
|
|
(1,621
|
)
|
|||
Net loss attributable to Reinsurance segment
|
|
$
|
9,446
|
|
|
$
|
9,975
|
|
|
$
|
19,421
|
|
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Non-notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Energy
Loss Event
|
|
Mexico City Earthquake
|
|
Total
|
||||||
Property
|
|
$
|
3,629
|
|
|
$
|
10,188
|
|
|
$
|
13,817
|
|
Specialty - Short-tail
|
|
7,225
|
|
|
—
|
|
|
7,225
|
|
|||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net losses and loss expenses
|
|
$
|
10,854
|
|
|
$
|
10,188
|
|
|
$
|
21,042
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2016
from non-notable loss events were
$46.7 million
, or
4.7
percentage points of the loss ratio. Net of reinstatement premiums of
$11.5 million
, the net loss attributable to the Reinsurance segment from 2016 non-notable loss events was
$35.2 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
|
Non-notable Loss Events
|
||||||||||||||||||
(Dollars in thousands)
|
|
Texas Hailstorms
|
|
Kumamoto Earthquake
|
|
Jubilee Oil
|
|
SpaceX
|
|
Total
|
||||||||||
Net losses and loss expenses
|
|
$
|
7,215
|
|
|
$
|
15,195
|
|
|
$
|
14,695
|
|
|
$
|
9,613
|
|
|
$
|
46,718
|
|
Reinstatement premiums, net
|
|
(2,077
|
)
|
|
—
|
|
|
(7,981
|
)
|
|
(1,485
|
)
|
|
(11,543
|
)
|
|||||
Net loss attributable to Reinsurance segment
|
|
$
|
5,138
|
|
|
$
|
15,195
|
|
|
$
|
6,714
|
|
|
$
|
8,128
|
|
|
$
|
35,175
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
|
Non-notable Loss Events
|
||||||||||||||||||
(Dollars in thousands)
|
|
Texas Hailstorms
|
|
Kumamoto Earthquake
|
|
Jubilee Oil
|
|
SpaceX
|
|
Total
|
||||||||||
Property
|
|
$
|
7,214
|
|
|
$
|
15,195
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,409
|
|
Specialty - Short-tail
|
|
1
|
|
|
—
|
|
|
14,695
|
|
|
9,613
|
|
|
24,309
|
|
|||||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net losses and loss expenses
|
|
$
|
7,215
|
|
|
$
|
15,195
|
|
|
$
|
14,695
|
|
|
$
|
9,613
|
|
|
$
|
46,718
|
|
◦
|
Loss reserve development for the
years ended
December 31, 2017
and
2016
was as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) development on event losses
|
|
$
|
(14,885
|
)
|
|
$
|
(7,769
|
)
|
|
$
|
(285
|
)
|
|
$
|
(22,939
|
)
|
(Favorable) development on attritional losses
|
|
(19,178
|
)
|
|
(68,851
|
)
|
|
(2,334
|
)
|
|
(90,363
|
)
|
||||
Change in prior accident years
|
|
$
|
(34,063
|
)
|
|
$
|
(76,620
|
)
|
|
$
|
(2,619
|
)
|
|
$
|
(113,302
|
)
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) adverse development on event losses
|
|
$
|
(34,957
|
)
|
|
$
|
6,831
|
|
|
$
|
(17
|
)
|
|
$
|
(28,143
|
)
|
(Favorable) development on attritional losses
|
|
(26,145
|
)
|
|
(77,270
|
)
|
|
(4,068
|
)
|
|
(107,483
|
)
|
||||
Change in prior accident years
|
|
$
|
(61,102
|
)
|
|
$
|
(70,439
|
)
|
|
$
|
(4,085
|
)
|
|
$
|
(135,626
|
)
|
•
|
Loss ratio
for the
years ended
December 31, 2017
and
2016
was
67.7%
and
41.7%
, respectively,
an increase
of
26.0
percentage points.
|
•
|
Policy acquisition cost ratio
for the
years ended
December 31, 2017
and
2016
was
19.5%
and
19.1%
, respectively,
an increase
of
0.4
percentage points.
|
•
|
General and administrative expenses
for the
years ended
December 31, 2017
and
2016
were
$80.2 million
and
$85.0 million
, respectively,
a decrease
of
$4.8 million
or
5.7%
. The decrease was primarily driven by a reduction in the bonus accrual during the year ended December 31, 2017 and was partially offset by a higher allocation of costs to the segment during the
year ended
December 31, 2017
.
|
•
|
Underwriting income
for the
year ended
December 31, 2017
was
$40.0 million
compared to
$294.2 million
for the
year ended
December 31, 2016
,
a decrease
of
$254.2 million
or
86.4%
.
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross premiums written
|
|
$
|
497,263
|
|
|
$
|
555,504
|
|
|
$
|
132,145
|
|
|
$
|
1,184,912
|
|
|
$
|
571,612
|
|
|
$
|
599,333
|
|
|
$
|
23,644
|
|
|
$
|
1,194,589
|
|
Reinsurance premiums ceded
|
|
(88,342
|
)
|
|
(32,623
|
)
|
|
(366
|
)
|
|
(121,331
|
)
|
|
(124,653
|
)
|
|
(33,780
|
)
|
|
—
|
|
|
(158,433
|
)
|
||||||||
Net premiums written
|
|
408,921
|
|
|
522,881
|
|
|
131,779
|
|
|
1,063,581
|
|
|
446,959
|
|
|
565,553
|
|
|
23,644
|
|
|
1,036,156
|
|
||||||||
Change in unearned premiums
|
|
10,214
|
|
|
(265
|
)
|
|
(77,381
|
)
|
|
(67,432
|
)
|
|
5,222
|
|
|
18,104
|
|
|
(11,499
|
)
|
|
11,827
|
|
||||||||
Net premiums earned
|
|
419,135
|
|
|
522,616
|
|
|
54,398
|
|
|
996,149
|
|
|
452,181
|
|
|
583,657
|
|
|
12,145
|
|
|
1,047,983
|
|
||||||||
Other insurance related income
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
2,214
|
|
||||||||||||||
Total underwriting revenues
|
|
|
|
|
|
|
|
996,174
|
|
|
|
|
|
|
|
|
1,050,197
|
|
||||||||||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses
|
|
102,334
|
|
|
281,216
|
|
|
31,955
|
|
|
415,505
|
|
|
90,148
|
|
|
382,203
|
|
|
(4,563
|
)
|
|
467,788
|
|
||||||||
Policy acquisition costs
|
|
75,417
|
|
|
94,685
|
|
|
19,695
|
|
|
189,797
|
|
|
75,590
|
|
|
93,203
|
|
|
4,781
|
|
|
173,574
|
|
||||||||
Total underwriting deductions before G&A
|
|
177,751
|
|
|
375,901
|
|
|
51,650
|
|
|
605,302
|
|
|
165,738
|
|
|
475,406
|
|
|
218
|
|
|
641,362
|
|
||||||||
Underwriting income before G&A
|
|
$
|
241,384
|
|
|
$
|
146,715
|
|
|
$
|
2,748
|
|
|
$
|
390,872
|
|
|
$
|
286,443
|
|
|
$
|
108,251
|
|
|
$
|
11,927
|
|
|
$
|
408,835
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
85,000
|
|
|
|
|
|
|
|
|
94,531
|
|
||||||||||||||
Share compensation expenses
|
|
|
|
|
|
|
|
11,668
|
|
|
|
|
|
|
|
|
11,137
|
|
||||||||||||||
Total underwriting deductions
|
|
|
|
|
|
|
|
701,970
|
|
|
|
|
|
|
|
|
747,030
|
|
||||||||||||||
Underwriting income
|
|
|
|
|
|
|
|
$
|
294,204
|
|
|
|
|
|
|
|
|
$
|
303,167
|
|
||||||||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
$
|
97,783
|
|
|
$
|
325,426
|
|
|
$
|
36,040
|
|
|
$
|
459,249
|
|
|
$
|
117,289
|
|
|
$
|
402,406
|
|
|
$
|
(3,511
|
)
|
|
$
|
516,184
|
|
Current period—notable loss events
|
|
43,244
|
|
|
1,920
|
|
|
—
|
|
|
45,164
|
|
|
25,875
|
|
|
44,624
|
|
|
—
|
|
|
70,499
|
|
||||||||
Current period—non-notable loss events
|
|
22,409
|
|
|
24,309
|
|
|
—
|
|
|
46,718
|
|
|
18,134
|
|
|
366
|
|
|
—
|
|
|
18,500
|
|
||||||||
Change in prior accident years
|
|
(61,102
|
)
|
|
(70,439
|
)
|
|
(4,085
|
)
|
|
(135,626
|
)
|
|
(71,150
|
)
|
|
(65,193
|
)
|
|
(1,052
|
)
|
|
(137,395
|
)
|
||||||||
Total losses and loss expenses
|
|
$
|
102,334
|
|
|
$
|
281,216
|
|
|
$
|
31,955
|
|
|
$
|
415,505
|
|
|
$
|
90,148
|
|
|
$
|
382,203
|
|
|
$
|
(4,563
|
)
|
|
$
|
467,788
|
|
Selected ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ratio of net to gross premiums written
|
|
82.2
|
%
|
|
94.1
|
%
|
|
99.7
|
%
|
|
89.8
|
%
|
|
78.2
|
%
|
|
94.4
|
%
|
|
100.0
|
%
|
|
86.7
|
%
|
||||||||
Losses and loss expense ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
23.4
|
%
|
|
62.2
|
%
|
|
66.2
|
%
|
|
46.1
|
%
|
|
25.9
|
%
|
|
69.0
|
%
|
|
(28.9
|
)%
|
|
49.2
|
%
|
||||||||
Current period—notable loss events
|
|
10.3
|
%
|
|
0.4
|
%
|
|
—
|
%
|
|
4.5
|
%
|
|
5.7
|
%
|
|
7.6
|
%
|
|
—
|
%
|
|
6.7
|
%
|
||||||||
Current period—non-notable loss events
|
|
5.3
|
%
|
|
4.7
|
%
|
|
—
|
%
|
|
4.7
|
%
|
|
4.0
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
1.8
|
%
|
||||||||
Change in prior accident years
|
|
(14.6
|
)%
|
|
(13.5
|
)%
|
|
(7.5
|
)%
|
|
(13.6
|
)%
|
|
(15.7
|
)%
|
|
(11.2
|
)%
|
|
(8.7
|
)%
|
|
(13.1
|
)%
|
||||||||
Losses and loss expense ratio
|
|
24.4
|
%
|
|
53.8
|
%
|
|
58.7
|
%
|
|
41.7
|
%
|
|
19.9
|
%
|
|
65.5
|
%
|
|
(37.6
|
)%
|
|
44.6
|
%
|
||||||||
Policy acquisition cost ratio
|
|
18.0
|
%
|
|
18.1
|
%
|
|
36.2
|
%
|
|
19.1
|
%
|
|
16.7
|
%
|
|
16.0
|
%
|
|
39.4
|
%
|
|
16.6
|
%
|
||||||||
General and administrative expense ratio
|
|
|
|
|
|
|
|
9.7
|
%
|
|
|
|
|
|
|
|
10.1
|
%
|
||||||||||||||
Expense ratio
|
|
|
|
|
|
|
|
28.8
|
%
|
|
|
|
|
|
|
|
26.7
|
%
|
||||||||||||||
Combined ratio
|
|
|
|
|
|
|
|
70.5
|
%
|
|
|
|
|
|
|
|
71.3
|
%
|
•
|
Gross premiums written
for the
year ended
December 31, 2016
were
$1,184.9 million
compared to
$1,194.6 million
for the
year ended
December 31, 2015
,
a decrease
of
$9.7 million
, or
0.8%
and included the following:
|
•
|
Property premiums of
$497.3 million
during the
year ended
December 31, 2016
, compared to
$571.6 million
during the
year ended
December 31, 2015
,
a decrease
of
$74.3 million
or
13.0%
, primarily driven by reductions in our participation on various catastrophe excess of loss programs due to an unfavorable rate environment;
|
•
|
Specialty - short-tail premiums of
$555.5 million
during the
year ended
December 31, 2016
, compared to
$599.3 million
during the
year ended
December 31, 2015
,
a decrease
of
$43.8 million
or
7.3%
, primarily driven by reductions in our participation on various marine programs as a result of challenging market conditions; and
|
•
|
Specialty - other premiums of
$132.1 million
during the
year ended
December 31, 2016
, compared to
$23.6 million
during the
year ended
December 31, 2015
,
an increase
of
$108.5 million
, primarily driven by new casualty business written during the
year ended
December 31, 2016
.
|
•
|
Reinsurance premiums ceded
for the
year ended
December 31, 2016
were
$121.3 million
compared to
$158.4 million
for the
year ended
December 31, 2015
,
a decrease
of
$37.1 million
or
23.4%
. The decrease was primarily due to a reduction in the costs associated with the Company’s main proportional retrocession program during the
year ended
December 31, 2016
.
|
•
|
Net premiums earned
for the
year ended
December 31, 2016
were
$996.1 million
compared to
$1,048.0 million
for the
year ended
December 31, 2015
,
a decrease
of
$51.8 million
or
4.9%
. The decrease was driven by decreases in the property and specialty - short-tail lines of
$33.0 million
and
$61.0 million
, respectively, as a result of lower gross premiums written during the
year ended
December 31, 2016
, offset by the earned impact of the reduction in reinsurance premiums ceded and was partially offset by an increase in net premiums earned in the specialty lines of
$42.3 million
, primarily due to the increase in gross premiums written as noted above, the impact of reinstatement premiums and adjustments to existing business.
|
•
|
Losses and loss expenses
for the
year ended
December 31, 2016
were
$415.5 million
compared to
$467.8 million
for the
year ended
December 31, 2015
,
a decrease
of
$52.3 million
or
11.2%
and included the following:
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2015
from notable loss events were
$70.5 million
, or
6.7
percentage points of the loss ratio. Net of reinstatement premiums of
$0.4 million
, the net loss attributable to the Reinsurance segment from 2015 notable loss events was
$70.1 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2015
|
||||||||||
|
|
Notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Tianjin Port Explosion
|
|
Pemex Oil
Refinery Explosion |
|
Total
|
||||||
Net losses and loss expenses
|
|
$
|
41,162
|
|
|
$
|
29,337
|
|
|
$
|
70,499
|
|
Reinstatement premiums, net
|
|
(3,098
|
)
|
|
2,704
|
|
|
(394
|
)
|
|||
Net loss attributable to Reinsurance segment
|
|
$
|
38,064
|
|
|
$
|
32,041
|
|
|
$
|
70,105
|
|
|
|
Year Ended December 31, 2015
|
||||||||||
|
|
Notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Tianjin Port Explosion
|
|
Pemex Oil
Refinery Explosion |
|
Total
|
||||||
Property
|
|
$
|
25,448
|
|
|
$
|
427
|
|
|
$
|
25,875
|
|
Specialty - Short-tail
|
|
15,714
|
|
|
28,910
|
|
|
44,624
|
|
|||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net losses and loss expenses
|
|
$
|
41,162
|
|
|
$
|
29,337
|
|
|
$
|
70,499
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2015
from a single non-notable loss event, the 2015 Chilean Earthquake, were
$18.5 million
, or
1.8
percentage points of the loss ratio and related primarily to the property lines. Net of reinstatement premiums of $2.2 million, the net loss attributable to the Reinsurance segment was $16.3 million.
|
•
|
Attritional losses during the
year ended
December 31, 2016
were
$459.2 million
, or
46.1
percentage points of the loss ratio compared to
$516.2 million
, or
49.2
percentage points of the loss ratio during the
year ended
December 31, 2015
.
|
◦
|
Loss reserve development for the
year ended
December 31, 2015
was as follows:
|
|
|
Year Ended December 31, 2015
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) adverse development on event losses
|
|
$
|
(33,113
|
)
|
|
$
|
745
|
|
|
$
|
(266
|
)
|
|
$
|
(32,634
|
)
|
(Favorable) development on attritional losses
|
|
(38,037
|
)
|
|
(65,938
|
)
|
|
(786
|
)
|
|
(104,761
|
)
|
||||
Change in prior accident years
|
|
$
|
(71,150
|
)
|
|
$
|
(65,193
|
)
|
|
$
|
(1,052
|
)
|
|
$
|
(137,395
|
)
|
•
|
Loss ratio
for the
years ended
December 31, 2016
and
2015
was
41.7%
and
44.6%
, respectively,
a decrease
of
2.9
percentage points.
|
•
|
Policy acquisition cost ratio
for the
years ended
December 31, 2016
and
2015
was
19.1%
and
16.6%
, respectively,
an increase
of
2.5
percentage points.
|
•
|
General and administrative expenses
for the
years ended
December 31, 2016
and
2015
were
$85.0 million
and
$94.5 million
, respectively,
a decrease
of
$9.5 million
or
10.1%
. The decrease was primarily due to a reduction in office related expenses, staff costs and the performance bonus accrual.
|
•
|
Underwriting income
for the
year ended
December 31, 2016
was
$294.2 million
compared to
$303.2 million
for the
year ended
December 31, 2015
,
a decrease
of
$9.0 million
or
3.0%
.
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross premiums written
|
|
$
|
397,292
|
|
|
$
|
580,952
|
|
|
$
|
474,889
|
|
|
$
|
1,453,133
|
|
|
$
|
371,221
|
|
|
$
|
397,602
|
|
|
$
|
425,314
|
|
|
$
|
1,194,137
|
|
Reinsurance premiums ceded
|
|
(130,554
|
)
|
|
(90,489
|
)
|
|
(40,012
|
)
|
|
(261,055
|
)
|
|
(78,676
|
)
|
|
(45,693
|
)
|
|
(38,300
|
)
|
|
(162,669
|
)
|
||||||||
Net premiums written
|
|
266,738
|
|
|
490,463
|
|
|
434,877
|
|
|
1,192,078
|
|
|
292,545
|
|
|
351,909
|
|
|
387,014
|
|
|
1,031,468
|
|
||||||||
Change in unearned premiums
|
|
(6,066
|
)
|
|
96,319
|
|
|
(26,246
|
)
|
|
64,007
|
|
|
(21,854
|
)
|
|
17,191
|
|
|
(23,861
|
)
|
|
(28,524
|
)
|
||||||||
Net premiums earned
|
|
260,672
|
|
|
586,782
|
|
|
408,631
|
|
|
1,256,085
|
|
|
270,691
|
|
|
369,100
|
|
|
363,153
|
|
|
1,002,944
|
|
||||||||
Other insurance related income
|
|
|
|
|
|
|
|
7,035
|
|
|
|
|
|
|
|
|
1,367
|
|
||||||||||||||
Total underwriting revenues
|
|
|
|
|
|
|
|
1,263,120
|
|
|
|
|
|
|
|
|
1,004,311
|
|
||||||||||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses
|
|
315,443
|
|
|
368,990
|
|
|
249,766
|
|
|
934,199
|
|
|
183,663
|
|
|
199,848
|
|
|
221,230
|
|
|
604,741
|
|
||||||||
Policy acquisition costs
|
|
61,034
|
|
|
94,997
|
|
|
85,155
|
|
|
241,186
|
|
|
50,019
|
|
|
105,189
|
|
|
77,572
|
|
|
232,780
|
|
||||||||
Total underwriting deductions before G&A
|
|
376,477
|
|
|
463,987
|
|
|
334,921
|
|
|
1,175,385
|
|
|
233,682
|
|
|
305,037
|
|
|
298,802
|
|
|
837,521
|
|
||||||||
Underwriting (loss) income before G&A
|
|
$
|
(115,805
|
)
|
|
$
|
122,795
|
|
|
$
|
73,710
|
|
|
$
|
87,735
|
|
|
$
|
37,009
|
|
|
$
|
64,063
|
|
|
$
|
64,351
|
|
|
$
|
166,790
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
207,186
|
|
|
|
|
|
|
|
|
165,529
|
|
||||||||||||||
Share compensation expenses
|
|
|
|
|
|
|
|
12,774
|
|
|
|
|
|
|
|
|
14,987
|
|
||||||||||||||
Total underwriting deductions
|
|
|
|
|
|
|
|
1,395,345
|
|
|
|
|
|
|
|
|
1,018,037
|
|
||||||||||||||
Underwriting (loss)
|
|
|
|
|
|
|
|
$
|
(132,225
|
)
|
|
|
|
|
|
|
|
$
|
(13,726
|
)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
$
|
239,511
|
|
|
$
|
374,345
|
|
|
$
|
288,815
|
|
|
$
|
902,671
|
|
|
$
|
198,128
|
|
|
$
|
179,544
|
|
|
$
|
266,840
|
|
|
$
|
644,512
|
|
Current period—notable loss events
|
|
77,192
|
|
|
24,116
|
|
|
1,720
|
|
|
103,028
|
|
|
17,230
|
|
|
3,358
|
|
|
164
|
|
|
20,752
|
|
||||||||
Current period—non-notable loss events
|
|
24,942
|
|
|
250
|
|
|
—
|
|
|
25,192
|
|
|
6,160
|
|
|
11,145
|
|
|
1
|
|
|
17,306
|
|
||||||||
Change in prior accident years
|
|
(26,202
|
)
|
|
(29,721
|
)
|
|
(40,769
|
)
|
|
(96,692
|
)
|
|
(37,855
|
)
|
|
5,801
|
|
|
(45,775
|
)
|
|
(77,829
|
)
|
||||||||
Total losses and loss expenses
|
|
$
|
315,443
|
|
|
$
|
368,990
|
|
|
$
|
249,766
|
|
|
$
|
934,199
|
|
|
$
|
183,663
|
|
|
$
|
199,848
|
|
|
$
|
221,230
|
|
|
$
|
604,741
|
|
Selected ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ratio of net to gross premiums written
|
|
67.1
|
%
|
|
84.4
|
%
|
|
91.6
|
%
|
|
82.0
|
%
|
|
78.8
|
%
|
|
88.5
|
%
|
|
91.0
|
%
|
|
86.4
|
%
|
||||||||
Losses and loss expense ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
91.9
|
%
|
|
63.8
|
%
|
|
70.7
|
%
|
|
71.9
|
%
|
|
73.1
|
%
|
|
48.6
|
%
|
|
73.5
|
%
|
|
64.3
|
%
|
||||||||
Current period—notable loss events
|
|
29.6
|
%
|
|
4.1
|
%
|
|
0.4
|
%
|
|
8.2
|
%
|
|
6.4
|
%
|
|
0.9
|
%
|
|
—
|
%
|
|
2.1
|
%
|
||||||||
Current period—non-notable loss events
|
|
9.6
|
%
|
|
—
|
%
|
|
—
|
%
|
|
2.0
|
%
|
|
2.3
|
%
|
|
3.0
|
%
|
|
—
|
%
|
|
1.7
|
%
|
||||||||
Change in prior accident years
|
|
(10.1
|
)%
|
|
(5.1
|
)%
|
|
(10.0
|
)%
|
|
(7.7
|
)%
|
|
(14.0
|
)%
|
|
1.6
|
%
|
|
(12.6
|
)%
|
|
(7.8
|
)%
|
||||||||
Losses and loss expense ratio
|
|
121.0
|
%
|
|
62.8
|
%
|
|
61.1
|
%
|
|
74.4
|
%
|
|
67.8
|
%
|
|
54.1
|
%
|
|
60.9
|
%
|
|
60.3
|
%
|
||||||||
Policy acquisition cost ratio
|
|
23.4
|
%
|
|
16.2
|
%
|
|
20.8
|
%
|
|
19.2
|
%
|
|
18.5
|
%
|
|
28.5
|
%
|
|
21.4
|
%
|
|
23.2
|
%
|
||||||||
General and administrative expense ratio
|
|
|
|
|
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
18.0
|
%
|
||||||||||||||
Expense ratio
|
|
|
|
|
|
|
|
36.7
|
%
|
|
|
|
|
|
|
|
41.2
|
%
|
||||||||||||||
Combined ratio
|
|
|
|
|
|
|
|
111.1
|
%
|
|
|
|
|
|
|
|
101.5
|
%
|
•
|
Gross premiums written
for the
year ended
December 31, 2017
were
$1,453.1 million
compared to
$1,194.1 million
for the
year ended
December 31, 2016
,
an increase
of
$259.0 million
, or
21.7%
and included the following:
|
•
|
Property premiums of
$397.3 million
during the
year ended
December 31, 2017
, compared to
$371.2 million
during the
year ended
December 31, 2016
,
an increase
of
$26.1 million
or
7.0%
. The increase was primarily driven by the continued build out of product offerings in the U.S. short-tail property lines;
|
•
|
Specialty - short-tail premiums of
$581.0 million
during the
year ended
December 31, 2017
, compared to
$397.6 million
during the
year ended
December 31, 2016
,
an increase
of
$183.4 million
or
46.1%
. The increase was primarily driven by new agriculture business written through CRS and was partially offset by decreases in the marine, accident and health and contingency classes as a result of the non-renewal of various programs due to the current rate environment and premium adjustments on prior period policies; and
|
•
|
Specialty - other premiums of
$474.9 million
during the
year ended
December 31, 2017
, compared to
$425.3 million
during the
year ended
December 31, 2016
,
an increase
of
$49.6 million
or
11.7%
. The increase was primarily driven by an increase in liability classes as a result of the continued build out of the Company’s U.S. underwriting platform and new financial lines business written.
|
•
|
Reinsurance premiums ceded
for the
year ended
December 31, 2017
were
$261.1 million
compared to
$162.7 million
for the
year ended
December 31, 2016
,
an increase
of
$98.4 million
or
60.5%
. The increase was primarily driven by an increase in ceded agriculture premiums of
$45.7 million
relating to new business written through CRS, reinstatement premiums ceded of
$22.9 million
from 2017 notable loss events and new reinsurance coverage purchased following the 2017 notable loss events.
|
•
|
Net premiums earned
for the
year ended
December 31, 2017
were
$1,256.1 million
compared to
$1,002.9 million
for the
year ended
December 31, 2016
,
an increase
of
$253.1 million
or
25.2%
. The increase was primarily due to the acquisition of CRS.
|
•
|
Losses and loss expenses
for the
year ended
December 31, 2017
were
$934.2 million
compared to
$604.7 million
for the
year ended
December 31, 2016
,
an increase
of
$329.5 million
or
54.5%
and included the following:
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2017
from notable loss events were
$103.0 million
, or
8.2
percentage points of the loss ratio. Including reinstatement premiums ceded of
$22.9 million
, the net loss attributable to the Insurance segment from 2017 notable loss events was
$125.9 million
as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Net losses and loss expenses
|
|
$
|
34,711
|
|
|
$
|
35,329
|
|
|
$
|
18,351
|
|
|
$
|
10,250
|
|
|
$
|
4,387
|
|
|
$
|
103,028
|
|
Reinstatement premiums, net
|
|
15,680
|
|
|
5,259
|
|
|
1,978
|
|
|
—
|
|
|
—
|
|
|
22,917
|
|
||||||
Net loss attributable to Insurance segment
|
|
$
|
50,391
|
|
|
$
|
40,588
|
|
|
$
|
20,329
|
|
|
$
|
10,250
|
|
|
$
|
4,387
|
|
|
$
|
125,945
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||||||||||
(Dollars in thousands)
|
|
Hurricane Harvey
|
|
Hurricane Irma
|
|
Hurricane Maria
|
|
Northern California Wildfires
|
|
Southern California Wildfires
|
|
Total
|
||||||||||||
Property
|
|
$
|
22,759
|
|
|
$
|
24,648
|
|
|
$
|
17,398
|
|
|
$
|
8,250
|
|
|
$
|
4,137
|
|
|
$
|
77,192
|
|
Specialty - Short-tail
|
|
11,020
|
|
|
9,893
|
|
|
953
|
|
|
2,000
|
|
|
250
|
|
|
24,116
|
|
||||||
Specialty - Other
|
|
932
|
|
|
788
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,720
|
|
||||||
Net losses and loss expenses
|
|
$
|
34,711
|
|
|
$
|
35,329
|
|
|
$
|
18,351
|
|
|
$
|
10,250
|
|
|
$
|
4,387
|
|
|
$
|
103,028
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2016
from notable loss events were
$20.8 million
, or
2.1
percentage points of the loss ratio. Net of reinstatement premiums
$0.4 million
, the net loss attributable to the Insurance segment from these 2016 notable loss events was
$20.3 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian
Wildfires
|
|
Hurricane
Matthew
|
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Net losses and loss expenses
|
|
3,263
|
|
|
15,239
|
|
|
2,250
|
|
|
20,752
|
|
||||
Reinstatement premiums, net
|
|
(411
|
)
|
|
—
|
|
|
—
|
|
|
(411
|
)
|
||||
Net loss attributable to Insurance segment
|
|
$
|
2,852
|
|
|
$
|
15,239
|
|
|
$
|
2,250
|
|
|
$
|
20,341
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Notable Loss Events
|
||||||||||||||
(Dollars in thousands)
|
|
Canadian
Wildfires |
|
Hurricane
Matthew |
|
2016 New Zealand Earthquake
|
|
Total
|
||||||||
Property
|
|
3,059
|
|
|
11,921
|
|
|
2,250
|
|
|
17,230
|
|
||||
Specialty - Short-tail
|
|
204
|
|
|
3,154
|
|
|
—
|
|
|
3,358
|
|
||||
Specialty - Other
|
|
—
|
|
|
164
|
|
|
—
|
|
|
164
|
|
||||
Net losses and loss expenses
|
|
$
|
3,263
|
|
|
$
|
15,239
|
|
|
$
|
2,250
|
|
|
$
|
20,752
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2017
from non-notable loss events were
$25.2 million
, or
2.0
percentage points of the loss ratio. Including reinstatement premiums ceded of
$1.9 million
, the net loss attributable to the Insurance segment from 2017 non-notable loss events was
$27.1 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Non-notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Energy
Loss Event
|
|
Mexico City Earthquake
|
|
Total
|
||||||
Net losses and loss expenses
|
|
16,476
|
|
|
8,716
|
|
|
25,192
|
|
|||
Reinstatement premiums, net
|
|
1,921
|
|
|
—
|
|
|
1,921
|
|
|||
Net loss attributable to Insurance segment
|
|
$
|
18,397
|
|
|
$
|
8,716
|
|
|
$
|
27,113
|
|
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Non-notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Energy
Loss Event |
|
Mexico City Earthquake
|
|
Total
|
||||||
Property
|
|
16,476
|
|
|
8,466
|
|
|
24,942
|
|
|||
Specialty - Short-tail
|
|
—
|
|
|
250
|
|
|
250
|
|
|||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net losses and loss expenses
|
|
$
|
16,476
|
|
|
$
|
8,716
|
|
|
$
|
25,192
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2016
from non-notable loss events were
$17.3 million
, or
1.7
percentage points of the loss ratio. Net of reinstatement premiums of
$1.0 million
, the net loss attributable to the Insurance segment from 2016 non-notable loss events was
$16.3 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
|
Non-notable Loss Events
|
||||||||||||||||||
(Dollars in thousands)
|
|
Texas Hailstorms
|
|
Kumamoto Earthquake
|
|
Jubilee Oil
|
|
SpaceX
|
|
Total
|
||||||||||
Net losses and loss expenses
|
|
$
|
5,877
|
|
|
$
|
285
|
|
|
$
|
518
|
|
|
$
|
10,626
|
|
|
$
|
17,306
|
|
Reinstatement premiums, net
|
|
(31
|
)
|
|
—
|
|
|
(961
|
)
|
|
(25
|
)
|
|
(1,017
|
)
|
|||||
Net loss attributable to Insurance segment
|
|
$
|
5,846
|
|
|
$
|
285
|
|
|
$
|
(443
|
)
|
|
$
|
10,601
|
|
|
$
|
16,289
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
|
Non-notable Loss Events
|
||||||||||||||||||
(Dollars in thousands)
|
|
Texas Hailstorms
|
|
Kumamoto Earthquake
|
|
Jubilee Oil
|
|
SpaceX
|
|
Total
|
||||||||||
Property
|
|
$
|
5,875
|
|
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,160
|
|
Specialty - Short-tail
|
|
1
|
|
|
—
|
|
|
518
|
|
|
10,626
|
|
|
11,145
|
|
|||||
Specialty - Other
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Net losses and loss expenses
|
|
$
|
5,877
|
|
|
$
|
285
|
|
|
$
|
518
|
|
|
$
|
10,626
|
|
|
$
|
17,306
|
|
◦
|
Loss reserve development for the
years ended
December 31, 2017
and
2016
was as follows:
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) development on event losses
|
|
$
|
(658
|
)
|
|
$
|
(6,481
|
)
|
|
$
|
(328
|
)
|
|
$
|
(7,467
|
)
|
(Favorable) development on attritional losses
|
|
(25,544
|
)
|
|
(23,240
|
)
|
|
(40,441
|
)
|
|
(89,225
|
)
|
||||
Change in prior accident years
|
|
$
|
(26,202
|
)
|
|
$
|
(29,721
|
)
|
|
$
|
(40,769
|
)
|
|
$
|
(96,692
|
)
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) adverse development on event losses
|
|
$
|
(5,002
|
)
|
|
$
|
22,088
|
|
|
$
|
(213
|
)
|
|
$
|
16,873
|
|
(Favorable) development on attritional losses
|
|
(32,853
|
)
|
|
(16,287
|
)
|
|
(45,562
|
)
|
|
(94,702
|
)
|
||||
Change in prior accident years
|
|
$
|
(37,855
|
)
|
|
$
|
5,801
|
|
|
$
|
(45,775
|
)
|
|
$
|
(77,829
|
)
|
•
|
Loss ratio
for the
years ended
December 31, 2017
and
2016
was
74.4%
and
60.3%
, respectively,
an increase
of
14.1
percentage points.
|
•
|
Policy acquisition cost ratio
for the
years ended
December 31, 2017
and
2016
was
19.2%
and
23.2%
, respectively,
a decrease
of
4.0
percentage points. The decrease was primarily driven by new agriculture business written during the
year ended
December 31, 2017
which carries lower acquisition costs.
|
•
|
General and administrative expenses
for the
years ended
December 31, 2017
and
2016
were
$207.2 million
and
$165.5 million
, respectively,
an increase
of
$41.7 million
or
25.2%
. General and administrative expenses for the
year ended
December 31, 2017
included
$30.6 million
of CRS expenses, of which $4.7 million related to the amortization of intangible assets acquired. The remaining increase in general and administrative expenses was primarily driven by the continued build out of the Company’s U.S. underwriting platform and a higher allocation of costs to the segment during the
year ended
December 31, 2017
.
|
•
|
Underwriting (loss)
for the
year ended
December 31, 2017
was
$(132.2) million
compared to
$(13.7) million
for the
year ended
December 31, 2016
,
an increase
of
$118.5 million
.
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross premiums written
|
|
$
|
371,221
|
|
|
$
|
397,602
|
|
|
$
|
425,314
|
|
|
$
|
1,194,137
|
|
|
$
|
334,370
|
|
|
$
|
440,735
|
|
|
$
|
416,094
|
|
|
$
|
1,191,199
|
|
Reinsurance premiums ceded
|
|
(78,676
|
)
|
|
(45,693
|
)
|
|
(38,300
|
)
|
|
(162,669
|
)
|
|
(83,323
|
)
|
|
(48,783
|
)
|
|
(38,012
|
)
|
|
(170,118
|
)
|
||||||||
Net premiums written
|
|
292,545
|
|
|
351,909
|
|
|
387,014
|
|
|
1,031,468
|
|
|
251,047
|
|
|
391,952
|
|
|
378,082
|
|
|
1,021,081
|
|
||||||||
Change in unearned premiums
|
|
(21,854
|
)
|
|
17,191
|
|
|
(23,861
|
)
|
|
(28,524
|
)
|
|
(6,719
|
)
|
|
30,453
|
|
|
(5,844
|
)
|
|
17,890
|
|
||||||||
Net premiums earned
|
|
270,691
|
|
|
369,100
|
|
|
363,153
|
|
|
1,002,944
|
|
|
244,328
|
|
|
422,405
|
|
|
372,238
|
|
|
1,038,971
|
|
||||||||
Other insurance related income
|
|
|
|
|
|
|
|
1,367
|
|
|
|
|
|
|
|
|
1,894
|
|
||||||||||||||
Total underwriting revenues
|
|
|
|
|
|
|
|
1,004,311
|
|
|
|
|
|
|
|
|
1,040,865
|
|
||||||||||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses
|
|
183,663
|
|
|
199,848
|
|
|
221,230
|
|
|
604,741
|
|
|
105,995
|
|
|
169,716
|
|
|
233,677
|
|
|
509,388
|
|
||||||||
Policy acquisition costs
|
|
50,019
|
|
|
105,189
|
|
|
77,572
|
|
|
232,780
|
|
|
37,414
|
|
|
117,250
|
|
|
65,493
|
|
|
220,157
|
|
||||||||
Total underwriting deductions before G&A
|
|
233,682
|
|
|
305,037
|
|
|
298,802
|
|
|
837,521
|
|
|
143,409
|
|
|
286,966
|
|
|
299,170
|
|
|
729,545
|
|
||||||||
Underwriting income before G&A
|
|
$
|
37,009
|
|
|
$
|
64,063
|
|
|
$
|
64,351
|
|
|
$
|
166,790
|
|
|
$
|
100,919
|
|
|
$
|
135,439
|
|
|
$
|
73,068
|
|
|
$
|
311,320
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
165,529
|
|
|
|
|
|
|
|
|
177,918
|
|
||||||||||||||
Share compensation expenses
|
|
|
|
|
|
|
|
14,987
|
|
|
|
|
|
|
|
|
13,669
|
|
||||||||||||||
Total underwriting deductions
|
|
|
|
|
|
|
|
1,018,037
|
|
|
|
|
|
|
|
|
921,132
|
|
||||||||||||||
Underwriting (loss) income
|
|
|
|
|
|
|
|
$
|
(13,726
|
)
|
|
|
|
|
|
|
|
$
|
119,733
|
|
||||||||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Losses and loss expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
$
|
198,128
|
|
|
$
|
179,544
|
|
|
$
|
266,840
|
|
|
$
|
644,512
|
|
|
$
|
158,983
|
|
|
$
|
195,174
|
|
|
$
|
285,580
|
|
|
$
|
639,737
|
|
Current period—notable loss events
|
|
17,230
|
|
|
3,358
|
|
|
164
|
|
|
20,752
|
|
|
1,162
|
|
|
25,303
|
|
|
—
|
|
|
26,465
|
|
||||||||
Current period—non-notable loss events
|
|
6,160
|
|
|
11,145
|
|
|
1
|
|
|
17,306
|
|
|
3,481
|
|
|
250
|
|
|
—
|
|
|
3,731
|
|
||||||||
Change in prior accident years
|
|
(37,855
|
)
|
|
5,801
|
|
|
(45,775
|
)
|
|
(77,829
|
)
|
|
(57,631
|
)
|
|
(51,011
|
)
|
|
(51,903
|
)
|
|
(160,545
|
)
|
||||||||
Total losses and loss expenses
|
|
$
|
183,663
|
|
|
$
|
199,848
|
|
|
$
|
221,230
|
|
|
$
|
604,741
|
|
|
$
|
105,995
|
|
|
$
|
169,716
|
|
|
$
|
233,677
|
|
|
$
|
509,388
|
|
Selected ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ratio of net to gross premiums written
|
|
78.8
|
%
|
|
88.5
|
%
|
|
91.0
|
%
|
|
86.4
|
%
|
|
75.1
|
%
|
|
88.9
|
%
|
|
90.9
|
%
|
|
85.7
|
%
|
||||||||
Losses and loss expense ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current period excluding items below
|
|
73.1
|
%
|
|
48.6
|
%
|
|
73.5
|
%
|
|
64.3
|
%
|
|
65.1
|
%
|
|
46.2
|
%
|
|
76.7
|
%
|
|
61.6
|
%
|
||||||||
Current period—notable loss events
|
|
6.4
|
%
|
|
0.9
|
%
|
|
—
|
%
|
|
2.1
|
%
|
|
0.5
|
%
|
|
6.0
|
%
|
|
—
|
%
|
|
2.5
|
%
|
||||||||
Current period—non-notable loss events
|
|
2.3
|
%
|
|
3.0
|
%
|
|
—
|
%
|
|
1.7
|
%
|
|
1.4
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
0.4
|
%
|
||||||||
Change in prior accident years
|
|
(14.0
|
)%
|
|
1.6
|
%
|
|
(12.6
|
)%
|
|
(7.8
|
)%
|
|
(23.6
|
)%
|
|
(12.1
|
)%
|
|
(13.9
|
)%
|
|
(15.5
|
)%
|
||||||||
Losses and loss expense ratio
|
|
67.8
|
%
|
|
54.1
|
%
|
|
60.9
|
%
|
|
60.3
|
%
|
|
43.4
|
%
|
|
40.2
|
%
|
|
62.8
|
%
|
|
49.0
|
%
|
||||||||
Policy acquisition cost ratio
|
|
18.5
|
%
|
|
28.5
|
%
|
|
21.4
|
%
|
|
23.2
|
%
|
|
15.3
|
%
|
|
27.8
|
%
|
|
17.6
|
%
|
|
21.2
|
%
|
||||||||
General and administrative expense ratio
|
|
|
|
|
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
18.4
|
%
|
||||||||||||||
Expense ratio
|
|
|
|
|
|
|
|
41.2
|
%
|
|
|
|
|
|
|
|
39.6
|
%
|
||||||||||||||
Combined ratio
|
|
|
|
|
|
|
|
101.5
|
%
|
|
|
|
|
|
|
|
88.6
|
%
|
•
|
Gross premiums written
for the
year ended
December 31, 2016
were
$1,194.1 million
compared to
$1,191.2 million
for the
year ended
December 31, 2015
,
an increase
of
$2.9 million
, or
0.2%
and included the following:
|
•
|
Property premiums of
$371.2 million
during the
year ended
December 31, 2016
, compared to
$334.4 million
during the
year ended
December 31, 2015
,
an increase
of
$36.9 million
or
11.0%
, primarily driven by an increase of
$46.6 million
in the direct property classes as a result of the continued build out of the Company’s U.S. underwriting platform. The increase was partially offset by a decrease in the downstream energy and power class as a result of the non-renewal of various programs due to an unfavorable rate environment and the timing of renewals;
|
•
|
Specialty - short-tail premiums of
$397.6 million
during the
year ended
December 31, 2016
, compared to
$440.7 million
during the
year ended
December 31, 2015
,
a decrease
of
$43.1 million
or
9.8%
, primarily driven by decreases in the marine and aviation classes as a result of reductions in our participation and non-renewals on various programs due to continued pressure on rates. Partially offsetting these decreases was an increase in the contingency class of business as a result of premium adjustments on prior period policies; and
|
•
|
Specialty - other premiums of
$425.3 million
during the
year ended
December 31, 2016
, compared to
$416.1 million
during the
year ended
December 31, 2015
,
an increase
of
$9.2 million
or
2.2%
, primarily driven by an increase in financial lines business written during the year.
|
•
|
Reinsurance premiums ceded
for the
year ended
December 31, 2016
were
$162.7 million
compared to
$170.1 million
for the
year ended
December 31, 2015
,
a decrease
of
$7.4 million
or
4.4%
. The decrease was primarily driven by a reduction in quota share premiums ceded in our property lines of business.
|
•
|
Net premiums earned
for the
year ended
December 31, 2016
were
$1,002.9 million
compared to
$1,039.0 million
for the
year ended
December 31, 2015
,
a decrease
of
$36.0 million
or
3.5%
, primarily driven by decreases in the specialty - short-tail and specialty - other lines of
$53.3 million
and
$9.1 million
, respectively. The decrease in the specialty - short-tail lines was driven by the reduction in gross premiums written in the marine and aviation classes as noted above. The decrease in the specialty - other lines was primarily driven by slower earnings patterns on longer-term contracts and the discontinuation of underperforming liability classes of business. The decreases were partially offset by an increase in the property lines driven by the increase in gross premiums written as noted above.
|
•
|
Losses and loss expenses
for the
year ended
December 31, 2016
were
$604.7 million
compared to
$509.4 million
for the
year ended
December 31, 2015
,
an increase
of
$95.4 million
or
18.7%
and included the following:
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2015
from notable loss events were
$26.5 million
, or
2.5
percentage points of the loss ratio. Net of reinstatement premiums of
$1.4 million
, the net loss attributable to the Insurance segment from these loss events was
$25.1 million
and was incurred by event as follows:
|
|
|
Year Ended December 31, 2015
|
||||||||||
|
|
Notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Tianjin Port Explosion
|
|
Pemex Oil
Refinery Explosion |
|
Total
|
||||||
Net losses and loss expenses
|
|
$
|
6,265
|
|
|
$
|
20,200
|
|
|
$
|
26,465
|
|
Reinstatement premiums, net
|
|
(798
|
)
|
|
(574
|
)
|
|
(1,372
|
)
|
|||
Net loss attributable to Insurance segment
|
|
$
|
5,467
|
|
|
$
|
19,626
|
|
|
$
|
25,093
|
|
|
|
Year Ended December 31, 2015
|
||||||||||
|
|
Notable Loss Events
|
||||||||||
(Dollars in thousands)
|
|
Tianjin Port Explosion
|
|
Pemex Oil
Refinery Explosion |
|
Total
|
||||||
Property
|
|
$
|
1,162
|
|
|
$
|
—
|
|
|
$
|
1,162
|
|
Specialty - Short-tail
|
|
5,103
|
|
|
20,200
|
|
|
25,303
|
|
|||
Specialty - Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net losses and loss expenses
|
|
$
|
6,265
|
|
|
$
|
20,200
|
|
|
$
|
26,465
|
|
•
|
Losses and loss expenses incurred during the
year ended
December 31, 2015
from a single non-notable loss event, the 2015 Chilean Earthquake, were
$3.7 million
, or
0.4
percentage points of the loss ratio and related primarily to the property lines.
|
•
|
Attritional losses during the
year ended
December 31, 2016
were
$644.5 million
, or
64.3
percentage points of the loss ratio compared to
$639.7 million
, or
61.6
percentage points of the loss ratio during the
year ended
December 31, 2015
.
|
◦
|
Loss reserve development for the
year ended
December 31, 2015
was as follows:
|
|
|
Year Ended December 31, 2015
|
||||||||||||||
(Dollars in thousands)
|
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
(Favorable) development on event losses
|
|
$
|
(9,555
|
)
|
|
$
|
(6,256
|
)
|
|
$
|
(1,998
|
)
|
|
$
|
(17,809
|
)
|
(Favorable) development on attritional losses
|
|
(48,076
|
)
|
|
(44,755
|
)
|
|
(49,905
|
)
|
|
(142,736
|
)
|
||||
Change in prior accident years
|
|
$
|
(57,631
|
)
|
|
$
|
(51,011
|
)
|
|
$
|
(51,903
|
)
|
|
$
|
(160,545
|
)
|
•
|
Loss ratio
for the
years ended
December 31, 2016
and
2015
was
60.3%
and
49.0%
, respectively,
an increase
of
11.3
percentage points.
|
•
|
Policy acquisition cost ratio
for the
years ended
December 31, 2016
and
2015
was
23.2%
and
21.2%
, respectively,
an increase
of
2.0
percentage points.
|
•
|
General and administrative expenses
for the
years ended
December 31, 2016
and
2015
were
$165.5 million
and
$177.9 million
, respectively,
a decrease
of
$12.4 million
or
7.0%
. The decrease was primarily due to a reduction in the performance bonus accrual and was partially offset by an increase in staff costs associated with the opening of new offices in the U.S.
|
•
|
Underwriting (loss)
for the
year ended
December 31, 2016
was
$(13.7) million
compared to income of
$119.7 million
for the
year ended
December 31, 2015
,
an unfavorable
movement of
$133.5 million
.
|
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Fee revenues
|
|
|
|
|
|
|
||||||
Third party
|
|
$
|
20,349
|
|
|
$
|
18,771
|
|
|
$
|
19,661
|
|
Related party
|
|
2,150
|
|
|
3,329
|
|
|
5,309
|
|
|||
Total fee revenues
|
|
22,499
|
|
|
22,100
|
|
|
24,970
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
General and administrative expenses
|
|
12,904
|
|
|
10,233
|
|
|
12,115
|
|
|||
Share compensation expenses
|
|
389
|
|
|
249
|
|
|
580
|
|
|||
Finance expenses
|
|
137
|
|
|
947
|
|
|
9,312
|
|
|||
Tax expense
|
|
8
|
|
|
90
|
|
|
—
|
|
|||
Foreign exchange losses (gains)
|
|
7
|
|
|
19
|
|
|
(16
|
)
|
|||
Total expenses
|
|
13,445
|
|
|
11,538
|
|
|
21,991
|
|
|||
Income before investment (loss) income from funds and sidecars
|
|
9,054
|
|
|
10,562
|
|
|
2,979
|
|
|||
Investment (loss) income from funds and sidecars
(a)
|
|
|
|
|
|
|
||||||
AlphaCat Sidecars
|
|
79
|
|
|
607
|
|
|
5,504
|
|
|||
AlphaCat ILS Funds - Lower Risk
(b)
|
|
(3,102
|
)
|
|
8,901
|
|
|
7,491
|
|
|||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
(22,662
|
)
|
|
7,471
|
|
|
8,428
|
|
|||
BetaCat ILS Funds
|
|
536
|
|
|
3,623
|
|
|
1,702
|
|
|||
PaCRe
|
|
—
|
|
|
(23
|
)
|
|
(3,949
|
)
|
|||
Validus' share of investment (loss) income from funds and sidecars
|
|
(25,149
|
)
|
|
20,579
|
|
|
19,176
|
|
|||
Asset Management segment (loss) income
|
|
$
|
(16,095
|
)
|
|
$
|
31,141
|
|
|
$
|
22,155
|
|
|
|
|
|
|
|
|
||||||
Gross premiums written
|
|
|
|
|
|
|
||||||
AlphaCat Sidecars
|
|
$
|
(181
|
)
|
|
$
|
(341
|
)
|
|
$
|
45,755
|
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
128,295
|
|
|
112,222
|
|
|
91,363
|
|
|||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
157,976
|
|
|
140,022
|
|
|
34,228
|
|
|||
AlphaCat Direct
(c)
|
|
26,729
|
|
|
18,499
|
|
|
4,780
|
|
|||
Total
|
|
$
|
312,819
|
|
|
$
|
270,402
|
|
|
$
|
176,126
|
|
(a)
|
The investment (loss) income from funds and sidecars is based on equity accounting.
|
(b)
|
Lower risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of less than 7%, whereas higher risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of 7% or greater. The maximum permitted portfolio expected loss represents the average annual loss over the set of simulation scenarios divided by the total limit.
|
(c)
|
AlphaCat Direct includes direct investments from a third party investor in AlphaCat Re.
|
•
|
Total fee revenues
earned for the
year ended
December 31, 2017
were
$22.5 million
compared to
$22.1 million
during the
year ended
December 31, 2016
,
an increase
of
$0.4 million
or
1.8%
. Third party fee revenues earned during the
year ended
December 31, 2017
were
$20.3 million
compared to
$18.8 million
,
an increase
of
$1.6 million
or
8.4%
. The increase in third party fee revenues was primarily driven by an increase in management fees as a result of an increase in assets under management over the last twelve months.
|
•
|
Total expenses
for the
year ended
December 31, 2017
were
$13.4 million
compared to
$11.5 million
during the
year ended
December 31, 2016
,
an increase
of
$1.9 million
, or
16.5%
. The increase was primarily driven by a higher allocation of costs to the Asset Management segment and was partially offset by a reduction in the bonus accrual during the
year ended
December 31, 2017
.
|
•
|
Validus’ share of investment (loss) from funds and sidecars
for the
year ended
December 31, 2017
was
$(25.1) million
compared to income of
$20.6 million
during the
year ended
December 31, 2016
,
a decrease
of
$45.7 million
. The decrease was driven by the 2017 notable loss events.
|
•
|
Asset management segment (loss)
for the
year ended
December 31, 2017
was
$(16.1) million
compared to income of
$31.1 million
during the
year ended
December 31, 2016
,
a decrease
of
$47.2 million
.
|
•
|
Total fee revenues
earned for the
year ended
December 31, 2016
were
$22.1 million
compared to
$25.0 million
during the
year ended
December 31, 2015
,
a decrease
of
$2.9 million
or
11.5%
. Third party fee revenues earned during the
year ended
December 31, 2016
were
$18.8 million
compared to
$19.7 million
,
a decrease
of
$0.9 million
or
4.5%
. The decrease in third party fee revenues was primarily attributable to a decrease in performance fees earned as a result of the 2016 notable and non-notable loss events.
|
•
|
Total expenses
for the
year ended
December 31, 2016
were
$11.5 million
compared to
$22.0 million
during the
year ended
December 31, 2015
,
a decrease
of
$10.5 million
, or
47.5%
, primarily attributable to higher placement fees incurred in relation to raising new capital during 2015.
|
•
|
Validus’ share of investment income from funds and sidecars excluding PaCRe
which was off-risk effective January 1, 2016, for the
year ended
December 31, 2016
was
$20.6 million
compared to $23.1 million during the
year ended
December 31, 2015
, a decrease of $2.5 million, or 11.0%. The decrease of $2.5 million during the year ended December 31, 2016 as compared to 2015 was driven by the 2016 notable and non-notable loss events.
|
•
|
Asset management segment income
for the
year ended
December 31, 2016
was
$31.1 million
compared to
$22.2 million
during the
year ended
December 31, 2015
,
an increase
of
$9.0 million
or
40.6%
.
|
|
|
Assets Under Management
(a)
|
||||||
(Dollars in thousands)
|
|
January 1, 2018
|
|
January 1, 2017
|
||||
Assets Under Management - Related Party
(a)
|
|
|
|
|
||||
AlphaCat Sidecars
|
|
$
|
5,631
|
|
|
$
|
7,729
|
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
75,898
|
|
|
124,297
|
|
||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
68,290
|
|
|
83,881
|
|
||
AlphaCat Direct
(c)
|
|
—
|
|
|
—
|
|
||
BetaCat ILS Funds
|
|
24,914
|
|
|
26,808
|
|
||
Total
|
|
$
|
174,733
|
|
|
$
|
242,715
|
|
|
|
|
|
|
||||
Assets Under Management - Third Party
(a)
|
|
|
|
|
||||
AlphaCat Sidecars
|
|
$
|
20,565
|
|
|
$
|
28,829
|
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
1,663,606
|
|
|
1,257,287
|
|
||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
1,029,224
|
|
|
738,813
|
|
||
AlphaCat Direct
(c)
|
|
443,730
|
|
|
444,668
|
|
||
BetaCat ILS Funds
|
|
67,046
|
|
|
29,000
|
|
||
Total
|
|
3,224,171
|
|
|
2,498,597
|
|
||
Total Assets Under Management
|
|
$
|
3,398,904
|
|
|
$
|
2,741,312
|
|
(a)
|
The Company’s assets under management are based on NAV and are represented by investments made by related parties and third parties in the feeder funds and on a direct basis.
|
(b)
|
Lower risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of less than 7%, whereas higher risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of 7% or greater. The maximum permitted portfolio expected loss represents the average annual loss over the set of simulation scenarios divided by the total limit.
|
(c)
|
AlphaCat Direct includes direct investments from third party investors in AlphaCat Re.
|
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Managed investments
|
|
|
|
|
|
|
||||||
Managed net investment income
(a)
|
|
$
|
152,955
|
|
|
$
|
141,718
|
|
|
$
|
121,166
|
|
Net realized gains on managed investments
(a)
|
|
7,437
|
|
|
14,680
|
|
|
1,698
|
|
|||
Change in net unrealized gains (losses) on managed investments
(a)
|
|
6,371
|
|
|
14,106
|
|
|
(32,007
|
)
|
|||
Income (loss) from investment affiliates
|
|
22,010
|
|
|
(2,083
|
)
|
|
4,281
|
|
|||
Total managed investment return
|
|
188,773
|
|
|
168,421
|
|
|
95,138
|
|
|||
|
|
|
|
|
|
|
||||||
Corporate expenses
|
|
|
|
|
|
|
||||||
General and administrative expenses
|
|
48,598
|
|
|
72,249
|
|
|
75,724
|
|
|||
Share compensation expenses
|
|
16,186
|
|
|
16,003
|
|
|
12,955
|
|
|||
Finance expenses
(a)
|
|
58,194
|
|
|
57,183
|
|
|
61,071
|
|
|||
Dividends on preferred shares
|
|
15,861
|
|
|
4,455
|
|
|
—
|
|
|||
Tax (benefit) expense
(a)
|
|
(7,588
|
)
|
|
(19,819
|
)
|
|
6,376
|
|
|||
Total Corporate expenses
|
|
131,251
|
|
|
130,071
|
|
|
156,126
|
|
|||
|
|
|
|
|
|
|
||||||
Other items
|
|
|
|
|
|
|
||||||
Foreign exchange (losses) gains
(a)
|
|
(8,544
|
)
|
|
10,778
|
|
|
(8,172
|
)
|
|||
Other income (loss)
|
|
303
|
|
|
(766
|
)
|
|
(1,002
|
)
|
|||
Transaction expenses
|
|
(4,427
|
)
|
|
—
|
|
|
—
|
|
|||
Total other items
|
|
(12,668
|
)
|
|
10,012
|
|
|
(9,174
|
)
|
|||
Total Corporate and Investments
|
|
$
|
44,854
|
|
|
$
|
48,362
|
|
|
$
|
(70,162
|
)
|
(a)
|
These items exclude the components which are included in the Asset Management segment income (loss) and amounts which are consolidated from VIEs.
|
•
|
Managed net investment income
for the
year ended
December 31, 2017
was
$153.0 million
compared to
$141.7 million
for the
year ended
December 31, 2016
,
an increase
of
$11.2 million
, or
7.9%
. The increase was primarily driven by strong performance from the Company’s fixed income funds.
|
•
|
Effective yield on managed investments
for the
year ended
December 31, 2017
was
2.32%
, compared to
2.24%
for the
year ended
December 31, 2016
,
an increase
of
8
basis points.
|
•
|
Net realized gains on managed investments
for the
year ended
December 31, 2017
were
$7.4 million
compared to
$14.7 million
for the
year ended
December 31, 2016
. The net realized gains for the year ended December 31, 2016 primarily resulted from the sale of managed fixed maturities and gains realized on the termination of two interest rate swap contracts which were entered into in the third quarter of 2016 to partially offset the impact of interest rate increases on the Company’s fixed maturity portfolio.
|
•
|
Change in net unrealized gains on managed investments
for the
year ended
December 31, 2017
was
$6.4 million
compared to
$14.1 million
for the
year ended
December 31, 2016
. The change in net unrealized gains on managed investments during the year ended December 31, 2017 were driven by the impact of rising interest rates on the Company’s managed fixed maturity portfolio.
|
•
|
Income from investment affiliates
for the
year ended
December 31, 2017
was
$22.0 million
compared to a loss of
$(2.1) million
for the
year ended
December 31, 2016
. The income from investment affiliates represents equity earnings on investments in funds managed by Aquiline Capital Partners LLC.
|
•
|
Managed net investment income
for the
year ended
December 31, 2016
was
$141.7 million
compared to
$121.2 million
for the
year ended
December 31, 2015
,
an increase
of
$20.6 million
, or
17.0%
. The increase was primarily driven by returns on the Company’s portfolio of structured securities, of which $16.7 million was generated from a single fixed income fund.
|
•
|
Effective yield on managed investments
for the
year ended
December 31, 2016
was
2.24%
, compared to
1.91%
for the
year ended
December 31, 2015
,
an increase
of
33
basis points.
|
•
|
Net realized gains on managed investments
for the
year ended
December 31, 2016
were
$14.7 million
compared to
$1.7 million
for the
year ended
December 31, 2015
. The net realized gains for the year ended December 31, 2016 primarily resulted from the sale of managed fixed maturities and gains realized on the termination of interest rate swap contracts as noted above.
|
•
|
Change in net unrealized gains on managed investments
for the
year ended
December 31, 2016
was
$14.1 million
compared to (losses) of
$(32.0) million
for the
year ended
December 31, 2015
. The changes in unrealized gains and (losses) on managed investments were primarily driven by the impact of changes in interest rates on the Company’s managed fixed maturity portfolio.
|
•
|
(Loss) from investment affiliates
for the
year ended
December 31, 2016
was
$(2.1) million
compared to income of
$4.3 million
for the
year ended
December 31, 2015
.
|
•
|
General and administrative expenses
for the
year ended
December 31, 2017
were
$48.6 million
compared to
$72.2 million
for the
year ended
December 31, 2016
,
a decrease
of
$23.7 million
, or
32.7%
. The decrease was primarily driven by a reduction in the bonus accrual and a higher allocation of costs to reportable segments during the
year ended
December 31, 2017
.
|
•
|
Share compensation expenses
for the
year ended
December 31, 2017
were
$16.2 million
compared to
$16.0 million
for the
year ended
December 31, 2016
,
an increase
of
$0.2 million
, or
1.1%
.
|
•
|
Finance expenses
for the
year ended
December 31, 2017
were
$58.2 million
compared to
$57.2 million
for the
year ended
December 31, 2016
,
an increase
of
$1.0 million
, or
1.8%
. The increase was primarily driven by interest expenses relating to short-term borrowings which were repaid in full during the
year ended
December 31, 2017
.
|
•
|
Dividends paid on preferred shares
for the
year ended
December 31, 2017
were
$15.9 million
compared to
$4.5 million
for the
year ended
December 31, 2016
,
an increase
of
$11.4 million
, or
256.0%
. The increase was due to $250.0 million of new Series B preferred shares issued during the second quarter of 2017 and a full year of dividends paid on the Company’s Series A preferred shares issued in June 2016.
|
•
|
Tax (benefit)
for the
year ended
December 31, 2017
was
$(7.6) million
compared to
$(19.8) million
for the
year ended
December 31, 2016
. The tax benefit during the
year ended
December 31, 2017
mainly related to operating losses in the Insurance segment and was partially offset by the re-measurement of net deferred taxes following the recently enacted 2017 Tax Act. The tax benefit during the
year ended
December 31, 2016
was primarily due to a partial release of a valuation allowance which had been applied against a deferred tax asset related to net operating losses acquired as part of the Company’s acquisition of Flagstone. The release was due to the Company believing it is more-likely-than-not that it will have sufficient future taxable income to realize a portion of that deferred tax asset over three years beginning in 2017 and in accordance with U.S. GAAP, the Company was required to record a tax benefit of $18.4 million during the fourth quarter of 2016.
|
•
|
Foreign exchange (losses)
for the
year ended
December 31, 2017
were
$(8.5) million
compared to gains of
$10.8 million
for the
year ended
December 31, 2016
,
an unfavorable
movement of
$19.3 million
. The unfavorable movement was primarily driven by the British pound sterling and Euro strengthening against the U.S. dollar during the
year ended
December 31, 2017
.
|
•
|
Transaction expenses
for the
year ended
December 31, 2017
were
$4.4 million
compared to
$nil
for the
year ended
December 31, 2016
. Transaction expenses are primarily comprised of legal, financial advisory and audit related services incurred in connection with the acquisition of CRS, which was completed on May 1, 2017.
|
•
|
General and administrative expenses
for the
year ended
December 31, 2016
were
$72.2 million
compared to
$75.7 million
for the
year ended
December 31, 2015
,
a decrease
of
$3.5 million
, or
4.6%
. The decrease was primarily driven by a reduction in the performance bonus accrual.
|
•
|
Share compensation expenses
for the
year ended
December 31, 2016
were
$16.0 million
compared to
$13.0 million
for the
year ended
December 31, 2015
,
an increase
of
$3.0 million
, or
23.5%
, primarily due to increased performance share award grants.
|
•
|
Finance expenses
for the
year ended
December 31, 2016
were
$57.2 million
compared to
$61.1 million
for the
year ended
December 31, 2015
,
a decrease
of
$3.9 million
, or
6.4%
, primarily due to reduced credit facility expenses.
|
•
|
Dividends paid on preferred shares
for the
year ended
December 31, 2016
were
$4.5 million
compared to
$nil
for the
year ended
December 31, 2015
. The Company issued $150.0 million of preferred shares in June 2016.
|
•
|
Tax (benefit)
for the
year ended
December 31, 2016
was
$(19.8) million
compared to tax expense of
$6.4 million
for the
year ended
December 31, 2015
. The favorable movement of $26.2 million during the year ended December 31, 2016 as compared to 2015 was driven by the partial release of a valuation allowance which had been applied against a deferred tax asset during the fourth quarter of 2016 as noted above.
|
•
|
Foreign exchange gains
for the
year ended
December 31, 2016
were
$10.8 million
compared to (losses) of
$(8.2) million
for the
year ended
December 31, 2015
,
a favorable
movement of
$19.0 million
, or
231.9%
, primarily attributable to the U.S. dollar strengthening against the British pound sterling during the
year ended
December 31, 2016
.
|
|
Fair Value
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Managed investments, cash and cash equivalents and restricted cash
|
|
|
|
||||
Fixed maturities
|
|
|
|
||||
U.S. government and government agency
|
$
|
727,397
|
|
|
$
|
804,126
|
|
Non-U.S. government and government agency
|
312,239
|
|
|
240,791
|
|
||
U.S. states, municipalities and political subdivisions
|
201,303
|
|
|
271,830
|
|
||
Agency residential mortgage-backed securities
|
978,049
|
|
|
679,595
|
|
||
Non-agency residential mortgage-backed securities
|
40,373
|
|
|
15,477
|
|
||
U.S. corporate
|
1,533,395
|
|
|
1,534,508
|
|
||
Non-U.S. corporate
|
422,249
|
|
|
410,227
|
|
||
Bank loans
|
442,951
|
|
|
570,399
|
|
||
Asset-backed securities
|
658,303
|
|
|
526,814
|
|
||
Commercial mortgage-backed securities
|
312,395
|
|
|
330,932
|
|
||
Total fixed maturities
|
5,628,654
|
|
|
5,384,699
|
|
||
Short-term investments
|
230,011
|
|
|
228,386
|
|
||
Other investments
|
|
|
|
||||
Fund of hedge funds
|
—
|
|
|
955
|
|
||
Hedge funds
|
15,774
|
|
|
17,381
|
|
||
Private equity investments
|
78,407
|
|
|
82,627
|
|
||
Fixed income investment funds
|
204,426
|
|
|
249,275
|
|
||
Overseas deposits
|
56,611
|
|
|
50,106
|
|
||
Mutual funds
|
—
|
|
|
5,368
|
|
||
Total other investments
|
355,218
|
|
|
405,712
|
|
||
Investments in investment affiliates
(a)
|
100,137
|
|
|
100,431
|
|
||
Cash and cash equivalents
|
691,687
|
|
|
415,419
|
|
||
Restricted cash
|
62,848
|
|
|
15,000
|
|
||
Total managed investments, cash and cash equivalents and restricted cash
|
$
|
7,068,555
|
|
|
$
|
6,549,647
|
|
|
|
|
|
||||
Non-managed investments, cash and cash equivalents and restricted cash
|
|
|
|
||||
Catastrophe bonds
|
$
|
229,694
|
|
|
$
|
158,331
|
|
Short-term investments
|
3,151,746
|
|
|
2,567,784
|
|
||
Cash and cash equivalents
|
63,303
|
|
|
4,557
|
|
||
Restricted cash
|
331,815
|
|
|
55,956
|
|
||
Total non-managed investments, cash and cash equivalents and restricted cash
|
3,776,558
|
|
|
2,786,628
|
|
||
Total investments and cash
|
$
|
10,845,113
|
|
|
$
|
9,336,275
|
|
(a)
|
The Company’s investments in investment affiliates have been treated as equity method investments with the corresponding gains and losses recorded in income as
“Income (loss) from investment affiliates.”
|
|
|
December 31, 2017
|
|||||
(Dollars in thousands)
|
|
Fair Value
|
|
% of Total
|
|||
Germany
|
|
$
|
71,287
|
|
|
9.7
|
%
|
Supranational
|
|
60,200
|
|
|
8.2
|
%
|
|
Canada
|
|
38,805
|
|
|
5.3
|
%
|
|
Province of Ontario
|
|
31,069
|
|
|
4.2
|
%
|
|
United Kingdom
|
|
19,886
|
|
|
2.7
|
%
|
|
France
|
|
14,066
|
|
|
1.9
|
%
|
|
Netherlands
|
|
10,348
|
|
|
1.4
|
%
|
|
Other (individual jurisdictions below $10,000)
|
|
66,578
|
|
|
9.1
|
%
|
|
Total Managed Non-U.S. Government Securities
|
|
312,239
|
|
|
42.5
|
%
|
|
European Corporate Securities
|
|
139,779
|
|
|
19.0
|
%
|
|
U.K. Corporate Securities
|
|
122,534
|
|
|
16.7
|
%
|
|
Other Non-U.S. Corporate Securities
|
|
159,936
|
|
|
21.8
|
%
|
|
Total Managed Non-U.S. Fixed Maturity Portfolio
|
|
$
|
734,488
|
|
|
100.0
|
%
|
|
|
December 31, 2016
|
|||||
(Dollars in thousands)
|
|
Fair Value
|
|
% of Total
|
|||
Germany
|
|
$
|
66,886
|
|
|
10.3
|
%
|
Supranational
|
|
41,502
|
|
|
6.4
|
%
|
|
United Kingdom
|
|
36,178
|
|
|
5.6
|
%
|
|
Canada
|
|
15,836
|
|
|
2.4
|
%
|
|
Province of Ontario
|
|
12,387
|
|
|
1.9
|
%
|
|
Norway
|
|
12,085
|
|
|
1.9
|
%
|
|
France
|
|
10,360
|
|
|
1.6
|
%
|
|
Jordan
|
|
10,080
|
|
|
1.5
|
%
|
|
Other (individual jurisdictions below $10,000)
|
|
35,477
|
|
|
5.4
|
%
|
|
Total Managed Non-U.S. Government Securities
|
|
240,791
|
|
|
37.0
|
%
|
|
European Corporate Securities
|
|
173,326
|
|
|
26.6
|
%
|
|
U.K. Corporate Securities
|
|
96,425
|
|
|
14.8
|
%
|
|
Other Non-U.S. Corporate Securities
|
|
140,476
|
|
|
21.6
|
%
|
|
Total Managed Non-U.S. Fixed Maturity Portfolio
|
|
$
|
651,018
|
|
|
100.0
|
%
|
|
|
December 31, 2017
|
|||||||
Issuer
(a)
|
|
Fair Value
(b)
|
|
Rating
(c)
|
|
% of Managed Investments, Cash and Cash Equivalents and Restricted Cash
|
|||
JPMorgan Chase & Co.
|
|
$
|
67,079
|
|
|
BBB+
|
|
0.9
|
%
|
Citigroup Inc.
|
|
59,438
|
|
|
BBB+
|
|
0.8
|
%
|
|
Morgan Stanley
|
|
56,503
|
|
|
BBB+
|
|
0.8
|
%
|
|
Bank of America Corp.
|
|
51,579
|
|
|
A-
|
|
0.7
|
%
|
|
Goldman Sachs Group
|
|
49,679
|
|
|
BBB+
|
|
0.7
|
%
|
|
Wells Fargo & Company
|
|
45,545
|
|
|
A
|
|
0.6
|
%
|
|
AT&T Inc.
|
|
34,615
|
|
|
BBB+
|
|
0.5
|
%
|
|
HSBC Holdings plc
|
|
33,972
|
|
|
A
|
|
0.5
|
%
|
|
Bank of New York Mellon Corp.
|
|
32,592
|
|
|
A
|
|
0.5
|
%
|
|
Capital One Financial Corporation
|
|
29,145
|
|
|
BBB+
|
|
0.4
|
%
|
|
Total
|
|
$
|
460,147
|
|
|
|
|
6.4
|
%
|
|
|
December 31, 2016
|
|||||||
Issuer
(a)
|
|
Fair Value
(b)
|
|
Rating
(c)
|
|
% of Managed Investments, Cash and Cash Equivalents and Restricted Cash
|
|||
JPMorgan Chase & Co
|
|
$
|
66,827
|
|
|
BBB+
|
|
1.0
|
%
|
Citigroup Inc.
|
|
52,737
|
|
|
BBB
|
|
0.8
|
%
|
|
Bank of America Corp
|
|
50,280
|
|
|
BBB+
|
|
0.8
|
%
|
|
Morgan Stanley
|
|
48,273
|
|
|
BBB+
|
|
0.7
|
%
|
|
Goldman Sachs Group
|
|
46,261
|
|
|
BBB+
|
|
0.7
|
%
|
|
Wells Fargo & Company
|
|
44,596
|
|
|
A
|
|
0.7
|
%
|
|
Anheuser-Busch Inbev NV
|
|
39,674
|
|
|
A-
|
|
0.6
|
%
|
|
Bank of New York Mellon Corp
|
|
34,619
|
|
|
A
|
|
0.5
|
%
|
|
HSBC Holdings plc
|
|
29,411
|
|
|
A
|
|
0.4
|
%
|
|
US Bancorp
|
|
28,175
|
|
|
AA-
|
|
0.4
|
%
|
|
Total
|
|
$
|
440,853
|
|
|
|
|
6.6
|
%
|
(a)
|
Issuers exclude government-backed government-sponsored enterprises and cash and cash equivalents.
|
(b)
|
Credit exposures represent only direct exposure to fixed maturities and short-term investments of the parent issuer and its major subsidiaries. These exposures exclude asset and mortgage backed securities that were issued, sponsored or serviced by the parent.
|
(c)
|
Investment ratings are the median of Moody’s, Standard & Poor’s and Fitch, presented in Standard & Poor’s equivalent rating. For investments where three ratings are unavailable, the lower of the ratings shall apply, presented as the Standard & Poor’s equivalent rating.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Gross Case Reserves
|
|
Gross IBNR
|
|
Total Gross Reserve for
Losses and Loss Expenses
|
|
Gross Case Reserves
|
|
Gross IBNR
|
|
Total Gross Reserve for
Losses and Loss Expenses |
||||||||||||
Property
|
|
$
|
893,180
|
|
|
$
|
1,398,563
|
|
|
$
|
2,291,743
|
|
|
$
|
390,141
|
|
|
$
|
440,531
|
|
|
$
|
830,672
|
|
Specialty - Short-tail
|
|
515,450
|
|
|
930,062
|
|
|
1,445,512
|
|
|
509,317
|
|
|
676,337
|
|
|
1,185,654
|
|
||||||
Specialty - Other
|
|
345,214
|
|
|
748,921
|
|
|
1,094,135
|
|
|
338,314
|
|
|
640,555
|
|
|
978,869
|
|
||||||
Total
|
|
$
|
1,753,844
|
|
|
$
|
3,077,546
|
|
|
$
|
4,831,390
|
|
|
$
|
1,237,772
|
|
|
$
|
1,757,423
|
|
|
$
|
2,995,195
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Net Case Reserves
|
|
Net IBNR
|
|
Total Net Reserve for
Losses and Loss Expenses
|
|
Net Case Reserves
|
|
Net IBNR
|
|
Total Net Reserve for
Losses and Loss Expenses |
||||||||||||
Property
|
|
$
|
732,289
|
|
|
$
|
820,301
|
|
|
$
|
1,552,590
|
|
|
$
|
330,213
|
|
|
$
|
392,886
|
|
|
$
|
723,099
|
|
Specialty - Short-tail
|
|
435,201
|
|
|
653,693
|
|
|
1,088,894
|
|
|
443,460
|
|
|
555,377
|
|
|
998,837
|
|
||||||
Specialty - Other
|
|
310,904
|
|
|
645,005
|
|
|
955,909
|
|
|
298,771
|
|
|
544,067
|
|
|
842,838
|
|
||||||
Total
|
|
$
|
1,478,394
|
|
|
$
|
2,118,999
|
|
|
$
|
3,597,393
|
|
|
$
|
1,072,444
|
|
|
$
|
1,492,330
|
|
|
$
|
2,564,774
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
(Dollars in thousands)
|
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment
|
|
Total
|
||||||||
Reserve for losses and loss expenses, beginning of year
|
|
$
|
1,193,497
|
|
|
$
|
1,753,164
|
|
|
$
|
48,534
|
|
|
$
|
2,995,195
|
|
Loss reserves recoverable
|
|
(108,528
|
)
|
|
(321,893
|
)
|
|
—
|
|
|
(430,421
|
)
|
||||
Net reserves for losses and loss expenses, beginning of year
|
|
1,084,969
|
|
|
1,431,271
|
|
|
48,534
|
|
|
2,564,774
|
|
||||
Net reserves acquired
(a)
|
|
—
|
|
|
23,753
|
|
|
—
|
|
|
23,753
|
|
||||
Increase (decrease) in net reserves for losses and loss expenses in respect of losses occurring in:
|
|
|
|
|
|
|
|
|
||||||||
Current year
|
|
806,021
|
|
|
1,030,891
|
|
|
685,799
|
|
|
2,522,711
|
|
||||
Prior years
|
|
(113,302
|
)
|
|
(96,692
|
)
|
|
(12,539
|
)
|
|
(222,533
|
)
|
||||
Total net incurred losses and loss expenses
|
|
692,719
|
|
|
934,199
|
|
|
673,260
|
|
|
2,300,178
|
|
||||
Foreign exchange loss (gain)
|
|
31,205
|
|
|
16,908
|
|
|
1,004
|
|
|
49,117
|
|
||||
Less net losses and loss expenses paid in respect of losses occurring in:
|
|
|
|
|
|
|
|
|
||||||||
Current year
|
|
(238,550
|
)
|
|
(318,014
|
)
|
|
(44,313
|
)
|
|
(600,877
|
)
|
||||
Prior years
|
|
(301,820
|
)
|
|
(428,546
|
)
|
|
(9,186
|
)
|
|
(739,552
|
)
|
||||
Total net paid losses
|
|
(540,370
|
)
|
|
(746,560
|
)
|
|
(53,499
|
)
|
|
(1,340,429
|
)
|
||||
Net reserves for losses and loss expenses, end of year
|
|
1,268,523
|
|
|
1,659,571
|
|
|
669,299
|
|
|
3,597,393
|
|
||||
Loss reserves recoverable
|
|
548,131
|
|
|
640,866
|
|
|
45,000
|
|
|
1,233,997
|
|
||||
Reserve for losses and loss expenses, end of year
|
|
$
|
1,816,654
|
|
|
$
|
2,300,437
|
|
|
$
|
714,299
|
|
|
$
|
4,831,390
|
|
(a)
|
Equals net reserves acquired of $42,575 less net reserves commuted at closing of $18,822.
|
|
|
|
|
Year Ended December 31, 2015
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||
2015 Notable Loss Events
|
|
Initial estimate
(a)
|
|
Development (Favorable) / Unfavorable
|
|
Closing
Estimate
(b)
|
|
Development (Favorable) / Unfavorable
|
|
Closing
Estimate
(b)
|
|
Development (Favorable) / Unfavorable
|
|
Closing
Estimate
(b)
|
||||||||||||||
Pemex Oil
Refinery Explosion |
|
$
|
48,073
|
|
|
$
|
1,464
|
|
|
$
|
49,537
|
|
|
$
|
(426
|
)
|
|
$
|
49,111
|
|
|
$
|
(13,341
|
)
|
|
$
|
35,770
|
|
Tianjin Port Explosion
|
|
47,789
|
|
|
(362
|
)
|
|
47,427
|
|
|
(11,645
|
)
|
|
35,782
|
|
|
(4,508
|
)
|
|
31,274
|
|
|||||||
Total
|
|
$
|
95,862
|
|
|
$
|
1,102
|
|
|
$
|
96,964
|
|
|
$
|
(12,071
|
)
|
|
$
|
84,893
|
|
|
$
|
(17,849
|
)
|
|
$
|
67,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
Paid Loss
|
|
Closing Reserve
(c)
|
|
Paid Loss
|
|
Closing Reserve
(c)
|
|
Paid Loss
|
|
Closing Reserve
(c)
|
||||||||||||||
Pemex Oil
Refinery Explosion |
|
|
|
$
|
44
|
|
|
$
|
49,493
|
|
|
$
|
166
|
|
|
$
|
48,901
|
|
|
$
|
26,306
|
|
|
$
|
9,254
|
|
||
Tianjin Port Explosion
|
|
|
|
—
|
|
|
47,427
|
|
|
12,754
|
|
|
23,028
|
|
|
5,536
|
|
|
12,984
|
|
||||||||
Total
|
|
|
|
$
|
44
|
|
|
$
|
96,920
|
|
|
$
|
12,920
|
|
|
$
|
71,929
|
|
|
$
|
31,842
|
|
|
$
|
22,238
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
2016 Notable Loss Events
|
|
Initial estimate
(a)
|
|
|
|
|
|
Development (Favorable) / Unfavorable
|
|
Closing
Estimate
(b)
|
|
Development (Favorable) / Unfavorable
|
|
Closing
Estimate
(b)
|
||||||||||||||
Canadian Wildfires
|
|
$
|
36,915
|
|
|
|
|
|
|
$
|
(17,265
|
)
|
|
$
|
19,650
|
|
|
$
|
(162
|
)
|
|
$
|
19,488
|
|
||||
Hurricane Matthew
|
|
39,140
|
|
|
|
|
|
|
—
|
|
|
39,140
|
|
|
9,222
|
|
|
48,362
|
|
|||||||||
2016 New Zealand Earthquake
|
|
31,421
|
|
|
|
|
|
|
—
|
|
|
31,421
|
|
|
—
|
|
|
31,421
|
|
|||||||||
Total
|
|
$
|
107,476
|
|
|
|
|
|
|
$
|
(17,265
|
)
|
|
$
|
90,211
|
|
|
$
|
9,060
|
|
|
$
|
99,271
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
Paid Loss
|
|
Closing
Reserve
(c)
|
|
Paid Loss
|
|
Closing
Reserve
(c)
|
||||||||||||||
Canadian Wildfires
|
|
|
|
|
|
|
|
$
|
5,676
|
|
|
$
|
13,974
|
|
|
$
|
4,074
|
|
|
$
|
9,738
|
|
||||||
Hurricane Matthew
|
|
|
|
|
|
|
|
6,712
|
|
|
32,428
|
|
|
25,090
|
|
|
16,560
|
|
||||||||||
2016 New Zealand Earthquake
|
|
|
|
|
|
|
|
—
|
|
|
31,421
|
|
|
817
|
|
|
30,604
|
|
||||||||||
Total
|
|
|
|
|
|
|
|
$
|
12,388
|
|
|
$
|
77,823
|
|
|
$
|
29,981
|
|
|
$
|
56,902
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
2017 Notable Loss Events
|
|
Initial estimate
(a)
|
|
|
|
|
|
|
|
|
|
Development (Favorable) / Unfavorable
|
|
Closing
Estimate
(b)
|
||||||||||||||
Hurricane Harvey
|
|
$
|
247,409
|
|
|
|
|
|
|
|
|
|
|
$
|
65,795
|
|
|
$
|
313,204
|
|
||||||||
Hurricane Irma
|
|
518,559
|
|
|
|
|
|
|
|
|
|
|
(60,414
|
)
|
|
458,145
|
|
|||||||||||
Hurricane Maria
|
|
160,207
|
|
|
|
|
|
|
|
|
|
|
(10,856
|
)
|
|
149,351
|
|
|||||||||||
Northern California Wildfires
|
|
87,754
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
87,754
|
|
|||||||||||
Southern California Wildfires
|
|
38,495
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
38,495
|
|
|||||||||||
Total
|
|
$
|
1,052,424
|
|
|
|
|
|
|
|
|
|
|
$
|
(5,475
|
)
|
|
$
|
1,046,949
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Paid Loss
|
|
Closing Reserve
(c)
|
||||||||||||||
Hurricane Harvey
|
|
|
|
|
|
|
|
|
|
|
|
$
|
59,010
|
|
|
$
|
254,194
|
|
||||||||||
Hurricane Irma
|
|
|
|
|
|
|
|
|
|
|
|
119,045
|
|
|
339,100
|
|
||||||||||||
Hurricane Maria
|
|
|
|
|
|
|
|
|
|
|
|
9,817
|
|
|
139,534
|
|
||||||||||||
Northern California Wildfires
|
|
|
|
|
|
|
|
|
|
|
|
12,172
|
|
|
75,582
|
|
||||||||||||
Southern California Wildfires
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
38,495
|
|
||||||||||||
Total
|
|
|
|
|
|
|
|
|
|
|
|
$
|
200,044
|
|
|
$
|
846,905
|
|
(a)
|
Includes paid losses, case reserves and IBNR reserves.
|
(b)
|
Excludes impact of movements in foreign exchange rates.
|
(c)
|
Closing Reserve for the period equals closing estimate for the period less cumulative paid losses.
|
(Dollars in thousands)
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Validus Reinsurance, Ltd. (excluding capital supporting FAL)
(a) (b)
|
|
$
|
3,898,905
|
|
|
$
|
3,720,595
|
|
Talbot Holdings, Ltd. (including capital supporting FAL)
(b)
|
|
824,946
|
|
|
914,442
|
|
||
Other, net
|
|
(44,057
|
)
|
|
(14,158
|
)
|
||
Redeemable noncontrolling interests in AlphaCat
|
|
1,004,094
|
|
|
1,528,001
|
|
||
Noncontrolling interests in AlphaCat
|
|
16,718
|
|
|
165,977
|
|
||
Total consolidated capitalization
|
|
5,700,606
|
|
|
6,314,857
|
|
||
Senior notes payable
|
|
(245,564
|
)
|
|
(245,362
|
)
|
||
Debentures payable
|
|
(539,158
|
)
|
|
(537,226
|
)
|
||
Redeemable noncontrolling interests in AlphaCat
|
|
(1,004,094
|
)
|
|
(1,528,001
|
)
|
||
Total shareholders’ equity
|
|
3,911,790
|
|
|
4,004,268
|
|
||
Preferred shares
(c)
|
|
(400,000
|
)
|
|
(150,000
|
)
|
||
Noncontrolling interests in AlphaCat
|
|
(16,718
|
)
|
|
(165,977
|
)
|
||
Total shareholders’ equity available to Validus common shareholders
(c)
|
|
$
|
3,495,072
|
|
|
$
|
3,688,291
|
|
(a)
|
Validus Reinsurance, Ltd. (excluding capital supporting FAL) includes capital of
$702,932
(
December 31, 2016
:
$639,113
) relating to Western World Insurance Group, Inc.
|
(b)
|
Validus Reinsurance, Ltd. (excluding capital supporting FAL) excludes capital of
$599,077
(
December 31, 2016
:
$723,888
) which supports Talbot’s FAL. This capital was included in Talbot Holdings, Ltd. (including capital supporting FAL).
|
(c)
|
Total shareholders’ equity available to Validus common shareholders excludes the liquidation value of the preferred shares.
|
|
|
Years Ended December 31,
|
||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net cash provided by operating activities
|
|
$
|
389,734
|
|
|
$
|
410,203
|
|
|
$
|
334,506
|
|
Net cash used in investing activities
|
|
(971,424
|
)
|
|
(994,107
|
)
|
|
(470,567
|
)
|
|||
Net cash provided by financing activities
|
|
1,228,167
|
|
|
301,089
|
|
|
226,641
|
|
|||
Effect of foreign currency rate changes on cash and cash equivalents
|
|
12,244
|
|
|
(22,632
|
)
|
|
(17,605
|
)
|
|||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
|
$
|
658,721
|
|
|
$
|
(305,447
|
)
|
|
$
|
72,975
|
|
(Dollars in thousands)
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Senior Notes
(a)
|
|
$
|
245,564
|
|
|
$
|
245,362
|
|
Junior Subordinated Deferrable Debentures (JSDs)
(a)
|
|
289,800
|
|
|
289,800
|
|
||
Flagstone Junior Subordinated Deferrable Debentures (JSDs)
(a)
|
|
249,358
|
|
|
247,426
|
|
||
Total debt
|
|
784,722
|
|
|
782,588
|
|
||
|
|
|
|
|
||||
Redeemable noncontrolling interests
|
|
1,004,094
|
|
|
1,528,001
|
|
||
|
|
|
|
|
||||
Preferred shares, liquidation value
(b)
|
|
400,000
|
|
|
$
|
150,000
|
|
|
Ordinary shares, capital and surplus available to Validus common shareholders
|
|
3,517,264
|
|
|
3,711,507
|
|
||
Accumulated other comprehensive loss
|
|
(22,192
|
)
|
|
(23,216
|
)
|
||
Noncontrolling interests
|
|
16,718
|
|
|
165,977
|
|
||
Total shareholders' equity
|
|
$
|
3,911,790
|
|
|
$
|
4,004,268
|
|
|
|
|
|
|
||||
Total capitalization
(c)
|
|
$
|
5,700,606
|
|
|
$
|
6,314,857
|
|
Total capitalization available to Validus
(d)
|
|
$
|
4,679,794
|
|
|
$
|
4,620,879
|
|
|
|
|
|
|
||||
Debt to total capitalization
|
|
13.8
|
%
|
|
12.4
|
%
|
||
Debt (excluding JSDs) to total capitalization
|
|
4.3
|
%
|
|
3.9
|
%
|
||
Debt and preferred shares to total capitalization
|
|
20.8
|
%
|
|
14.8
|
%
|
||
|
|
|
|
|
||||
Debt to total capitalization available to Validus
|
|
16.8
|
%
|
|
16.9
|
%
|
||
Debt (excluding JSDs) to total capitalization available to Validus
|
|
5.2
|
%
|
|
5.3
|
%
|
||
Debt and preferred shares to total capitalization available to Validus
|
|
25.3
|
%
|
|
20.2
|
%
|
(a)
|
Refer to Part II, Item 8, Note
19
to the Consolidated Financial Statements, “
Debt and financing arrangements,”
for further details and discussion on the debt and financing arrangements of the Company.
|
(b)
|
Refer to Part II, Item 8, Note
16
to the Consolidated Financial Statements, “
Share capital,”
for further details and discussion on the Company’s preferred shares.
|
(c)
|
Total capitalization equals total shareholders’ equity plus redeemable noncontrolling interests and total debt.
|
(d)
|
Total capitalization available to Validus equals total capitalization (as per (c)) less redeemable noncontrolling interests and noncontrolling interests.
|
|
|
Payment Due by Period
|
||||||||||||||||||
(Dollars in thousands)
|
|
Total
|
|
Less Than
1 Year
|
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More Than
5 Years
|
||||||||||
Reserve for losses and loss expenses
(a)
|
|
$
|
4,831,390
|
|
|
$
|
1,990,511
|
|
|
$
|
1,946,516
|
|
|
$
|
574,039
|
|
|
$
|
320,324
|
|
Long term debt obligations
(b)
|
|
1,876,306
|
|
|
53,673
|
|
|
107,346
|
|
|
107,346
|
|
|
1,607,941
|
|
|||||
Projected pension benefit obligation
(c)
|
|
11,955
|
|
|
277
|
|
|
7,649
|
|
|
107
|
|
|
3,922
|
|
|||||
Operating lease obligations
|
|
97,568
|
|
|
13,610
|
|
|
25,405
|
|
|
18,613
|
|
|
39,940
|
|
|||||
Private equity and investment commitments
(d)
|
|
234,775
|
|
|
234,775
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other commitments
(e)
|
|
1,317,567
|
|
|
1,317,567
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total contractual obligations and commitments
|
|
$
|
8,369,561
|
|
|
$
|
3,610,413
|
|
|
$
|
2,086,916
|
|
|
$
|
700,105
|
|
|
$
|
1,972,127
|
|
(a)
|
The reserve for losses and loss expenses represents an estimate, including actuarial and statistical projections at a given point in time of an insurer’s or reinsurer’s expectations of the ultimate settlement and administration costs of claims incurred. As such, the actual payment of the reserve for losses and loss expenses will differ from estimated payouts. Refer to Part II, Item 7,
“Management’s Discussion and Analysis of Financial Condition and Results of Operations-Critical Accounting Policies and Estimates”
for further details and discussion on the Company’s reserve for losses and loss expenses.
|
(b)
|
The amounts in the table above reflect the Company’s contractual obligations with respect to the principal and interest payments on the Company’s Senior Notes and JSDs. The Company has entered into interest rate swaps which fix the rates of interest on the JSDs. The terms of the swaps are matched to the maturity date of the JSDs. Refer to Part II, Item 8, Note
19
to the Consolidated Financial Statements, “
Debt and financing arrangements,”
for further details and discussion on the debt and financing arrangements of the Company.
|
(c)
|
Refer to Part II, Item 8, Note
18
to the Consolidated Financial Statements,
“Retirement and pension plans
,
”
for further details describing the projected pension benefit obligation.
|
(d)
|
The private equity and investment commitments do not have a defined contractual commitment date and are therefore included in the less than one year category. Refer to Part II, Item 8, Note
22
to the Consolidated Financial Statements,
“Commitments and contingencies,”
for further details describing these contractual obligations and commitments.
|
(e)
|
Other commitments include notes payable to AlphaCat investors, amounts drawn on credit facilities and commitments related to the Company’s structured settlements. Refer to Part II, Item 8, Note
9
to the Consolidated Financial Statements,
“Variable interest entities,”
Note
19
to the Consolidated Financial Statements
“Debt and financing arrangements,”
and Note
22
to the Consolidated Financial Statements,
“Commitments and contingencies,”
for further details describing these contractual obligations and commitments.
|
|
A.M. Best
|
|
S&P
|
|
Moody’s
|
|
Fitch
|
Validus Holdings, Ltd.
|
|
|
|
|
|
|
|
Issuer credit rating
|
bbb
|
|
BBB+
|
|
Baa1
|
|
A-
|
Senior debt
|
bbb
|
|
BBB+
|
|
Baa1
|
|
BBB+
|
Subordinated debt
|
bbb-
|
|
—
|
|
—
|
|
BBB
|
Preferred stock
|
bb+
|
|
BBB-
|
|
Baa3
|
|
BBB
|
Outlook on ratings
|
Developing
(a)
|
|
Negative
|
|
Stable
|
|
Stable
|
|
|
|
|
|
|
|
|
Validus Reinsurance, Ltd.
|
|
|
|
|
|
|
|
Financial strength rating
|
A
|
|
A
|
|
A2
|
|
A
|
Outlook on ratings
|
Stable
|
|
Stable
|
|
Stable
|
|
Stable
|
|
|
|
|
|
|
|
|
Lloyd’s of London
|
|
|
|
|
|
|
|
Financial strength rating applicable to all Lloyd’s syndicates
|
A
|
|
A+
|
|
—
|
|
AA-
|
Outlook on ratings
|
Stable
|
|
Negative
|
|
—
|
|
Negative
|
|
|
|
|
|
|
|
|
Validus Reinsurance (Switzerland) Ltd
|
|
|
|
|
|
|
|
Financial strength rating
|
A
|
|
A
|
|
—
|
|
—
|
Outlook on ratings
|
Stable
|
|
Stable
|
|
—
|
|
—
|
|
|
|
|
|
|
|
|
Western World Insurance Company
|
|
|
|
|
|
|
|
Financial strength rating
|
A
|
|
—
|
|
—
|
|
—
|
Outlook on ratings
|
Stable
|
|
—
|
|
—
|
|
—
|
(a)
|
A.M. Best has placed all Validus Holdings, Ltd. ratings “under review with developing implications” following the announcement by the Company of the entry into a definitive agreement and plan of merger with AIG on January 22, 2018. The ratings will remain under review until the transaction closes and A.M. Best completes its evaluation of organizational changes and strategic position within the new structure.
|
|
|
December 31, 2017
|
||||||||||
(Dollars in thousands)
|
|
Gross Case
Reserves
|
|
Gross IBNR Reserves
|
|
Total Gross
Reserve for
Losses and
Loss Expenses
|
||||||
Reinsurance Segment
|
|
$
|
633,441
|
|
|
$
|
1,183,213
|
|
|
$
|
1,816,654
|
|
Insurance Segment
|
|
839,279
|
|
|
1,461,158
|
|
|
2,300,437
|
|
|||
Asset Management Segment
|
|
281,124
|
|
|
433,175
|
|
|
714,299
|
|
|||
Total
|
|
$
|
1,753,844
|
|
|
$
|
3,077,546
|
|
|
$
|
4,831,390
|
|
|
|
December 31, 2016
|
||||||||||
(Dollars in thousands)
|
|
Gross Case
Reserves
|
|
Gross IBNR Reserves
|
|
Total Gross
Reserve for
Losses and
Loss Expenses
|
||||||
Reinsurance Segment
|
|
$
|
497,351
|
|
|
$
|
696,146
|
|
|
$
|
1,193,497
|
|
Insurance Segment
|
|
731,315
|
|
|
1,021,849
|
|
|
1,753,164
|
|
|||
Asset Management Segment
|
|
9,106
|
|
|
39,428
|
|
|
48,534
|
|
|||
Total
|
|
$
|
1,237,772
|
|
|
$
|
1,757,423
|
|
|
$
|
2,995,195
|
|
|
|
December 31, 2017
|
||
(Dollars in thousands)
|
|
Reserve for losses and loss expenses
|
||
Change in assumption
|
|
|
||
Six month acceleration
|
|
$
|
3,209,064
|
|
Three month acceleration
|
|
$
|
3,385,769
|
|
No change (selected)
|
|
$
|
3,597,393
|
|
Three month deceleration
|
|
$
|
3,813,320
|
|
Six month deceleration
|
|
$
|
4,007,107
|
|
|
|
December 31, 2017
|
||
(Dollars in thousands)
|
|
Reserve for losses and loss expenses
|
||
Change in assumption
|
|
|
||
10% favorable
|
|
$
|
3,347,338
|
|
5% favorable
|
|
$
|
3,472,366
|
|
No change (selected)
|
|
$
|
3,597,393
|
|
5% unfavorable
|
|
$
|
3,722,420
|
|
10% unfavorable
|
|
$
|
3,847,448
|
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
(Dollars in thousands)
|
|
Gross
Premiums Written
|
|
% of Total
|
|
Gross
Premiums Written
|
|
% of Total
|
|
Gross
Premiums Written
|
|
% of Total
|
|||||||||
Proportional
|
|
$
|
707,031
|
|
|
24.0
|
%
|
|
$
|
767,922
|
|
|
29.0
|
%
|
|
$
|
725,135
|
|
|
28.4
|
%
|
Non-proportional
|
|
2,243,907
|
|
|
76.0
|
%
|
|
1,880,783
|
|
|
71.0
|
%
|
|
1,832,371
|
|
|
71.6
|
%
|
|||
Total
|
|
$
|
2,950,938
|
|
|
100.0
|
%
|
|
$
|
2,648,705
|
|
|
100.0
|
%
|
|
$
|
2,557,506
|
|
|
100.0
|
%
|
•
|
unpredictability and severity of catastrophic events;
|
•
|
our ability to obtain and maintain ratings, which may affect by our ability to raise additional equity or debt financings, as well as other factors described herein;
|
•
|
adequacy of the Company’s risk management and loss limitation methods;
|
•
|
cyclicality of demand and pricing in the (re)insurance markets;
|
•
|
the Company’s ability to implement its business strategy during “soft” as well as “hard” markets;
|
•
|
adequacy of the Company’s loss reserves;
|
•
|
continued availability of capital and financing;
|
•
|
the Company’s ability to identify, hire and retain, on a timely and unimpeded basis and on anticipated economic and other terms, experienced and capable senior management, as well as underwriters, claims professionals and support staff;
|
•
|
acceptance of our business strategy, security and financial condition by rating agencies and regulators, as well as by brokers and (re)insureds;
|
•
|
competition, including increased competition, on the basis of pricing, capacity, coverage terms or other factors;
|
•
|
potential loss of business from one or more major insurance or reinsurance brokers;
|
•
|
the Company’s 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;
|
•
|
general economic and market conditions (including inflation, volatility in the credit and capital markets, interest rates and foreign currency exchange rates) and conditions specific to the (re)insurance markets in which we operate;
|
•
|
the integration of businesses we may acquire or new business ventures, including overseas offices, we may start and the risk associated with implementing our business strategies and initiatives with respect to the new business ventures;
|
•
|
accuracy of those estimates and judgments used in the preparation of our financial statements, including those related to revenue recognition, insurance and other reserves, reinsurance recoverables, investment valuations, intangible assets, bad debts, taxes, contingencies, litigation and any determination to use the deposit method of accounting, which, for a relatively new (re)insurance company like our company, are even more difficult to make than those made in a mature company because of limited historical information;
|
•
|
the effect on the Company’s investment portfolio of changing financial market conditions including inflation, interest rates, liquidity and other factors;
|
•
|
acts of terrorism, political unrest, outbreak of war and other hostilities or other non-forecasted and unpredictable events;
|
•
|
availability and cost of reinsurance and retrocession coverage;
|
•
|
the failure of reinsurers, retrocessionaires, producers or others to meet their obligations to us;
|
•
|
the timing of loss payments being faster or the receipt of reinsurance recoverables being slower than anticipated by us;
|
•
|
changes in domestic or foreign laws or regulations, or their interpretations;
|
•
|
changes in accounting principles or the application of such principles by regulators;
|
•
|
statutory or regulatory or rating agency developments, including as to tax policy and reinsurance and other regulatory matters such as the adoption of proposed legislation that would affect Bermuda-headquartered companies and/or Bermuda based insurers or reinsurers;
|
•
|
termination of or changes in the terms of the U.S. MPCI program and termination or changes to the U.S. Farm Bill, including modifications to the SRA put in place by the Risk Management Agency of the U.S. Department of Agriculture;
|
•
|
the inability to complete the proposed transaction with AIG (the “proposed transaction”) because, among other reasons, conditions to the closing of the proposed transaction may not be satisfied or waived;
|
•
|
uncertainty as to the timing of completion of the proposed transaction;
|
•
|
the inability to complete the proposed transaction due to the failure to obtain approval from the Company’s shareholders for the proposed transaction or the failure to satisfy other conditions to completion of the proposed transaction, including that a governmental entity may prohibit, delay or refuse to grant approval for the consummation of the transaction;
|
•
|
the occurrence of any event, change or other circumstances that could give rise to the termination of the proposed transaction;
|
•
|
risks related to disruption of management’s attention from the Company’s ongoing business operations due to the proposed transaction;
|
•
|
the effect of the announcement of the proposed transaction on the Company’s relationships with its clients, operating results and business generally;
|
•
|
the outcome of any legal proceedings to the extent initiated against the Company or others following the announcement of the proposed transaction; and
|
•
|
the other factors set forth herein under Part I Item 1A
“Risk Factors”
and under Part II Item 7
“Management’s Discussion and Analysis of Financial Condition and Results of Operations”
and the other sections of this Annual Report on Form 10-K for the year ended
December 31, 2017
, as well as the risk and other factors set forth in the Company’s other filings with the SEC, as well as management’s response to any of the aforementioned factors.
|
•
|
interest rate risk;
|
•
|
foreign currency risk;
|
•
|
credit risk;
|
•
|
liquidity risk; and
|
•
|
inflation risk.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||
(Dollars in thousands)
|
|
Increase (decrease) in fair value
|
|
Increase (decrease) in fair value
|
||||||||||
Immediate 100 basis point increase in market interest rates
|
|
$
|
(132,008
|
)
|
|
(2.1
|
)%
|
|
$
|
(136,758
|
)
|
|
(2.4
|
)%
|
Immediate 100 basis point decrease in market interest rates
|
|
$
|
129,981
|
|
|
2.0
|
%
|
|
$
|
137,213
|
|
|
2.4
|
%
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||
(Dollars in thousands)
|
|
Balance
|
|
% of Total
|
|
Balance
|
|
% of Total
|
||||||
Total monetary assets held in foreign currencies
|
|
$
|
703,183
|
|
|
4.9
|
%
|
|
$
|
592,010
|
|
|
5.2
|
%
|
Total monetary liabilities held in foreign currencies
|
|
686,088
|
|
|
7.2
|
%
|
|
681,281
|
|
|
11.7
|
%
|
||
Total non-monetary assets that do not require revaluation
|
|
12,703
|
|
|
0.1
|
%
|
|
16,584
|
|
|
0.1
|
%
|
||
Total non-monetary liabilities that do not require revaluation
|
|
57,703
|
|
|
0.6
|
%
|
|
87,291
|
|
|
1.5
|
%
|
(Dollars in thousands)
|
|
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights (a)
|
|
Weighted-Average
Exercise Price of
Outstanding Options, Warrants and Rights (b)
|
|
Number of Securities
Remaining Available
for Future Issuance
Under Equity
Compensation Plans (excluding securities reflected in column (a)) (c)
|
||||
2005 Amended and Restated Long-Term Incentive Plan
|
|
109,394
|
|
|
$
|
—
|
|
|
702,305
|
|
Director Stock Compensation Plan
|
|
—
|
|
|
|
|
52,104
|
|
(a)
|
Includes shares subject to outstanding restricted stock units only. All outstanding options were exercised in full during 2017.
|
(b)
|
Restricted stock units do not have an exercise price.
|
(a)
|
Financial Statements and Financial Statement Schedules: See pages F-1 to F-97.
|
(b)
|
The exhibits numbers followed by an asterisk (*) indicate exhibits physically filed with this Annual Report on Form 10-K. All other exhibit numbers indicate exhibits filed by incorporation by reference.
|
Exhibit Number
|
|
Description of Document
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
4.8
|
|
|
|
|
|
4.9
|
|
|
|
|
|
4.10
|
|
|
|
|
|
4.11
|
|
|
|
|
|
4.12
|
|
|
|
|
|
4.13
|
|
|
|
|
|
4.14
|
|
|
|
|
|
4.15
|
|
|
|
|
|
4.16
|
|
|
|
|
|
4.17
|
|
|
|
|
|
4.18
|
|
|
|
|
|
4.19
|
|
|
|
|
|
4.20
|
|
|
|
|
|
4.21
|
|
|
|
|
|
4.22
|
|
|
|
|
|
4.23
|
|
|
|
|
|
4.24
|
|
|
|
|
|
4.25
|
|
|
|
|
|
4.26
|
|
|
|
|
|
4.27
|
|
|
|
|
|
4.28
|
|
|
|
|
|
4.29
|
|
|
|
|
|
4.30
|
|
|
|
|
|
4.31
|
|
|
|
|
|
4.32
|
|
|
|
|
|
4.33
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.3.1
|
|
|
|
|
|
10.4
|
|
|
|
|
|
10.4.1
|
|
|
|
|
|
10.5
|
|
|
|
|
|
10.5.1
|
|
|
|
|
|
10.5.2
|
|
|
|
|
|
10.6
|
|
|
|
|
|
10.6.1
|
|
|
|
|
|
10.6.2
|
|
|
|
|
|
10.6.3
|
|
|
|
|
|
10.7
|
|
|
|
|
|
10.8
|
|
|
|
|
|
10.8.1
|
|
|
|
|
10.8.2
|
|
|
|
|
|
10.9
|
|
|
|
|
|
10.9.1
|
|
|
|
|
|
10.10
|
|
|
|
|
|
10.10.1
|
|
|
|
|
|
10.11
|
|
|
|
|
|
10.11.1
|
|
|
|
|
|
10.11.2
|
|
|
|
|
|
10.12
|
|
|
|
|
|
10.12.1
|
|
|
|
|
|
10.13
|
|
|
|
|
|
10.14
|
|
|
|
|
|
10.15
|
|
|
|
|
|
10.16
|
|
|
|
|
|
10.17
|
|
|
|
|
|
10.18
|
|
|
|
|
|
10.19
|
|
|
|
|
|
10.20
|
|
|
|
|
|
10.21
|
|
|
|
|
|
10.22
|
|
|
|
|
|
10.23
|
|
|
|
|
|
10.24
|
|
|
|
|
|
10.25
|
|
|
|
|
|
10.26
|
|
|
|
|
|
10.27
|
|
|
|
|
|
10.28
|
|
|
|
|
|
10.29
|
|
|
|
|
|
10.30
|
|
|
|
|
|
10.31
|
*
|
|
|
|
|
10.32
|
*
|
|
|
|
|
12
|
*
|
|
|
|
|
21
|
*
|
|
|
|
|
23
|
*
|
|
|
|
|
24
|
|
|
|
|
|
31.1
|
*
|
|
|
|
|
31.2
|
*
|
|
|
|
|
32
|
*
|
|
|
|
|
101.INS
|
*
|
XBRL Instance Document
|
|
|
|
101.SCH
|
*
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.LAB
|
*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF
|
*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
Validus Holdings, Ltd.
|
||
|
|
|
|
|
By:
|
/s/ EDWARD J. NOONAN
|
|
|
|
Name:
|
Edward J. Noonan
|
|
|
Title:
|
Chief Executive Officer
|
|
|
|
|
|
By:
|
/s/ JEFFREY D. SANGSTER
|
|
|
|
Name:
|
Jeffrey D. Sangster
|
|
|
Title:
|
Executive Vice President and Chief Financial Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ EDWARD J. NOONAN
|
|
Chairman of the Board of Directors
|
|
February 28, 2018
|
Name: Edward J. Noonan
|
|
and Chief Executive Officer
(Principal Executive Officer)
|
|
|
/s/ JEFFREY D. SANGSTER
|
|
Executive Vice President
|
|
February 28, 2018
|
Name: Jeffrey D. Sangster
|
|
and Chief Financial Officer
(Principal Finance Officer)
|
|
|
/s/ PATRICK BOISVERT
|
|
Executive Vice President
|
|
February 28, 2018
|
Name: Patrick Boisvert
|
|
and Chief Accounting Officer
(Principal Accounting Officer)
|
|
|
/s/ MAHMOUD ABDALLAH
|
|
Director
|
|
February 28, 2018
|
Name: Mahmoud Abdallah
|
|
|
|
|
/s/ MICHAEL E. A. CARPENTER
|
|
Director
|
|
February 28, 2018
|
Name: Michael E. A. Carpenter
|
|
|
|
|
/s/ MATTHEW J. GRAYSON
|
|
Director
|
|
February 28, 2018
|
Name: Matthew J. Grayson
|
|
|
|
|
/s/ KARIN HIRTLER-GARVEY
|
|
Director
|
|
February 28, 2018
|
Name: Karin Hirtler-Garvey
|
|
|
|
|
/s/ JOHN J. HENDRICKSON
|
|
Director
|
|
February 28, 2018
|
Name: John J. Hendrickson
|
|
|
|
|
/s/ JEAN-MARIE NESSI
|
|
Director
|
|
February 28, 2018
|
Name: Jean-Marie Nessi
|
|
|
|
|
/s/ MANDAKINI PURI
|
|
Director
|
|
February 28, 2018
|
Name: Mandakini Puri
|
|
|
|
|
/s/ GAIL ROSS
|
|
Director
|
|
February 28, 2018
|
Name: Gail Ross
|
|
|
|
|
/s/ DR. THERESE M. (TERRI) VAUGHAN
|
|
Director
|
|
February 28, 2018
|
Name: Dr. Therese M. (Terri) Vaughan
|
|
|
|
|
|
Page No.
|
Consolidated Financial Statements:
|
|
|
|
Financial Statement Schedules:
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
Assets
|
|
|
|
||||
Fixed maturity investments trading, at fair value (amortized cost: 2017—$5,876,261; 2016—$5,584,599)
|
$
|
5,858,348
|
|
|
$
|
5,543,030
|
|
Short-term investments trading, at fair value (amortized cost: 2017—$3,381,714; 2016—$2,796,358)
|
3,381,757
|
|
|
2,796,170
|
|
||
Other investments, at fair value (cost: 2017—$330,416; 2016—$380,130)
|
355,218
|
|
|
405,712
|
|
||
Investments in investment affiliates, equity method (cost: 2017—$61,944; 2016—$84,840)
|
100,137
|
|
|
100,431
|
|
||
Cash and cash equivalents
|
754,990
|
|
|
419,976
|
|
||
Restricted cash
|
394,663
|
|
|
70,956
|
|
||
Total investments and cash
|
10,845,113
|
|
|
9,336,275
|
|
||
Premiums receivable
|
939,487
|
|
|
725,390
|
|
||
Deferred acquisition costs
|
213,816
|
|
|
209,227
|
|
||
Prepaid reinsurance premiums
|
132,938
|
|
|
77,996
|
|
||
Securities lending collateral
|
2,717
|
|
|
9,779
|
|
||
Loss reserves recoverable
|
1,233,997
|
|
|
430,421
|
|
||
Paid losses recoverable
|
46,873
|
|
|
35,247
|
|
||
Income taxes recoverable
|
9,044
|
|
|
4,870
|
|
||
Deferred tax asset
|
52,467
|
|
|
43,529
|
|
||
Receivable for investments sold
|
12,182
|
|
|
3,901
|
|
||
Intangible assets
|
171,411
|
|
|
115,592
|
|
||
Goodwill
|
229,573
|
|
|
196,758
|
|
||
Accrued investment income
|
29,096
|
|
|
26,488
|
|
||
Other assets
|
508,165
|
|
|
134,282
|
|
||
Total assets
|
$
|
14,426,879
|
|
|
$
|
11,349,755
|
|
Liabilities
|
|
|
|
|
|
||
Reserve for losses and loss expenses
|
$
|
4,831,390
|
|
|
$
|
2,995,195
|
|
Unearned premiums
|
1,147,186
|
|
|
1,076,049
|
|
||
Reinsurance balances payable
|
331,645
|
|
|
54,781
|
|
||
Securities lending payable
|
2,717
|
|
|
10,245
|
|
||
Deferred tax liability
|
4,600
|
|
|
3,331
|
|
||
Payable for investments purchased
|
74,496
|
|
|
29,447
|
|
||
Accounts payable and accrued expenses
|
1,225,875
|
|
|
587,648
|
|
||
Notes payable to AlphaCat investors
|
1,108,364
|
|
|
278,202
|
|
||
Senior notes payable
|
245,564
|
|
|
245,362
|
|
||
Debentures payable
|
539,158
|
|
|
537,226
|
|
||
Total liabilities
|
9,510,995
|
|
|
5,817,486
|
|
||
Commitments and contingent liabilities
|
|
|
|
|
|
||
Redeemable noncontrolling interests
|
1,004,094
|
|
|
1,528,001
|
|
||
Shareholders’ equity
|
|
|
|
||||
Preferred shares (Issued and Outstanding: 2017—16,000; 2016—6,000)
|
400,000
|
|
|
150,000
|
|
||
Common shares (Issued: 2017—161,994,491; 2016—161,279,976; Outstanding: 2017—79,319,550; 2016—79,132,252)
|
28,349
|
|
|
28,224
|
|
||
Treasury shares (2017—82,674,941; 2016—82,147,724)
|
(14,468
|
)
|
|
(14,376
|
)
|
||
Additional paid-in capital
|
814,641
|
|
|
821,023
|
|
||
Accumulated other comprehensive loss
|
(22,192
|
)
|
|
(23,216
|
)
|
||
Retained earnings
|
2,688,742
|
|
|
2,876,636
|
|
||
Total shareholders’ equity available to Validus
|
3,895,072
|
|
|
3,838,291
|
|
||
Noncontrolling interests
|
16,718
|
|
|
165,977
|
|
||
Total shareholders’ equity
|
3,911,790
|
|
|
4,004,268
|
|
||
Total liabilities, noncontrolling interests and shareholders’ equity
|
$
|
14,426,879
|
|
|
$
|
11,349,755
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
||||||
Revenues
|
|
|
|
|
|
||||||
Gross premiums written
|
$
|
2,950,938
|
|
|
$
|
2,648,705
|
|
|
$
|
2,557,506
|
|
Reinsurance premiums ceded
|
(469,633
|
)
|
|
(289,705
|
)
|
|
(328,681
|
)
|
|||
Net premiums written
|
2,481,305
|
|
|
2,359,000
|
|
|
2,228,825
|
|
|||
Change in unearned premiums
|
99,783
|
|
|
(109,835
|
)
|
|
18,064
|
|
|||
Net premiums earned
|
2,581,088
|
|
|
2,249,165
|
|
|
2,246,889
|
|
|||
Net investment income
|
177,873
|
|
|
150,385
|
|
|
127,824
|
|
|||
Net realized gains on investments
|
7,623
|
|
|
15,757
|
|
|
2,298
|
|
|||
Change in net unrealized gains (losses) on investments
|
3,215
|
|
|
16,871
|
|
|
(32,395
|
)
|
|||
Income (loss) from investment affiliates
|
22,010
|
|
|
(2,083
|
)
|
|
4,281
|
|
|||
Other insurance related income and other income
|
13,179
|
|
|
2,195
|
|
|
5,111
|
|
|||
Foreign exchange (losses) gains
|
(7,447
|
)
|
|
10,864
|
|
|
(8,731
|
)
|
|||
Total revenues
|
2,797,541
|
|
|
2,443,154
|
|
|
2,345,277
|
|
|||
Expenses
|
|
|
|
|
|
||||||
Losses and loss expenses
|
2,300,178
|
|
|
1,065,097
|
|
|
977,833
|
|
|||
Policy acquisition costs
|
471,553
|
|
|
449,482
|
|
|
410,058
|
|
|||
General and administrative expenses
|
352,137
|
|
|
336,294
|
|
|
363,709
|
|
|||
Share compensation expenses
|
40,111
|
|
|
42,907
|
|
|
38,341
|
|
|||
Finance expenses
|
58,546
|
|
|
58,520
|
|
|
74,742
|
|
|||
Transaction expenses
|
4,427
|
|
|
—
|
|
|
—
|
|
|||
Total expenses
|
3,226,952
|
|
|
1,952,300
|
|
|
1,864,683
|
|
|||
(Loss) income before taxes, (loss) from operating affiliate and loss (income) attributable to AlphaCat investors
|
(429,411
|
)
|
|
490,854
|
|
|
480,594
|
|
|||
Tax benefit (expense)
|
7,580
|
|
|
19,729
|
|
|
(6,376
|
)
|
|||
(Loss) from operating affiliate
|
—
|
|
|
(23
|
)
|
|
(3,949
|
)
|
|||
Loss (income) attributable to AlphaCat investors
|
16,929
|
|
|
(23,358
|
)
|
|
(2,412
|
)
|
|||
Net (loss) income
|
(404,902
|
)
|
|
487,202
|
|
|
467,857
|
|
|||
Net loss (income) attributable to noncontrolling interests
|
357,280
|
|
|
(123,363
|
)
|
|
(92,964
|
)
|
|||
Net (loss) income (attributable) available to Validus
|
(47,622
|
)
|
|
363,839
|
|
|
374,893
|
|
|||
Dividends on preferred shares
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|||
Net (loss) income (attributable) available to Validus common shareholders
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
|
|
|
|
|
|
||||||
Comprehensive (loss) income:
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(404,902
|
)
|
|
$
|
487,202
|
|
|
$
|
467,857
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Change in foreign currency translation adjustments
|
4,057
|
|
|
(10,440
|
)
|
|
(3,716
|
)
|
|||
Change in minimum pension liability
|
2,869
|
|
|
(484
|
)
|
|
544
|
|
|||
Change in fair value of cash flow hedges
|
(6,352
|
)
|
|
277
|
|
|
(841
|
)
|
|||
Other comprehensive income (loss), net of tax
|
574
|
|
|
(10,647
|
)
|
|
(4,013
|
)
|
|||
Comprehensive loss (income) attributable to noncontrolling interests
|
357,280
|
|
|
(123,363
|
)
|
|
(92,964
|
)
|
|||
Comprehensive (loss) income (attributable) available to Validus
|
$
|
(47,048
|
)
|
|
$
|
353,192
|
|
|
$
|
370,880
|
|
|
|
|
|
|
|
||||||
(Loss) earnings per common share
|
|
|
|
|
|
||||||
Basic (loss) earnings per share (attributable) available to Validus common shareholders
|
$
|
(0.80
|
)
|
|
$
|
4.43
|
|
|
$
|
4.47
|
|
(Loss) earnings per diluted share (attributable) available to Validus common shareholders
|
$
|
(0.80
|
)
|
|
$
|
4.36
|
|
|
$
|
4.34
|
|
Cash dividends declared per common share
|
$
|
1.52
|
|
|
$
|
1.40
|
|
|
$
|
1.28
|
|
|
|
|
|
|
|
||||||
Weighted average number of common shares and common share equivalents outstanding:
|
|
|
|
|
|||||||
Basic
|
79,091,376
|
|
|
81,041,974
|
|
|
83,107,236
|
|
|||
Diluted
|
79,091,376
|
|
|
82,359,460
|
|
|
86,426,760
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Preferred shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
150,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Preferred shares issued
|
250,000
|
|
|
150,000
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
400,000
|
|
|
$
|
150,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||
Common shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
28,224
|
|
|
$
|
28,100
|
|
|
$
|
27,222
|
|
Common shares issued, net
|
125
|
|
|
124
|
|
|
878
|
|
|||
Balance, end of year
|
$
|
28,349
|
|
|
$
|
28,224
|
|
|
$
|
28,100
|
|
|
|
|
|
|
|
||||||
Treasury shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
(14,376
|
)
|
|
$
|
(13,592
|
)
|
|
$
|
(12,545
|
)
|
Repurchase of common shares
|
(92
|
)
|
|
(784
|
)
|
|
(1,047
|
)
|
|||
Balance, end of year
|
$
|
(14,468
|
)
|
|
$
|
(14,376
|
)
|
|
$
|
(13,592
|
)
|
|
|
|
|
|
|
||||||
Additional paid-in capital
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
821,023
|
|
|
$
|
1,002,980
|
|
|
$
|
1,207,493
|
|
Offering expenses on preferred shares
|
(8,314
|
)
|
|
(5,148
|
)
|
|
—
|
|
|||
Common shares (redeemed) issued, net
|
(11,703
|
)
|
|
(7,825
|
)
|
|
16,529
|
|
|||
Repurchase of common shares
|
(26,476
|
)
|
|
(211,891
|
)
|
|
(259,383
|
)
|
|||
Share compensation expenses
|
40,111
|
|
|
42,907
|
|
|
38,341
|
|
|||
Balance, end of year
|
$
|
814,641
|
|
|
$
|
821,023
|
|
|
$
|
1,002,980
|
|
|
|
|
|
|
|
||||||
Accumulated other comprehensive loss
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
(23,216
|
)
|
|
$
|
(12,569
|
)
|
|
$
|
(8,556
|
)
|
Other comprehensive income (loss)
|
574
|
|
|
(10,647
|
)
|
|
(4,013
|
)
|
|||
Amounts reclassified from accumulated other comprehensive loss
|
450
|
|
|
—
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
(22,192
|
)
|
|
$
|
(23,216
|
)
|
|
$
|
(12,569
|
)
|
|
|
|
|
|
|
||||||
Retained earnings
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
2,876,636
|
|
|
$
|
2,634,056
|
|
|
$
|
2,372,972
|
|
Net (loss) income
|
(404,902
|
)
|
|
487,202
|
|
|
467,857
|
|
|||
Net loss (income) attributable to noncontrolling interests
|
357,280
|
|
|
(123,363
|
)
|
|
(92,964
|
)
|
|||
Dividends on preferred shares
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|||
Dividends on common shares
|
(124,411
|
)
|
|
(116,804
|
)
|
|
(113,809
|
)
|
|||
Balance, end of year
|
$
|
2,688,742
|
|
|
$
|
2,876,636
|
|
|
$
|
2,634,056
|
|
|
|
|
|
|
|
||||||
Total shareholders’ equity available to Validus
|
$
|
3,895,072
|
|
|
$
|
3,838,291
|
|
|
$
|
3,638,975
|
|
Noncontrolling interests
|
16,718
|
|
|
165,977
|
|
|
154,662
|
|
|||
Total shareholders’ equity
|
$
|
3,911,790
|
|
|
$
|
4,004,268
|
|
|
$
|
3,793,637
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Cash flows provided by (used in) operating activities
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(404,902
|
)
|
|
$
|
487,202
|
|
|
$
|
467,857
|
|
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Share compensation expenses
|
40,111
|
|
|
42,907
|
|
|
38,341
|
|
|||
Loss on redemption of AlphaCat ILS fund
|
402
|
|
|
—
|
|
|
—
|
|
|||
Amortization of discount on Senior Notes
|
108
|
|
|
108
|
|
|
108
|
|
|||
(Income) loss from investment and operating affiliates
|
(22,010
|
)
|
|
2,106
|
|
|
(332
|
)
|
|||
Net realized and change in net unrealized (gains) losses on investments
|
(10,838
|
)
|
|
(32,628
|
)
|
|
30,097
|
|
|||
Amortization of intangible assets
|
8,261
|
|
|
5,666
|
|
|
5,666
|
|
|||
Foreign exchange (gains) losses included in net income
|
(14,719
|
)
|
|
3,043
|
|
|
18,907
|
|
|||
Amortization of premium on fixed maturity investments
|
15,910
|
|
|
17,961
|
|
|
23,075
|
|
|||
Change in operational balance sheet items:
|
|
|
|
|
|
||||||
Premiums receivable
|
353,787
|
|
|
(76,659
|
)
|
|
44,154
|
|
|||
Deferred acquisition costs
|
(8,705
|
)
|
|
(28,225
|
)
|
|
(19,980
|
)
|
|||
Prepaid reinsurance premiums
|
172,215
|
|
|
(4
|
)
|
|
4,955
|
|
|||
Loss reserves recoverable
|
(745,979
|
)
|
|
(85,264
|
)
|
|
24,659
|
|
|||
Paid losses recoverable
|
6,352
|
|
|
(11,932
|
)
|
|
15,111
|
|
|||
Reserve for losses and loss expenses
|
1,717,794
|
|
|
37,042
|
|
|
(231,345
|
)
|
|||
Unearned premiums
|
(335,512
|
)
|
|
109,839
|
|
|
(23,019
|
)
|
|||
Reinsurance balances payable
|
(18,381
|
)
|
|
(18,487
|
)
|
|
(52,785
|
)
|
|||
Other operational balance sheet items, net
|
(364,160
|
)
|
|
(42,472
|
)
|
|
(10,963
|
)
|
|||
Net cash provided by operating activities
|
389,734
|
|
|
410,203
|
|
|
334,506
|
|
|||
|
|
|
|
|
|
||||||
Cash flows provided by (used in) investing activities
|
|
|
|
|
|
||||||
Proceeds on sales of fixed maturity investments
|
3,135,835
|
|
|
2,671,226
|
|
|
3,842,408
|
|
|||
Proceeds on maturities of fixed maturity investments
|
482,006
|
|
|
349,722
|
|
|
332,410
|
|
|||
Purchases of fixed maturity investments
|
(3,850,224
|
)
|
|
(3,074,703
|
)
|
|
(4,225,031
|
)
|
|||
Purchases of short-term investments, net
|
(577,391
|
)
|
|
(856,021
|
)
|
|
(436,690
|
)
|
|||
Purchases of other investments, net
|
(7,093
|
)
|
|
(64,943
|
)
|
|
(5,988
|
)
|
|||
Decrease (increase) in securities lending collateral
|
7,062
|
|
|
(4,916
|
)
|
|
(4,393
|
)
|
|||
Distributions from operating affiliates
|
—
|
|
|
369
|
|
|
46,603
|
|
|||
Distributions (investments) in investment affiliates, net
|
22,304
|
|
|
(14,841
|
)
|
|
(19,886
|
)
|
|||
Purchase of subsidiary, net of cash
|
(183,923
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash used in investing activities
|
(971,424
|
)
|
|
(994,107
|
)
|
|
(470,567
|
)
|
|||
|
|
|
|
|
|
||||||
Cash flows provided by (used in) financing activities
|
|
|
|
|
|
||||||
Net proceeds on issuance of notes payable to AlphaCat investors
|
311,054
|
|
|
296,325
|
|
|
75,493
|
|
|||
Proceeds drawn on credit facilities
|
206,000
|
|
|
—
|
|
|
—
|
|
|||
Net proceeds on issuance of preferred shares
|
241,686
|
|
|
144,852
|
|
|
—
|
|
|||
(Redemption) issuance of common shares, net
|
(11,578
|
)
|
|
(7,701
|
)
|
|
17,407
|
|
|||
Purchases of common shares under share repurchase program
|
(26,568
|
)
|
|
(212,675
|
)
|
|
(260,430
|
)
|
|||
Dividends paid on preferred shares
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|||
Dividends paid on common shares
|
(123,859
|
)
|
|
(115,625
|
)
|
|
(112,967
|
)
|
|||
(Decrease) increase in securities lending payable
|
(7,528
|
)
|
|
4,916
|
|
|
4,393
|
|
|||
Third party investments in redeemable noncontrolling interests
|
397,199
|
|
|
393,450
|
|
|
499,200
|
|
|||
Third party redemptions of redeemable noncontrolling interests
|
(258,869
|
)
|
|
(17,285
|
)
|
|
(86,933
|
)
|
|||
Third party investments in noncontrolling interests
|
258,300
|
|
|
171,674
|
|
|
9,600
|
|
|||
Third party distributions of noncontrolling interests
|
(200,690
|
)
|
|
(127,103
|
)
|
|
(168,758
|
)
|
|||
Third party subscriptions received (deployed) on funds and sidecars, net
|
458,881
|
|
|
(225,284
|
)
|
|
249,636
|
|
|||
Net cash provided by financing activities
|
1,228,167
|
|
|
301,089
|
|
|
226,641
|
|
|||
Effect of foreign currency rate changes on cash and cash equivalents and restricted cash
|
12,244
|
|
|
(22,632
|
)
|
|
(17,605
|
)
|
|||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
658,721
|
|
|
(305,447
|
)
|
|
72,975
|
|
|||
Cash and cash equivalents and restricted cash—beginning of year
|
490,932
|
|
|
796,379
|
|
|
723,404
|
|
|||
Cash and cash equivalents and restricted cash—end of year
|
$
|
1,149,653
|
|
|
$
|
490,932
|
|
|
$
|
796,379
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Taxes paid during the year
|
$
|
4,321
|
|
|
$
|
6,034
|
|
|
$
|
16,050
|
|
Interest paid during the year
|
$
|
54,433
|
|
|
$
|
54,638
|
|
|
$
|
55,047
|
|
(a)
|
Premiums
|
(b)
|
Policy acquisition costs
|
(c)
|
Reserve for losses and loss expenses
|
(d)
|
Reinsurance
|
(e)
|
Investments
|
(f)
|
Fair value of financial instruments
|
(g)
|
Derivative instruments
|
(h)
|
Cash and cash equivalents
|
(i)
|
Foreign exchange
|
(j)
|
Stock plans
|
(k)
|
Warrants
|
(l)
|
Earnings per share
|
(m)
|
Income taxes and uncertain tax provisions
|
(n)
|
Business combinations, goodwill and intangible assets
|
(o)
|
Variable interest entities
|
(p)
|
Noncontrolling interests
|
Total purchase price
|
|
|
$
|
185,576
|
|
||
Assets acquired
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1,653
|
|
|
|
||
Premiums receivable
|
537,383
|
|
|
|
|||
Prepaid reinsurance premiums
|
227,157
|
|
|
|
|||
Other assets
|
184,216
|
|
|
|
|||
Tangible assets acquired
|
|
|
950,409
|
|
|||
Intangible asset - Distribution channels
|
$
|
52,898
|
|
|
|
||
Intangible asset - Trade name
|
9,568
|
|
|
|
|||
Intangible asset - Technology
|
1,455
|
|
|
|
|||
Intangible assets acquired
|
|
|
63,921
|
|
|||
Deferred tax arising on Goodwill
|
|
|
6,443
|
|
|||
Liabilities acquired
|
|
|
|
||||
Reinsurance balances payable
|
294,201
|
|
|
|
|||
Unearned premiums
|
406,649
|
|
|
|
|||
Net loss reserves
|
42,575
|
|
|
|
|||
Other liabilities
|
122,715
|
|
|
|
|||
Liabilities acquired
|
|
|
866,140
|
|
|||
Excess purchase price (goodwill) at acquisition
|
|
|
$
|
30,943
|
|
||
Measurement period adjustments
(a)
|
|
|
1,872
|
|
|||
Excess purchase price (goodwill) at December 31, 2017
|
|
|
$
|
32,815
|
|
(a)
|
During the year ended December 31, 2017, the Company recorded tax related measurement period adjustments of
$1,872
.
|
|
Year Ended December 31, 2017
|
||
|
Unaudited
|
||
Total underwriting revenues
|
$
|
236,769
|
|
Total underwriting deductions
|
$
|
183,637
|
|
Underwriting income, before general and administrative expenses
|
$
|
53,132
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
Goodwill
|
|
Intangible Assets
|
||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Total
|
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Total
|
||||||||||||
Balance, beginning of year
|
$
|
2,039
|
|
|
$
|
194,719
|
|
|
$
|
196,758
|
|
|
$
|
9,392
|
|
|
$
|
106,200
|
|
|
$
|
115,592
|
|
Additions
|
—
|
|
|
30,943
|
|
|
30,943
|
|
|
—
|
|
|
64,080
|
|
|
64,080
|
|
||||||
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
(208
|
)
|
|
(8,053
|
)
|
|
(8,261
|
)
|
||||||
Measurement period adjustments
(a)
|
—
|
|
|
1,872
|
|
|
1,872
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Balance, end of year
|
$
|
2,039
|
|
|
$
|
227,534
|
|
|
$
|
229,573
|
|
|
$
|
9,184
|
|
|
$
|
162,227
|
|
|
$
|
171,411
|
|
(a)
|
During the year ended December 31, 2017, the Company recorded tax related measurement period adjustments of
$1,872
.
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||
|
Goodwill
|
|
Intangible Assets
|
||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Total
|
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Total
|
||||||||||||
Balance, beginning of year
|
$
|
2,039
|
|
|
$
|
194,719
|
|
|
$
|
196,758
|
|
|
$
|
9,808
|
|
|
$
|
111,450
|
|
|
$
|
121,258
|
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
(416
|
)
|
|
(5,250
|
)
|
|
(5,666
|
)
|
||||||
Balance, end of year
|
$
|
2,039
|
|
|
$
|
194,719
|
|
|
$
|
196,758
|
|
|
$
|
9,392
|
|
|
$
|
106,200
|
|
|
$
|
115,592
|
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||
|
Intangible Assets
|
|
Intangible Assets
|
||||||||||||||||||||
|
With a Finite Life
|
|
With an Indefinite Life
|
|
Total
|
|
With a Finite Life
|
|
With an Indefinite Life
|
|
Total
|
||||||||||||
Balance, beginning of year
|
$
|
11,424
|
|
|
$
|
104,168
|
|
|
$
|
115,592
|
|
|
$
|
17,090
|
|
|
$
|
104,168
|
|
|
$
|
121,258
|
|
Additions
|
64,080
|
|
|
—
|
|
|
64,080
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Amortization
|
(8,261
|
)
|
|
—
|
|
|
(8,261
|
)
|
|
(5,666
|
)
|
|
—
|
|
|
(5,666
|
)
|
||||||
Balance, end of year
|
$
|
67,243
|
|
|
$
|
104,168
|
|
|
$
|
171,411
|
|
|
$
|
11,424
|
|
|
$
|
104,168
|
|
|
$
|
115,592
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||||||||
Intangible assets with a finite life
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trade name and customer relationships
|
$
|
27,757
|
|
|
$
|
(14,940
|
)
|
|
$
|
12,817
|
|
|
$
|
18,189
|
|
|
$
|
(13,406
|
)
|
|
$
|
4,783
|
|
Distribution network
|
92,729
|
|
|
(40,218
|
)
|
|
52,511
|
|
|
39,831
|
|
|
(34,468
|
)
|
|
5,363
|
|
||||||
Technology
|
3,937
|
|
|
(2,022
|
)
|
|
1,915
|
|
|
2,323
|
|
|
(1,045
|
)
|
|
1,278
|
|
||||||
Total
|
$
|
124,423
|
|
|
$
|
(57,180
|
)
|
|
$
|
67,243
|
|
|
$
|
60,343
|
|
|
$
|
(48,919
|
)
|
|
$
|
11,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Intangible assets with an indefinite life
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Syndicate capacity
|
$
|
91,843
|
|
|
n/a
|
|
$
|
91,843
|
|
|
$
|
91,843
|
|
|
n/a
|
|
$
|
91,843
|
|
||||
State licenses
|
12,325
|
|
|
n/a
|
|
12,325
|
|
|
12,325
|
|
|
n/a
|
|
12,325
|
|
||||||||
Total
|
$
|
104,168
|
|
|
|
|
$
|
104,168
|
|
|
$
|
104,168
|
|
|
|
|
$
|
104,168
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Amortized
Cost or Cost
|
|
Fair Value
|
|
Amortized
Cost or Cost |
|
Fair Value
|
||||||||
Managed investments
|
|
|
|
|
|
|
|
||||||||
U.S. government and government agency
|
$
|
733,510
|
|
|
$
|
727,397
|
|
|
$
|
809,392
|
|
|
$
|
804,126
|
|
Non-U.S. government and government agency
|
310,845
|
|
|
312,239
|
|
|
245,651
|
|
|
240,791
|
|
||||
U.S. states, municipalities and political subdivisions
|
201,347
|
|
|
201,303
|
|
|
271,742
|
|
|
271,830
|
|
||||
Agency residential mortgage-backed securities
|
984,387
|
|
|
978,049
|
|
|
684,490
|
|
|
679,595
|
|
||||
Non-agency residential mortgage-backed securities
|
40,264
|
|
|
40,373
|
|
|
15,858
|
|
|
15,477
|
|
||||
U.S. corporate
|
1,531,498
|
|
|
1,533,395
|
|
|
1,540,036
|
|
|
1,534,508
|
|
||||
Non-U.S. corporate
|
420,522
|
|
|
422,249
|
|
|
418,520
|
|
|
410,227
|
|
||||
Bank loans
|
450,320
|
|
|
442,951
|
|
|
579,121
|
|
|
570,399
|
|
||||
Asset-backed securities
|
657,234
|
|
|
658,303
|
|
|
528,563
|
|
|
526,814
|
|
||||
Commercial mortgage-backed securities
|
315,002
|
|
|
312,395
|
|
|
333,740
|
|
|
330,932
|
|
||||
Total fixed maturities
|
5,644,929
|
|
|
5,628,654
|
|
|
5,427,113
|
|
|
5,384,699
|
|
||||
Short-term investments
|
229,968
|
|
|
230,011
|
|
|
228,574
|
|
|
228,386
|
|
||||
Other investments
|
|
|
|
|
|
|
|
||||||||
Fund of hedge funds
|
—
|
|
|
—
|
|
|
1,457
|
|
|
955
|
|
||||
Hedge funds
|
6,954
|
|
|
15,774
|
|
|
11,292
|
|
|
17,381
|
|
||||
Private equity investments
|
63,684
|
|
|
78,407
|
|
|
66,383
|
|
|
82,627
|
|
||||
Fixed income investment funds
|
203,167
|
|
|
204,426
|
|
|
247,967
|
|
|
249,275
|
|
||||
Overseas deposits
|
56,611
|
|
|
56,611
|
|
|
50,106
|
|
|
50,106
|
|
||||
Mutual funds
|
—
|
|
|
—
|
|
|
2,925
|
|
|
5,368
|
|
||||
Total other investments
|
330,416
|
|
|
355,218
|
|
|
380,130
|
|
|
405,712
|
|
||||
Investments in investment affiliates
(a)
|
61,944
|
|
|
100,137
|
|
|
84,840
|
|
|
100,431
|
|
||||
Total managed investments
|
$
|
6,267,257
|
|
|
$
|
6,314,020
|
|
|
$
|
6,120,657
|
|
|
$
|
6,119,228
|
|
Non-managed investments
|
|
|
|
|
|
|
|
||||||||
Catastrophe bonds
|
$
|
231,332
|
|
|
$
|
229,694
|
|
|
$
|
157,486
|
|
|
$
|
158,331
|
|
Short-term investments
|
3,151,746
|
|
|
3,151,746
|
|
|
2,567,784
|
|
|
2,567,784
|
|
||||
Total non-managed investments
|
3,383,078
|
|
|
3,381,440
|
|
|
2,725,270
|
|
|
2,726,115
|
|
||||
Total investments
|
$
|
9,650,335
|
|
|
$
|
9,695,460
|
|
|
$
|
8,845,927
|
|
|
$
|
8,845,343
|
|
(a)
|
The Company’s investments in investment affiliates have been treated as equity method investments with the corresponding gains and losses recorded in income as
“Income (loss) from investment affiliates.”
|
(a)
|
Fixed maturity investments
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||
|
Fair Value
|
|
% of Total
|
|
Fair Value
|
|
% of Total
|
||||||
Managed fixed maturities
|
|
|
|
|
|
|
|
||||||
AAA
|
$
|
2,715,074
|
|
|
46.4
|
%
|
|
$
|
2,405,597
|
|
|
43.4
|
%
|
AA
|
442,397
|
|
|
7.6
|
%
|
|
538,289
|
|
|
9.7
|
%
|
||
A
|
1,137,795
|
|
|
19.4
|
%
|
|
1,081,949
|
|
|
19.5
|
%
|
||
BBB
|
828,392
|
|
|
14.1
|
%
|
|
740,861
|
|
|
13.4
|
%
|
||
Total investment grade managed fixed maturities
|
5,123,658
|
|
|
87.5
|
%
|
|
4,766,696
|
|
|
86.0
|
%
|
||
BB
|
168,967
|
|
|
2.9
|
%
|
|
213,568
|
|
|
3.9
|
%
|
||
B
|
237,131
|
|
|
4.0
|
%
|
|
177,737
|
|
|
3.2
|
%
|
||
CCC
|
18,217
|
|
|
0.3
|
%
|
|
13,371
|
|
|
0.2
|
%
|
||
NR
|
80,681
|
|
|
1.4
|
%
|
|
213,327
|
|
|
3.8
|
%
|
||
Total non-investment grade managed fixed maturities
|
504,996
|
|
|
8.6
|
%
|
|
618,003
|
|
|
11.1
|
%
|
||
Total managed fixed maturities
|
$
|
5,628,654
|
|
|
96.1
|
%
|
|
$
|
5,384,699
|
|
|
97.1
|
%
|
|
|
|
|
|
|
|
|
||||||
Non-managed catastrophe bonds
|
|
|
|
|
|
|
|
||||||
BB
|
22,110
|
|
|
0.3
|
%
|
|
29,731
|
|
|
0.6
|
%
|
||
B
|
3,265
|
|
|
0.1
|
%
|
|
4,524
|
|
|
0.1
|
%
|
||
NR
|
204,319
|
|
|
3.5
|
%
|
|
124,076
|
|
|
2.2
|
%
|
||
Total non-investment grade non-managed catastrophe bonds
|
229,694
|
|
|
3.9
|
%
|
|
158,331
|
|
|
2.9
|
%
|
||
Total non-managed catastrophe bonds
|
229,694
|
|
|
3.9
|
%
|
|
158,331
|
|
|
2.9
|
%
|
||
Total fixed maturities
|
$
|
5,858,348
|
|
|
100.0
|
%
|
|
$
|
5,543,030
|
|
|
100.0
|
%
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Amortized Cost or Cost
|
|
Fair Value
|
|
Amortized Cost or Cost
|
|
Fair Value
|
||||||||
Managed fixed maturities
|
|
|
|
|
|
|
|
||||||||
Due in one year or less
|
$
|
343,360
|
|
|
$
|
343,541
|
|
|
$
|
350,733
|
|
|
$
|
346,161
|
|
Due after one year through five years
|
2,527,018
|
|
|
2,513,620
|
|
|
2,954,856
|
|
|
2,933,146
|
|
||||
Due after five years through ten years
|
577,347
|
|
|
577,109
|
|
|
430,365
|
|
|
426,647
|
|
||||
Due after ten years
|
200,317
|
|
|
205,264
|
|
|
128,508
|
|
|
125,927
|
|
||||
|
3,648,042
|
|
|
3,639,534
|
|
|
3,864,462
|
|
|
3,831,881
|
|
||||
Asset-backed and mortgage-backed securities
|
1,996,887
|
|
|
1,989,120
|
|
|
1,562,651
|
|
|
1,552,818
|
|
||||
Total managed fixed maturities
|
$
|
5,644,929
|
|
|
$
|
5,628,654
|
|
|
$
|
5,427,113
|
|
|
$
|
5,384,699
|
|
|
|
|
|
|
|
|
|
||||||||
Non-managed catastrophe bonds
|
|
|
|
|
|
|
|
||||||||
Due in one year or less
|
$
|
88,797
|
|
|
$
|
88,367
|
|
|
$
|
43,664
|
|
|
$
|
45,418
|
|
Due after one year through five years
|
140,035
|
|
|
138,844
|
|
|
112,572
|
|
|
111,656
|
|
||||
Due after five years through ten years
|
2,500
|
|
|
2,483
|
|
|
1,250
|
|
|
1,257
|
|
||||
Total non-managed catastrophe bonds
|
231,332
|
|
|
229,694
|
|
|
157,486
|
|
|
158,331
|
|
||||
Total fixed maturities
|
$
|
5,876,261
|
|
|
$
|
5,858,348
|
|
|
$
|
5,584,599
|
|
|
$
|
5,543,030
|
|
(b)
|
Other investments
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Fair Value
|
|
Investments with redemption restrictions
|
|
Investments without redemption restrictions
|
|
Redemption frequency
(a)
|
|
Redemption notice period
(a)
|
||||||
Hedge funds
|
|
$
|
15,774
|
|
|
$
|
15,774
|
|
|
$
|
—
|
|
|
|
|
|
Private equity investments
|
|
78,407
|
|
|
78,407
|
|
|
—
|
|
|
|
|
|
|||
Fixed income investment funds
|
|
204,426
|
|
|
200,532
|
|
|
3,894
|
|
|
Daily
|
|
Daily to 2 days
|
|||
Overseas deposits
|
|
56,611
|
|
|
56,611
|
|
|
—
|
|
|
|
|
|
|||
Total other investments
|
|
$
|
355,218
|
|
|
$
|
351,324
|
|
|
$
|
3,894
|
|
|
|
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Fair Value
|
|
Investments with redemption restrictions
|
|
Investments without redemption restrictions
|
|
Redemption frequency
(a)
|
|
Redemption notice period
(a)
|
||||||
Fund of hedge funds
|
|
$
|
955
|
|
|
$
|
955
|
|
|
$
|
—
|
|
|
|
|
|
Hedge funds
|
|
17,381
|
|
|
17,381
|
|
|
—
|
|
|
|
|
|
|||
Private equity investments
|
|
82,627
|
|
|
82,627
|
|
|
—
|
|
|
|
|
|
|||
Fixed income investment funds
|
|
249,275
|
|
|
218,333
|
|
|
30,942
|
|
|
Daily
|
|
2 days
|
|||
Overseas deposits
|
|
50,106
|
|
|
50,106
|
|
|
—
|
|
|
|
|
|
|||
Mutual funds
|
|
5,368
|
|
|
—
|
|
|
5,368
|
|
|
Daily
|
|
Daily
|
|||
Total other investments
|
|
$
|
405,712
|
|
|
$
|
369,402
|
|
|
$
|
36,310
|
|
|
|
|
|
(c)
|
Investments in investment affiliates
|
|
Years Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Investment affiliates, beginning of year
|
$
|
100,431
|
|
|
$
|
87,673
|
|
Net capital (distributions) contributions
|
(22,304
|
)
|
|
14,841
|
|
||
Income (loss) from investment affiliate
|
22,010
|
|
|
(2,083
|
)
|
||
Investment affiliates, end of year
|
$
|
100,137
|
|
|
$
|
100,431
|
|
|
December 31, 2017
|
||||||||||||
|
Investment at cost
|
|
Voting ownership %
|
|
Equity ownership %
|
|
Carrying value
|
||||||
Aquiline II
|
$
|
33,349
|
|
|
—
|
%
|
|
8.1
|
%
|
|
$
|
51,914
|
|
Aquiline III
|
24,737
|
|
|
—
|
%
|
|
9.0
|
%
|
|
44,733
|
|
||
Aquiline Tech
|
3,858
|
|
|
—
|
%
|
|
10.6
|
%
|
|
3,490
|
|
||
Total investments in investment affiliates
|
$
|
61,944
|
|
|
|
|
|
|
$
|
100,137
|
|
||
|
|
|
|
|
|
|
|
||||||
|
December 31, 2016
|
||||||||||||
|
Investment at cost
|
|
Voting ownership %
|
|
Equity ownership %
|
|
Carrying value
|
||||||
Aquiline II
|
$
|
46,871
|
|
|
—
|
%
|
|
8.1
|
%
|
|
$
|
61,999
|
|
Aquiline III
|
37,969
|
|
|
—
|
%
|
|
9.0
|
%
|
|
38,432
|
|
||
Total investments in investment affiliates
|
$
|
84,840
|
|
|
|
|
|
|
$
|
100,431
|
|
(d)
|
Net investment income
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Managed investments
|
|
|
|
|
|
||||||
Fixed maturities and short-term investments
|
$
|
127,600
|
|
|
$
|
119,085
|
|
|
$
|
113,627
|
|
Other investments
|
29,930
|
|
|
27,860
|
|
|
13,307
|
|
|||
Cash and cash equivalents and restricted cash
|
4,069
|
|
|
2,939
|
|
|
1,911
|
|
|||
Securities lending income
|
25
|
|
|
55
|
|
|
16
|
|
|||
Total gross investment income
|
161,624
|
|
|
149,939
|
|
|
128,861
|
|
|||
Investment expenses
|
(8,669
|
)
|
|
(8,221
|
)
|
|
(7,695
|
)
|
|||
Total managed net investment income
|
$
|
152,955
|
|
|
$
|
141,718
|
|
|
$
|
121,166
|
|
Non managed investments
|
|
|
|
|
|
||||||
Fixed maturities and short-term investments
|
$
|
14,833
|
|
|
$
|
6,931
|
|
|
$
|
6,528
|
|
Cash and cash equivalents and restricted cash
|
10,085
|
|
|
1,736
|
|
|
130
|
|
|||
Total non-managed net investment income
|
24,918
|
|
|
8,667
|
|
|
6,658
|
|
|||
Total net investment income
|
$
|
177,873
|
|
|
$
|
150,385
|
|
|
$
|
127,824
|
|
(e)
|
Net realized gains and change in net unrealized gains (losses) on investments
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Managed investments
|
|
|
|
|
|
||||||
Gross realized gains
|
$
|
25,070
|
|
|
$
|
22,491
|
|
|
$
|
15,678
|
|
Gross realized (losses)
|
(17,633
|
)
|
|
(7,811
|
)
|
|
(13,980
|
)
|
|||
Net realized gains on investments
|
7,437
|
|
|
14,680
|
|
|
1,698
|
|
|||
Change in net unrealized gains (losses) on investments
|
6,371
|
|
|
14,106
|
|
|
(32,007
|
)
|
|||
Total net realized and change in net unrealized gains (losses) on managed investments
|
$
|
13,808
|
|
|
$
|
28,786
|
|
|
$
|
(30,309
|
)
|
Non-managed investments
|
|
|
|
|
|
||||||
Gross realized gains
|
$
|
2,105
|
|
|
$
|
1,086
|
|
|
$
|
611
|
|
Gross realized (losses)
|
(1,919
|
)
|
|
(9
|
)
|
|
(11
|
)
|
|||
Net realized gains on investments
|
186
|
|
|
1,077
|
|
|
600
|
|
|||
Change in net unrealized (losses) gains on investments
|
(3,156
|
)
|
|
2,765
|
|
|
(388
|
)
|
|||
Total net realized and change in net unrealized (losses) gains on non-managed investments
|
(2,970
|
)
|
|
3,842
|
|
|
212
|
|
|||
Total net realized and change in net unrealized gains (losses) on total investments
|
$
|
10,838
|
|
|
$
|
32,628
|
|
|
$
|
(30,097
|
)
|
(f)
|
Pledged investments and cash
|
(g)
|
Securities lending
|
(a)
|
Classification within the fair value hierarchy
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair value based on NAV practical expedient
(a)
|
|
Total
|
||||||||||
Managed investments
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. government and government agency
|
$
|
—
|
|
|
$
|
727,397
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
727,397
|
|
Non-U.S. government and government agency
|
—
|
|
|
312,239
|
|
|
—
|
|
|
—
|
|
|
312,239
|
|
|||||
U.S. states, municipalities and political subdivisions
|
—
|
|
|
201,303
|
|
|
—
|
|
|
—
|
|
|
201,303
|
|
|||||
Agency residential mortgage-backed securities
|
—
|
|
|
978,049
|
|
|
—
|
|
|
—
|
|
|
978,049
|
|
|||||
Non-agency residential mortgage-backed securities
|
—
|
|
|
40,373
|
|
|
—
|
|
|
—
|
|
|
40,373
|
|
|||||
U.S. corporate
|
—
|
|
|
1,533,395
|
|
|
—
|
|
|
—
|
|
|
1,533,395
|
|
|||||
Non-U.S. corporate
|
—
|
|
|
422,249
|
|
|
—
|
|
|
—
|
|
|
422,249
|
|
|||||
Bank loans
|
—
|
|
|
232,886
|
|
|
210,065
|
|
|
—
|
|
|
442,951
|
|
|||||
Asset-backed securities
|
—
|
|
|
554,490
|
|
|
103,813
|
|
|
—
|
|
|
658,303
|
|
|||||
Commercial mortgage-backed securities
|
—
|
|
|
312,395
|
|
|
—
|
|
|
—
|
|
|
312,395
|
|
|||||
Total fixed maturities
|
—
|
|
|
5,314,776
|
|
|
313,878
|
|
|
—
|
|
|
5,628,654
|
|
|||||
Short-term investments
|
198,054
|
|
|
31,957
|
|
|
—
|
|
|
—
|
|
|
230,011
|
|
|||||
Other investments
|
|
|
|
|
|
|
|
|
|
||||||||||
Hedge funds
|
—
|
|
|
—
|
|
|
—
|
|
|
15,774
|
|
|
15,774
|
|
|||||
Private equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
78,407
|
|
|
78,407
|
|
|||||
Fixed income investment funds
|
—
|
|
|
13,351
|
|
|
17,404
|
|
|
173,671
|
|
|
204,426
|
|
|||||
Overseas deposits
|
—
|
|
|
—
|
|
|
—
|
|
|
56,611
|
|
|
56,611
|
|
|||||
Total other investments
|
—
|
|
|
13,351
|
|
|
17,404
|
|
|
324,463
|
|
|
355,218
|
|
|||||
Investments in investment affiliates
(b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,137
|
|
|||||
Total managed investments
|
$
|
198,054
|
|
|
$
|
5,360,084
|
|
|
$
|
331,282
|
|
|
$
|
324,463
|
|
|
$
|
6,314,020
|
|
Non-managed investments
|
|
|
|
|
|
|
|
|
|
||||||||||
Catastrophe bonds
|
$
|
—
|
|
|
$
|
152,233
|
|
|
$
|
77,461
|
|
|
$
|
—
|
|
|
$
|
229,694
|
|
Short-term investments
|
3,151,746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,151,746
|
|
|||||
Total non-managed investments
|
3,151,746
|
|
|
152,233
|
|
|
77,461
|
|
|
—
|
|
|
3,381,440
|
|
|||||
Total investments
|
$
|
3,349,800
|
|
|
$
|
5,512,317
|
|
|
$
|
408,743
|
|
|
$
|
324,463
|
|
|
$
|
9,695,460
|
|
(a)
|
In accordance with ASC Topic 820
“Fair Value Measurements,”
investments measured at fair value using the net asset value (“NAV”) per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy.
|
(b)
|
In accordance with ASC Topic 825
“Financial Instruments,”
the Company’s investments in investment affiliates have not been classified in the fair value hierarchy.
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair value based on NAV practical expedient
(a)
|
|
Total
|
||||||||||
Managed investments
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. government and government agency
|
$
|
—
|
|
|
$
|
804,126
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
804,126
|
|
Non-U.S. government and government agency
|
—
|
|
|
240,791
|
|
|
—
|
|
|
—
|
|
|
240,791
|
|
|||||
U.S. states, municipalities and political subdivisions
|
—
|
|
|
271,830
|
|
|
—
|
|
|
—
|
|
|
271,830
|
|
|||||
Agency residential mortgage-backed securities
|
—
|
|
|
679,595
|
|
|
—
|
|
|
—
|
|
|
679,595
|
|
|||||
Non-agency residential mortgage-backed securities
|
—
|
|
|
15,477
|
|
|
—
|
|
|
—
|
|
|
15,477
|
|
|||||
U.S. corporate
|
—
|
|
|
1,534,508
|
|
|
—
|
|
|
—
|
|
|
1,534,508
|
|
|||||
Non-U.S. corporate
|
—
|
|
|
410,227
|
|
|
—
|
|
|
—
|
|
|
410,227
|
|
|||||
Bank loans
|
—
|
|
|
323,903
|
|
|
246,496
|
|
|
—
|
|
|
570,399
|
|
|||||
Asset-backed securities
|
—
|
|
|
502,883
|
|
|
23,931
|
|
|
—
|
|
|
526,814
|
|
|||||
Commercial mortgage-backed securities
|
—
|
|
|
330,932
|
|
|
—
|
|
|
—
|
|
|
330,932
|
|
|||||
Total fixed maturities
|
—
|
|
|
5,114,272
|
|
|
270,427
|
|
|
—
|
|
|
5,384,699
|
|
|||||
Short-term investments
|
209,651
|
|
|
18,735
|
|
|
—
|
|
|
—
|
|
|
228,386
|
|
|||||
Other investments
|
|
|
|
|
|
|
|
|
|
||||||||||
Fund of hedge funds
|
—
|
|
|
—
|
|
|
—
|
|
|
955
|
|
|
955
|
|
|||||
Hedge funds
|
—
|
|
|
—
|
|
|
—
|
|
|
17,381
|
|
|
17,381
|
|
|||||
Private equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
82,627
|
|
|
82,627
|
|
|||||
Fixed income investment funds
|
—
|
|
|
30,941
|
|
|
12,168
|
|
|
206,166
|
|
|
249,275
|
|
|||||
Overseas deposits
|
—
|
|
|
—
|
|
|
—
|
|
|
50,106
|
|
|
50,106
|
|
|||||
Mutual funds
|
—
|
|
|
5,368
|
|
|
—
|
|
|
—
|
|
|
5,368
|
|
|||||
Total other investments
|
—
|
|
|
36,309
|
|
|
12,168
|
|
|
357,235
|
|
|
405,712
|
|
|||||
Investments in investment affiliates
(b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,431
|
|
|||||
Total managed investments
|
$
|
209,651
|
|
|
$
|
5,169,316
|
|
|
$
|
282,595
|
|
|
$
|
357,235
|
|
|
$
|
6,119,228
|
|
Non-managed investments
|
|
|
|
|
|
|
|
|
|
||||||||||
Catastrophe bonds
|
$
|
—
|
|
|
$
|
109,956
|
|
|
$
|
48,375
|
|
|
$
|
—
|
|
|
$
|
158,331
|
|
Short-term investments
|
2,567,784
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,567,784
|
|
|||||
Total non-managed investments
|
2,567,784
|
|
|
109,956
|
|
|
48,375
|
|
|
—
|
|
|
2,726,115
|
|
|||||
Total investments
|
$
|
2,777,435
|
|
|
$
|
5,279,272
|
|
|
$
|
330,970
|
|
|
$
|
357,235
|
|
|
$
|
8,845,343
|
|
(a)
|
In accordance with ASC Topic 820
“Fair Value Measurements,”
investments measured at fair value using the net asset value (“NAV”) per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy.
|
(b)
|
In accordance with ASC Topic 825
“Financial Instruments,”
the Company’s investments in investment affiliates have not been classified in the fair value hierarchy.
|
(b)
|
Valuation techniques
|
(c)
|
Level 3 investments
|
|
Year Ended December 31, 2017
|
||||||||||||||||||
|
Bank Loans
|
|
Catastrophe Bonds
|
|
Fixed Income Investment Funds
|
|
Asset Backed Securities
|
|
Total
|
||||||||||
Level 3 investments, beginning of year
|
$
|
246,496
|
|
|
$
|
48,375
|
|
|
$
|
12,168
|
|
|
$
|
23,931
|
|
|
$
|
330,970
|
|
Purchases
|
84,354
|
|
|
76,091
|
|
|
5,236
|
|
|
78,997
|
|
|
244,678
|
|
|||||
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
(195
|
)
|
|
(195
|
)
|
|||||
Settlements
|
(118,260
|
)
|
|
(48,375
|
)
|
|
—
|
|
|
—
|
|
|
(166,635
|
)
|
|||||
Realized gains
|
—
|
|
|
1,728
|
|
|
—
|
|
|
—
|
|
|
1,728
|
|
|||||
Change in net unrealized (losses) gains
|
(2,525
|
)
|
|
(358
|
)
|
|
—
|
|
|
1,080
|
|
|
(1,803
|
)
|
|||||
Level 3 investments, end of year
|
$
|
210,065
|
|
|
$
|
77,461
|
|
|
$
|
17,404
|
|
|
$
|
103,813
|
|
|
$
|
408,743
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
Bank Loans
|
|
Catastrophe Bonds
|
|
Fixed Income Investment Funds
|
|
Asset Backed Securities
|
|
Total
|
||||||||||
Level 3 investments, beginning of year
|
$
|
232,337
|
|
|
$
|
13,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
245,837
|
|
Purchases
|
87,345
|
|
|
33,272
|
|
|
12,168
|
|
|
23,896
|
|
|
156,681
|
|
|||||
Sales
|
(2,389
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,389
|
)
|
|||||
Settlements
|
(69,496
|
)
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
(69,621
|
)
|
|||||
Change in net unrealized (losses) gains
|
(1,301
|
)
|
|
1,728
|
|
|
—
|
|
|
35
|
|
|
462
|
|
|||||
Level 3 investments, end of year
|
$
|
246,496
|
|
|
$
|
48,375
|
|
|
$
|
12,168
|
|
|
$
|
23,931
|
|
|
$
|
330,970
|
|
(d)
|
Financial instruments not carried at fair value
|
(a)
|
Consolidated VIEs
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Total Assets
|
|
Total Liabilities
|
|
Total Assets
|
|
Total Liabilities
|
||||||||
AlphaCat sidecars
|
$
|
25,975
|
|
|
$
|
3,267
|
|
|
$
|
40,041
|
|
|
$
|
3,206
|
|
AlphaCat ILS funds - Lower Risk
|
1,107,503
|
|
|
259,630
|
|
|
1,498,276
|
|
|
42,457
|
|
||||
AlphaCat ILS funds - Higher Risk
|
1,310,071
|
|
|
912,341
|
|
|
972,633
|
|
|
381,332
|
|
||||
AlphaCat Re and AlphaCat Master Fund
|
3,398,082
|
|
|
3,397,912
|
|
|
2,510,415
|
|
|
2,510,245
|
|
||||
BetaCat ILS funds
|
77,221
|
|
|
261
|
|
|
82,471
|
|
|
30,663
|
|
(a)
|
Non-Consolidated VIEs
|
|
Redeemable
Noncontrolling Interests
|
|
Noncontrolling Interests
|
|
Total
|
||||||||||||||||||
|
Years Ended December 31,
|
|
Years Ended December 31,
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
Balance, beginning of year
|
$
|
1,528,001
|
|
|
$
|
1,111,714
|
|
|
$
|
165,977
|
|
|
$
|
154,662
|
|
|
$
|
1,693,978
|
|
|
$
|
1,266,376
|
|
Issuance of shares
|
397,200
|
|
|
393,450
|
|
|
258,300
|
|
|
171,674
|
|
|
655,500
|
|
|
565,124
|
|
||||||
Adjustment to noncontrolling interests as a result of deconsolidation
|
(459,021
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(459,021
|
)
|
|
—
|
|
||||||
(Loss) income attributable to noncontrolling interests
|
(94,644
|
)
|
|
100,852
|
|
|
(262,636
|
)
|
|
22,511
|
|
|
(357,280
|
)
|
|
123,363
|
|
||||||
Redemption of shares / Distributions
|
(367,442
|
)
|
|
(78,015
|
)
|
|
(144,923
|
)
|
|
(182,870
|
)
|
|
(512,365
|
)
|
|
(260,885
|
)
|
||||||
Balance, end of year
|
$
|
1,004,094
|
|
|
$
|
1,528,001
|
|
|
$
|
16,718
|
|
|
$
|
165,977
|
|
|
$
|
1,020,812
|
|
|
$
|
1,693,978
|
|
(a)
|
Derivatives not designated as hedging instruments
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
Derivatives not designated as hedging instruments
|
|
Notional Exposure
|
|
Asset Derivative at Fair Value
(a)
|
|
Liability Derivative at Fair Value
(a)
|
|
Notional Exposure
|
|
Asset Derivative at Fair Value
(a)
|
|
Liability Derivative at Fair Value
(a)
|
||||||||||||
Foreign currency forward contracts
|
|
$
|
283,765
|
|
|
$
|
1,147
|
|
|
$
|
906
|
|
|
$
|
181,375
|
|
|
$
|
2,351
|
|
|
$
|
3,421
|
|
Interest rate swap contracts
|
|
$
|
200,000
|
|
|
$
|
1,589
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Weather derivative contracts
|
|
$
|
4,825
|
|
|
$
|
853
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(a)
|
Asset and liability derivatives are classified within other assets and accounts payable and accrued expenses, respectively, within the Company’s Consolidated Balance Sheets.
|
Derivatives not designated as hedging instruments
|
|
Classification of gains (losses) recognized in earnings
|
|
Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||||
Foreign currency forward contracts
|
|
Foreign exchange (losses) gains
|
|
$
|
(8,571
|
)
|
|
$
|
(1,667
|
)
|
|
$
|
(610
|
)
|
Foreign currency forward contracts
|
|
Other insurance related income and other income
|
|
$
|
(979
|
)
|
|
$
|
142
|
|
|
$
|
139
|
|
Interest rate swap contracts
(a)
|
|
Net realized gains on investments
|
|
$
|
989
|
|
|
$
|
8,518
|
|
|
$
|
—
|
|
Weather derivative contracts
|
|
Other insurance related income and other income
|
|
$
|
1,299
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(a)
|
Net realized gains during the year ended December 31, 2016 relate to net realized gains on
two
interest rate swap contracts which were entered into and terminated during that year to partially offset the impact of interest rate increases on the Company’s fixed maturity investment portfolio.
|
(b)
|
Derivatives designated as hedging instruments
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
Derivatives designated as hedging instruments
|
|
Notional Exposure
|
|
Asset Derivative at Fair Value
(a)
|
|
Liability Derivative at Fair Value
(a)
|
|
Notional Exposure
|
|
Asset Derivative at Fair Value
(a)
|
|
Liability Derivative at Fair Value
(a)
|
||||||||||||
Interest rate swap contracts
|
|
$
|
552,263
|
|
|
$
|
9,806
|
|
|
$
|
18,840
|
|
|
$
|
552,263
|
|
|
$
|
20
|
|
|
$
|
1,479
|
|
Foreign currency forward contracts
|
|
$
|
96,293
|
|
|
$
|
1,891
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(a)
|
Asset and liability derivatives are classified within other assets and accounts payable and accrued expenses, respectively, within the Company’s Consolidated Balance Sheets.
|
|
|
Years Ended December 31,
|
||||||||||
Interest rate swap contracts
|
|
2017
|
|
2016
|
|
2015
|
||||||
Amount of effective portion recognized in other comprehensive (loss)
|
|
$
|
(8,243
|
)
|
|
$
|
277
|
|
|
$
|
(841
|
)
|
Amount of effective portion reclassified to finance expenses
|
|
$
|
(450
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
|
Years Ended December 31,
|
||||||||||
Foreign currency forward contracts
|
|
2017
|
|
2016
|
|
2015
|
||||||
Amount of effective portion recognized in other comprehensive income
|
|
$
|
1,891
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Amount of effective portion reclassified to general and administrative expenses
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(c)
|
Balance sheet offsetting
|
|
Year Ended December 31, 2017
|
||||||||||
|
Premiums
in course
of collection
|
|
Premiums
accrued
but unbilled
|
|
Total
|
||||||
Premiums receivable, beginning of year
|
$
|
101,402
|
|
|
$
|
623,988
|
|
|
$
|
725,390
|
|
Change during year
|
143,760
|
|
|
70,337
|
|
|
214,097
|
|
|||
Premiums receivable, end of year
|
$
|
245,162
|
|
|
$
|
694,325
|
|
|
$
|
939,487
|
|
|
Year Ended December 31, 2016
|
||||||||||
|
Premiums
in course
of collection
|
|
Premiums
accrued
but unbilled
|
|
Total
|
||||||
Premiums receivable, beginning of year
|
$
|
95,152
|
|
|
$
|
563,530
|
|
|
$
|
658,682
|
|
Change during year
|
6,250
|
|
|
60,458
|
|
|
66,708
|
|
|||
Premiums receivable, end of year
|
$
|
101,402
|
|
|
$
|
623,988
|
|
|
$
|
725,390
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Case reserves
|
$
|
1,753,844
|
|
|
$
|
1,237,772
|
|
IBNR
|
3,077,546
|
|
|
1,757,423
|
|
||
Reserve for losses and loss expenses
|
$
|
4,831,390
|
|
|
$
|
2,995,195
|
|
(a)
|
Equals net reserves acquired of
$42,575
less net reserves commuted at closing of
$18,822
.
|
(b)
|
Upon closing the acquisition of Western World, an adjustment of
$15,586
was made to increase net reserves to reflect fair value. This adjustment was fully amortized to income through a reduction in losses and loss expenses of
$10,979
and
$4,607
during the years ended December 31, 2015 and 2014, respectively.
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Gross losses and loss expenses
(a)
|
$
|
3,428,451
|
|
|
$
|
1,244,539
|
|
|
$
|
1,065,738
|
|
Reinsurance recoveries
|
(1,128,273
|
)
|
|
(179,442
|
)
|
|
(87,905
|
)
|
|||
Net incurred losses and loss expenses
(a)
|
$
|
2,300,178
|
|
|
$
|
1,065,097
|
|
|
$
|
977,833
|
|
(a)
|
Upon closing the acquisition of Western World, an adjustment of
$15,586
was made to increase net reserves to reflect fair value. This adjustment was fully amortized to income through a reduction in losses and loss expenses of
$10,979
and
$4,607
during the years ended December 31, 2015 and 2014, respectively.
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
Reinsurance Segment
|
$
|
(34,063
|
)
|
|
$
|
(76,620
|
)
|
|
$
|
(2,619
|
)
|
|
$
|
(113,302
|
)
|
Insurance Segment
|
(26,202
|
)
|
|
(29,721
|
)
|
|
(40,769
|
)
|
|
(96,692
|
)
|
||||
Asset Management Segment
|
(10,653
|
)
|
|
(1,886
|
)
|
|
—
|
|
|
(12,539
|
)
|
||||
Net favorable development
|
$
|
(70,918
|
)
|
|
$
|
(108,227
|
)
|
|
$
|
(43,388
|
)
|
|
$
|
(222,533
|
)
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
Reinsurance Segment
|
$
|
(61,102
|
)
|
|
$
|
(70,439
|
)
|
|
$
|
(4,085
|
)
|
|
$
|
(135,626
|
)
|
Insurance Segment
|
(37,855
|
)
|
|
5,801
|
|
|
(45,775
|
)
|
|
(77,829
|
)
|
||||
Asset Management Segment
|
(1,858
|
)
|
|
(879
|
)
|
|
—
|
|
|
(2,737
|
)
|
||||
Net favorable development
|
$
|
(100,815
|
)
|
|
$
|
(65,517
|
)
|
|
$
|
(49,860
|
)
|
|
$
|
(216,192
|
)
|
|
Year Ended December 31, 2015
|
||||||||||||||
|
Property
|
|
Specialty - Short-tail
|
|
Specialty - Other
|
|
Total
|
||||||||
Reinsurance Segment
|
$
|
(71,150
|
)
|
|
$
|
(65,193
|
)
|
|
$
|
(1,052
|
)
|
|
$
|
(137,395
|
)
|
Insurance Segment
|
(57,631
|
)
|
|
(51,011
|
)
|
|
(51,903
|
)
|
|
(160,545
|
)
|
||||
Asset Management Segment
|
(8,197
|
)
|
|
—
|
|
|
—
|
|
|
(8,197
|
)
|
||||
Net favorable development
|
$
|
(136,978
|
)
|
|
$
|
(116,204
|
)
|
|
$
|
(52,955
|
)
|
|
$
|
(306,137
|
)
|
(a)
|
Loss Development Tables
|
(i)
|
Reinsurance Segment
|
Reinsurance: Property
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Incurred Losses and Loss Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||
|
|
Years Ended December 31,
|
|
December 31, 2017
|
|||||||||||||||||||||
Accident Year
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
|
Total of IBNR Reserves Plus Expected Development on Reported Losses
|
|
Cumulative Reported Claims Count
|
||||||||||||||
|
|
<--------------------------------- Unaudited---------------------------------->
|
|
|
|
|
|
||||||||||||||||||
2012
|
|
$
|
407,180
|
|
$
|
324,527
|
|
$
|
309,364
|
|
$
|
282,470
|
|
$
|
281,746
|
|
$
|
280,121
|
|
|
$
|
22,507
|
|
|
n/a
|
2013
|
|
|
188,055
|
|
167,604
|
|
152,818
|
|
144,770
|
|
139,608
|
|
|
2,781
|
|
|
n/a
|
||||||||
2014
|
|
|
|
112,063
|
|
105,415
|
|
98,501
|
|
99,497
|
|
|
4,846
|
|
|
n/a
|
|||||||||
2015
|
|
|
|
|
165,991
|
|
123,742
|
|
103,800
|
|
|
16,882
|
|
|
n/a
|
||||||||||
2016
|
|
|
|
|
|
164,354
|
|
170,224
|
|
|
49,006
|
|
|
n/a
|
|||||||||||
2017
|
|
|
|
|
|
|
397,297
|
|
|
130,143
|
|
|
n/a
|
||||||||||||
|
|
|
|
|
|
Total
|
|
$
|
1,190,547
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Cumulative Paid Losses and Loss Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||||||||||||
Accident Year
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
|
|
|
|
||||||||||||||
|
|
<--------------------------------- Unaudited---------------------------------->
|
|
|
|
|
|
||||||||||||||||||
2012
|
|
$
|
63,194
|
|
$
|
147,482
|
|
$
|
199,042
|
|
$
|
223,090
|
|
$
|
232,064
|
|
$
|
237,388
|
|
|
|
|
|
||
2013
|
|
|
18,759
|
|
70,626
|
|
110,674
|
|
125,275
|
|
130,647
|
|
|
|
|
|
|||||||||
2014
|
|
|
|
26,747
|
|
65,090
|
|
80,758
|
|
88,218
|
|
|
|
|
|
||||||||||
2015
|
|
|
|
|
16,550
|
|
59,918
|
|
75,816
|
|
|
|
|
|
|||||||||||
2016
|
|
|
|
|
|
28,964
|
|
87,994
|
|
|
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
132,834
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
Total
|
|
$
|
752,897
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Reserves for losses and loss expenses, before 2012, net of reinsurance
(a)
|
|
$
|
121,553
|
|
|
|
|
|
|||||||||||||||||
|
|
Reserves for losses and loss expenses, net of reinsurance
|
|
$
|
559,203
|
|
|
|
|
|
(a)
|
Includes reserves for losses and loss expense, net of reinsurance, of
$63,115
and
$8,854
related to Flagstone and IPC, respectively.
|
Reinsurance: Specialty - Short-tail
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Incurred Losses and Loss Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||
|
|
Years Ended December 31,
|
|
December 31, 2017
|
|||||||||||||||||||||
Accident Year
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
|
Total of IBNR Reserves Plus Expected Development on Reported Losses
|
|
Cumulative Reported Claims Count
|
||||||||||||||
|
|
<--------------------------------- Unaudited---------------------------------->
|
|
|
|
|
|
||||||||||||||||||
2012
|
|
$
|
291,994
|
|
$
|
331,981
|
|
$
|
328,335
|
|
$
|
319,383
|
|
$
|
317,712
|
|
$
|
315,945
|
|
|
$
|
17,164
|
|
|
n/a
|
2013
|
|
|
286,039
|
|
287,242
|
|
264,924
|
|
257,830
|
|
257,182
|
|
|
5,379
|
|
|
n/a
|
||||||||
2014
|
|
|
|
308,367
|
|
282,335
|
|
263,694
|
|
257,924
|
|
|
9,977
|
|
|
n/a
|
|||||||||
2015
|
|
|
|
|
435,268
|
|
402,576
|
|
376,725
|
|
|
35,616
|
|
|
n/a
|
||||||||||
2016
|
|
|
|
|
|
351,892
|
|
310,764
|
|
|
51,550
|
|
|
n/a
|
|||||||||||
2017
|
|
|
|
|
|
|
333,363
|
|
|
163,782
|
|
|
n/a
|
||||||||||||
|
|
|
|
|
|
Total
|
|
$
|
1,851,903
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Cumulative Paid Losses and Loss Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||||||||||||
Accident Year
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
|
|
|
|
||||||||||||||
|
|
<--------------------------------- Unaudited---------------------------------->
|
|
|
|
|
|
||||||||||||||||||
2012
|
|
$
|
37,164
|
|
$
|
165,173
|
|
$
|
233,706
|
|
$
|
258,564
|
|
$
|
269,810
|
|
$
|
280,165
|
|
|
|
|
|
||
2013
|
|
|
116,816
|
|
197,890
|
|
217,572
|
|
227,864
|
|
241,187
|
|
|
|
|
|
|||||||||
2014
|
|
|
|
107,781
|
|
187,695
|
|
209,085
|
|
215,473
|
|
|
|
|
|
||||||||||
2015
|
|
|
|
|
187,046
|
|
261,463
|
|
315,738
|
|
|
|
|
|
|||||||||||
2016
|
|
|
|
|
|
158,649
|
|
219,688
|
|
|
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
98,898
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
Total
|
|
$
|
1,371,149
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Reserves for losses and loss expenses, before 2012, net of reinsurance
(a)
|
|
$
|
108,283
|
|
|
|
|
|
|||||||||||||||||
|
|
Reserves for losses and loss expenses, net of reinsurance
|
|
$
|
589,037
|
|
|
|
|
|
(a)
|
Includes reserves for losses and loss expense, net of reinsurance, of
$39,416
and
$6,686
related to Flagstone and IPC, respectively.
|
(a)
|
Includes reserves for losses and loss expense, net of reinsurance, of
$6,021
and
$98
related to Flagstone and IPC, respectively.
|
(ii)
|
Insurance Segment
|
(a)
|
The 2017 accident year includes incurred losses and loss expenses, and cumulative paid losses and loss expenses, net of reinsurance, of
$226,190
and
$122,088
, respectively, related to CRS.
|
Insurance: Specialty - Other
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Incurred Losses and Loss Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||
|
|
Years Ended December 31,
|
|
December 31, 2017
|
|||||||||||||||||||||
Accident Year
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
|
Total of IBNR Reserves Plus Expected Development on Reported Losses
|
|
Cumulative Reported Claims Count
|
||||||||||||||
|
|
<--------------------------------- Unaudited---------------------------------->
|
|
|
|
|
|
||||||||||||||||||
2012
|
|
$
|
209,614
|
|
$
|
190,816
|
|
$
|
200,265
|
|
$
|
201,410
|
|
$
|
193,952
|
|
$
|
190,640
|
|
|
$
|
1,043
|
|
|
7,036
|
2013
|
|
|
231,049
|
|
240,827
|
|
224,161
|
|
209,513
|
|
206,462
|
|
|
12,649
|
|
|
8,838
|
||||||||
2014
|
|
|
|
338,578
|
|
332,985
|
|
332,878
|
|
336,921
|
|
|
50,322
|
|
|
10,593
|
|||||||||
2015
|
|
|
|
|
270,732
|
|
261,192
|
|
259,218
|
|
|
68,779
|
|
|
8,991
|
||||||||||
2016
|
|
|
|
|
|
253,825
|
|
227,372
|
|
|
122,828
|
|
|
7,188
|
|||||||||||
2017
|
|
|
|
|
|
|
280,105
|
|
|
232,409
|
|
|
4,926
|
||||||||||||
|
|
|
|
|
|
Total
|
|
$
|
1,500,718
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Cumulative Paid Losses and Loss Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||||||||||||
Accident Year
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
|
|
|
|
||||||||||||||
|
|
<--------------------------------- Unaudited---------------------------------->
|
|
|
|
|
|
||||||||||||||||||
2012
|
|
$
|
20,591
|
|
$
|
56,035
|
|
$
|
100,259
|
|
$
|
133,198
|
|
$
|
164,488
|
|
$
|
175,012
|
|
|
|
|
|
||
2013
|
|
|
13,538
|
|
55,779
|
|
99,429
|
|
137,739
|
|
166,969
|
|
|
|
|
|
|||||||||
2014
|
|
|
|
24,091
|
|
96,178
|
|
166,637
|
|
214,970
|
|
|
|
|
|
||||||||||
2015
|
|
|
|
|
18,363
|
|
74,179
|
|
125,011
|
|
|
|
|
|
|||||||||||
2016
|
|
|
|
|
|
17,557
|
|
50,831
|
|
|
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
15,053
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
Total
|
|
$
|
747,846
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Reserves for losses and loss expenses, before 2012, net of reinsurance
|
|
$
|
58,209
|
|
|
|
|
|
|||||||||||||||
|
|
Reserves for losses and loss expenses, net of reinsurance
|
|
$
|
811,081
|
|
|
|
|
|
(iii)
|
Asset Management Segment
|
(b)
|
Reconciliation of Loss Development Information to the Reserve for Losses and Loss Expenses
|
|
|
December 31, 2017
|
||
Reserves for losses and loss expenses, net of reinsurance
|
|
|
||
Reinsurance: Property
|
|
$
|
559,203
|
|
Reinsurance: Specialty - Short-tail
|
|
589,037
|
|
|
Reinsurance: Specialty - Other
|
|
111,781
|
|
|
Insurance: Property
|
|
334,878
|
|
|
Insurance: Specialty - Short-tail
|
|
461,482
|
|
|
Insurance: Specialty - Other
|
|
811,081
|
|
|
Asset Management
|
|
667,799
|
|
|
Total reserves for losses and loss expenses, net of reinsurance
|
|
3,535,261
|
|
|
|
|
|
||
Loss reserves recoverable
|
|
|
||
Reinsurance: Property
|
|
412,592
|
|
|
Reinsurance: Specialty - Short-tail
|
|
131,287
|
|
|
Reinsurance: Specialty - Other
|
|
4,252
|
|
|
Insurance: Property
|
|
281,561
|
|
|
Insurance: Specialty - Short-tail
|
|
225,331
|
|
|
Insurance: Specialty - Other
|
|
133,974
|
|
|
Asset Management
|
|
45,000
|
|
|
Total loss reserves recoverable
|
|
1,233,997
|
|
|
|
|
|
||
Unallocated loss expenses
|
|
53,233
|
|
|
Provisions for uncollectible reinsurance
|
|
8,848
|
|
|
Other
|
|
51
|
|
|
Total reserves for losses and loss expenses
|
|
$
|
4,831,390
|
|
(c)
|
Historical Loss Duration
|
|
|
Average Annual Percentage Payout of Incurred Losses by Age, Net of Reinsurance
|
|||||||||||||||||||
|
|
December 31, 2017
|
|||||||||||||||||||
|
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Year 6
|
Year 7
|
Year 8
|
Year 9
|
Year 10
|
||||||||||
Reinsurance: Property
|
|
21.5
|
%
|
36.4
|
%
|
19.5
|
%
|
8.8
|
%
|
3.5
|
%
|
1.9
|
%
|
n/a
|
n/a
|
n/a
|
n/a
|
||||
Reinsurance: Specialty - Short-tail
|
|
38.2
|
%
|
28.5
|
%
|
13.0
|
%
|
4.8
|
%
|
4.4
|
%
|
3.3
|
%
|
n/a
|
n/a
|
n/a
|
n/a
|
||||
Reinsurance: Specialty - Other
|
|
4.2
|
%
|
32.1
|
%
|
7.9
|
%
|
3.5
|
%
|
(0.3
|
)%
|
—
|
%
|
n/a
|
n/a
|
n/a
|
n/a
|
||||
Insurance: Property
|
|
30.3
|
%
|
39.1
|
%
|
18.2
|
%
|
4.4
|
%
|
3.4
|
%
|
1.0
|
%
|
n/a
|
n/a
|
n/a
|
n/a
|
||||
Insurance: Specialty - Short-tail
|
|
30.7
|
%
|
34.2
|
%
|
17.0
|
%
|
5.8
|
%
|
2.4
|
%
|
5.8
|
%
|
n/a
|
n/a
|
n/a
|
n/a
|
||||
Insurance: Specialty - Other
|
|
7.4
|
%
|
19.3
|
%
|
21.2
|
%
|
16.7
|
%
|
15.3
|
%
|
5.5
|
%
|
n/a
|
n/a
|
n/a
|
n/a
|
||||
Asset Management
|
|
3.4
|
%
|
45.5
|
%
|
13.3
|
%
|
14.6
|
%
|
0.7
|
%
|
2.9
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Accrued interest on debt
|
$
|
10,519
|
|
|
$
|
10,286
|
|
Subscriptions received in advance on funds and sidecars
|
660,000
|
|
|
326,900
|
|
||
Redemptions/distributions payable to noncontrolling interests
|
180,104
|
|
|
87,674
|
|
||
Structured notes payable to AlphaCat investors
|
—
|
|
|
1,000
|
|
||
Amounts payable to AlphaCat investors
|
18,054
|
|
|
17,068
|
|
||
Income tax payable
|
3,591
|
|
|
1,036
|
|
||
Accrued pension liability
|
11,955
|
|
|
16,979
|
|
||
Trade and compensation payables
|
115,906
|
|
|
121,805
|
|
||
FHLB secured facility borrowings
|
206,000
|
|
|
—
|
|
||
Derivative liabilities
|
19,746
|
|
|
4,900
|
|
||
Total accounts payable and accrued expenses
|
$
|
1,225,875
|
|
|
$
|
587,648
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Loss reserves recoverable on unpaid:
|
|
|
|
||||
Case reserves
|
$
|
275,450
|
|
|
$
|
165,328
|
|
IBNR
|
958,547
|
|
|
265,093
|
|
||
Total loss reserves recoverable
|
1,233,997
|
|
|
430,421
|
|
||
Paid losses recoverable
|
46,873
|
|
|
35,247
|
|
||
Total reinsurance recoverable
|
$
|
1,280,870
|
|
|
$
|
465,668
|
|
(a)
|
Effects of reinsurance on premiums ceded, net premiums earned and losses and loss expenses
|
|
Years Ended December 31,
|
||||||||||
Premiums written:
|
2017
|
|
2016
|
|
2015
|
||||||
Treaty Reinsurance
|
$
|
1,531,934
|
|
|
$
|
1,501,079
|
|
|
$
|
1,393,440
|
|
Facultative Reinsurance
|
280,320
|
|
|
293,741
|
|
|
325,311
|
|
|||
Direct
|
1,138,684
|
|
|
853,885
|
|
|
838,755
|
|
|||
Ceded
|
(469,633
|
)
|
|
(289,705
|
)
|
|
(328,681
|
)
|
|||
Net premiums written
|
$
|
2,481,305
|
|
|
$
|
2,359,000
|
|
|
$
|
2,228,825
|
|
|
Years Ended December 31,
|
||||||||||
Premiums earned:
|
2017
|
|
2016
|
|
2015
|
||||||
Treaty Reinsurance
|
$
|
1,527,845
|
|
|
$
|
1,408,995
|
|
|
$
|
1,397,409
|
|
Facultative Reinsurance
|
284,243
|
|
|
307,351
|
|
|
330,472
|
|
|||
Direct
|
1,413,122
|
|
|
823,641
|
|
|
852,256
|
|
|||
Ceded
|
(644,122
|
)
|
|
(290,822
|
)
|
|
(333,248
|
)
|
|||
Net premiums earned
|
$
|
2,581,088
|
|
|
$
|
2,249,165
|
|
|
$
|
2,246,889
|
|
|
Years Ended December 31,
|
||||||||||
Losses and loss expenses:
|
2017
|
|
2016
|
|
2015
|
||||||
Treaty Reinsurance
|
$
|
1,953,191
|
|
|
$
|
557,824
|
|
|
$
|
479,170
|
|
Facultative Reinsurance
|
273,303
|
|
|
147,231
|
|
|
162,256
|
|
|||
Direct
|
1,201,957
|
|
|
539,484
|
|
|
424,312
|
|
|||
Ceded
|
(1,128,273
|
)
|
|
(179,442
|
)
|
|
(87,905
|
)
|
|||
Losses and loss expenses
|
$
|
2,300,178
|
|
|
$
|
1,065,097
|
|
|
$
|
977,833
|
|
(b)
|
Credit risk
|
|
|
December 31, 2017
|
|||||||
Top 10 Reinsurers
|
|
Rating
|
|
Reinsurance Recoverable
|
|
% of Total
|
|||
Fully collateralized reinsurers
|
|
NR
|
|
$
|
459,339
|
|
|
35.9
|
%
|
Everest Re
|
|
A+
|
|
128,206
|
|
|
10.0
|
%
|
|
Munich Re
|
|
AA-
|
|
94,180
|
|
|
7.4
|
%
|
|
Lloyd's Syndicates
|
|
A+
|
|
74,277
|
|
|
5.8
|
%
|
|
Federal Crop Insurance Corporation
|
|
(a)
|
|
68,745
|
|
|
5.4
|
%
|
|
Swiss Re
|
|
AA-
|
|
65,218
|
|
|
5.1
|
%
|
|
Hannover Re
|
|
AA-
|
|
53,523
|
|
|
4.2
|
%
|
|
Qatar Insurance Company
|
|
A
|
|
50,160
|
|
|
3.9
|
%
|
|
Transatlantic Re
|
|
A+
|
|
33,729
|
|
|
2.6
|
%
|
|
Markel
|
|
A
|
|
28,068
|
|
|
2.2
|
%
|
|
Total
|
|
|
|
$
|
1,055,445
|
|
|
82.5
|
%
|
NR:
|
Not rated
|
(a)
|
The Company participates in a crop reinsurance program sponsored by the U.S. federal government. The Company remains obligated for amounts ceded in the event that its reinsurers or retrocessionaires do not meet their obligations, except for amounts ceded to the U.S. federal government in the Insurance segment agriculture line of business.
|
|
|
December 31, 2016
|
|||||||
Top 10 Reinsurers
|
|
Rating
|
|
Reinsurance Recoverable
|
|
% of Total
|
|||
Lloyd's Syndicates
|
|
A+
|
|
$
|
84,419
|
|
|
18.2
|
%
|
Swiss Re
|
|
AA-
|
|
84,044
|
|
|
18.1
|
%
|
|
Fully collateralized reinsurers
|
|
NR
|
|
83,088
|
|
|
17.8
|
%
|
|
Hannover Re
|
|
AA-
|
|
50,603
|
|
|
10.9
|
%
|
|
Everest Re
|
|
A+
|
|
36,912
|
|
|
7.9
|
%
|
|
Munich Re
|
|
AA-
|
|
18,214
|
|
|
3.9
|
%
|
|
Transatlantic Re
|
|
A+
|
|
10,593
|
|
|
2.3
|
%
|
|
Hamilton Re
|
|
A-
|
|
10,343
|
|
|
2.2
|
%
|
|
Toa Re
|
|
A+
|
|
9,510
|
|
|
2.0
|
%
|
|
National Indemnity Company
|
|
AA+
|
|
7,582
|
|
|
1.6
|
%
|
|
Total
|
|
|
|
$
|
395,308
|
|
|
84.9
|
%
|
(a)
|
Preferred shares
|
|
Years Ended December 31,
|
||||
|
2017
|
|
2016
|
||
Preferred shares issued and outstanding, beginning of year
|
6,000
|
|
|
—
|
|
Preferred shares issued
|
10,000
|
|
|
6,000
|
|
Preferred shares issued and outstanding, end of year
|
16,000
|
|
|
6,000
|
|
|
Years Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Common shares issued, beginning of year
|
161,279,976
|
|
|
160,570,772
|
|
|
155,554,224
|
|
Restricted share awards vested, net of shares withheld
|
630,515
|
|
|
612,100
|
|
|
614,945
|
|
Restricted share units vested, net of shares withheld
|
15,454
|
|
|
18,486
|
|
|
13,260
|
|
Options exercised
|
26,136
|
|
|
30,530
|
|
|
782,465
|
|
Warrants exercised
|
—
|
|
|
—
|
|
|
3,593,715
|
|
Direct issuance of common stock
|
—
|
|
|
—
|
|
|
639
|
|
Performance shares vested, net of shares withheld
|
42,410
|
|
|
48,088
|
|
|
11,524
|
|
Common shares issued, end of year
|
161,994,491
|
|
|
161,279,976
|
|
|
160,570,772
|
|
Treasury shares, end of year
|
(82,674,941
|
)
|
|
(82,147,724
|
)
|
|
(77,670,155
|
)
|
Common shares outstanding, end of year
|
79,319,550
|
|
|
79,132,252
|
|
|
82,900,617
|
|
(a)
|
Long Term Incentive Plan
|
|
Options
|
|
Weighted Average Grant Date Fair Value
|
|
Weighted Average Grant Date Exercise Price
|
|
Total Intrinsic Value
(a)
|
|
Company Proceeds Received
|
|||||||||
Options outstanding, beginning of year
|
26,136
|
|
|
$
|
6.78
|
|
|
$
|
23.48
|
|
|
|
|
|
||||
Options exercised
|
(26,136
|
)
|
|
6.78
|
|
|
23.48
|
|
|
$
|
748
|
|
|
$
|
614
|
|
||
Options outstanding, end of year
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
Options
|
|
Weighted Average Grant Date Fair Value
|
|
Weighted Average Grant Date Exercise Price
|
|
Total Intrinsic Value
(a)
|
|
Company Proceeds Received
|
|||||||||
Options outstanding, beginning of year
|
65,401
|
|
|
$
|
7.74
|
|
|
$
|
20.17
|
|
|
|
|
|
||||
Options exercised
|
(39,265
|
)
|
|
8.37
|
|
|
17.96
|
|
|
$
|
1,260
|
|
|
$
|
277
|
|
||
Options outstanding, end of year
|
26,136
|
|
|
$
|
6.78
|
|
|
$
|
23.48
|
|
|
|
|
|
|
Options
|
|
Weighted Average Grant Date Fair Value
|
|
Weighted Average Grant Date Exercise Price
|
|
Total Intrinsic Value
(a)
|
|
Company Proceeds Received
|
|||||||||
Options outstanding, beginning of year
|
1,160,057
|
|
|
$
|
7.12
|
|
|
$
|
17.74
|
|
|
|
|
|
||||
Options exercised
|
(1,094,656
|
)
|
|
7.09
|
|
|
17.60
|
|
|
$
|
26,367
|
|
|
$
|
6,277
|
|
||
Options outstanding, end of year
|
65,401
|
|
|
$
|
7.74
|
|
|
$
|
20.17
|
|
|
|
|
|
(a)
|
The total intrinsic value in the tables above represent the amount by which the market price of the Company’s common stock exceeds the option strike price, multiplied by the number of options exercised during the year.
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
Restricted Share Awards
|
|
Weighted Average Grant Date Fair Value
|
|
Restricted Share Awards
|
|
Weighted Average Grant Date Fair Value
|
|
Restricted Share Awards
|
|
Weighted Average Grant Date Fair Value
|
|||||||||
Restricted share awards outstanding, beginning of year
|
2,469,982
|
|
|
$
|
40.89
|
|
|
2,739,446
|
|
|
$
|
38.25
|
|
|
2,858,711
|
|
|
$
|
35.81
|
|
Restricted share awards granted
|
511,561
|
|
|
53.22
|
|
|
564,345
|
|
|
48.83
|
|
|
724,357
|
|
|
43.67
|
|
|||
Restricted share awards vested
|
(842,469
|
)
|
|
41.34
|
|
|
(796,716
|
)
|
|
37.40
|
|
|
(788,758
|
)
|
|
34.41
|
|
|||
Restricted share awards forfeited
|
(58,677
|
)
|
|
43.77
|
|
|
(37,093
|
)
|
|
41.27
|
|
|
(54,864
|
)
|
|
38.14
|
|
|||
Restricted share awards outstanding, end of year
|
2,080,397
|
|
|
$
|
43.66
|
|
|
2,469,982
|
|
|
$
|
40.89
|
|
|
2,739,446
|
|
|
$
|
38.25
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
Restricted Share Units
|
|
Weighted Average Grant Date Fair Value
|
|
Restricted Share Units
|
|
Weighted Average Grant Date Fair Value
|
|
Restricted Share Units
|
|
Weighted Average Grant Date Fair Value
|
|||||||||
Restricted share units outstanding, beginning of year
|
112,808
|
|
|
$
|
40.95
|
|
|
114,337
|
|
|
$
|
38.47
|
|
|
103,484
|
|
|
$
|
36.54
|
|
Restricted share units granted
|
12,236
|
|
|
53.40
|
|
|
27,609
|
|
|
50.03
|
|
|
28,057
|
|
|
42.91
|
|
|||
Restricted share units vested
|
(18,748
|
)
|
|
41.91
|
|
|
(23,982
|
)
|
|
38.18
|
|
|
(19,455
|
)
|
|
34.58
|
|
|||
Restricted share units issued in lieu of cash dividends
|
3,098
|
|
|
41.63
|
|
|
3,182
|
|
|
39.36
|
|
|
3,143
|
|
|
37.53
|
|
|||
Restricted share units forfeited
|
—
|
|
|
—
|
|
|
(8,338
|
)
|
|
44.34
|
|
|
(892
|
)
|
|
35.42
|
|
|||
Restricted share units outstanding, end of year
|
109,394
|
|
|
$
|
42.20
|
|
|
112,808
|
|
|
$
|
40.95
|
|
|
114,337
|
|
|
$
|
38.47
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
Performance Share Awards
|
|
Weighted Average Grant Date Fair Value
|
|
Performance Share Awards
|
|
Weighted Average Grant Date Fair Value
|
|
Performance Share Awards
|
|
Weighted Average Grant Date Fair Value
|
|||||||||
Performance share awards outstanding, beginning of year
|
285,820
|
|
|
$
|
44.53
|
|
|
172,594
|
|
|
$
|
40.70
|
|
|
106,369
|
|
|
$
|
36.03
|
|
Performance share awards granted
|
107,209
|
|
|
53.40
|
|
|
125,290
|
|
|
48.75
|
|
|
81,569
|
|
|
45.03
|
|
|||
Performance share awards vested
|
(52,639
|
)
|
|
37.33
|
|
|
(57,581
|
)
|
|
36.11
|
|
|
(15,344
|
)
|
|
31.38
|
|
|||
Performance share awards conversion adjustment
|
(26,322
|
)
|
|
36.82
|
|
|
45,517
|
|
|
36.82
|
|
|
—
|
|
|
—
|
|
|||
Performance share awards outstanding, end of year
|
314,068
|
|
|
$
|
49.37
|
|
|
285,820
|
|
|
$
|
44.53
|
|
|
172,594
|
|
|
$
|
40.70
|
|
(b)
|
Total share compensation expenses
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Restricted share awards
|
$
|
35,011
|
|
|
$
|
36,887
|
|
|
$
|
35,386
|
|
Restricted share units
|
1,319
|
|
|
1,285
|
|
|
1,160
|
|
|||
Performance share awards
|
3,781
|
|
|
4,735
|
|
|
1,795
|
|
|||
Total
|
$
|
40,111
|
|
|
$
|
42,907
|
|
|
$
|
38,341
|
|
(a)
|
Defined benefit plans
|
|
Years Ended December 31,
|
||||
|
2017
|
|
2016
|
||
Discount rate
|
3.75
|
%
|
|
3.50
|
%
|
Increase in compensation levels rate
|
5.00
|
%
|
|
5.00
|
%
|
|
December 31, 2017
|
|
December 31, 2016
|
||
Discount rate
|
3.50
|
%
|
|
4.00
|
%
|
Increase in compensation levels rate
|
5.00
|
%
|
|
5.00
|
%
|
|
Years Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Change in benefit obligation
|
|
|
|
||||
Projected benefit obligation, beginning of year
|
$
|
16,979
|
|
|
$
|
15,722
|
|
Service cost
|
1,005
|
|
|
1,026
|
|
||
Interest cost
|
566
|
|
|
594
|
|
||
Actuarial (gains) losses
|
(3,719
|
)
|
|
1,473
|
|
||
Benefit payments
|
(71
|
)
|
|
(98
|
)
|
||
Settlements
|
(2,805
|
)
|
|
(1,738
|
)
|
||
Projected benefit obligation, end of year
|
$
|
11,955
|
|
|
$
|
16,979
|
|
|
|
|
|
||||
Change in plan assets
|
|
|
|
||||
Fair value of plan assets, beginning of year
|
$
|
—
|
|
|
$
|
—
|
|
Employer contributions
|
2,876
|
|
|
1,836
|
|
||
Benefit payments
|
(71
|
)
|
|
(98
|
)
|
||
Settlements
|
(2,805
|
)
|
|
(1,738
|
)
|
||
Fair value of plan assets, end of year
|
—
|
|
|
—
|
|
||
Funded status at end of year
|
$
|
(11,955
|
)
|
|
$
|
(16,979
|
)
|
|
|
|
|
||||
Net amount recognized in accounts payable and accrued expenses
|
$
|
(11,955
|
)
|
|
$
|
(16,979
|
)
|
|
|
|
|
||||
Amounts recognized in accumulated other comprehensive loss consist of
|
|
|
|
||||
Net (gain) loss
|
$
|
(4,188
|
)
|
|
$
|
226
|
|
Prior service credit
|
6
|
|
|
6
|
|
||
Net amount recognized
|
$
|
(4,182
|
)
|
|
$
|
232
|
|
|
|
|
|
||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Projected benefit obligation
|
$
|
11,955
|
|
|
$
|
16,979
|
|
Accumulated benefit obligation
|
$
|
10,666
|
|
|
$
|
13,480
|
|
Fair value of plan assets
|
$
|
—
|
|
|
$
|
—
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Service cost
|
$
|
1,005
|
|
|
$
|
1,026
|
|
|
$
|
1,024
|
|
Interest cost
|
566
|
|
|
594
|
|
|
434
|
|
|||
Amortization of prior service credit
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
|||
Amortization of net loss
|
158
|
|
|
374
|
|
|
312
|
|
|||
Net periodic benefit cost
|
1,729
|
|
|
1,992
|
|
|
1,768
|
|
|||
Settlement loss
|
537
|
|
|
356
|
|
|
484
|
|
|||
Net periodic pension expense
|
$
|
2,266
|
|
|
$
|
2,348
|
|
|
$
|
2,252
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net (gain) loss
|
$
|
(3,719
|
)
|
|
$
|
1,473
|
|
|
$
|
(43
|
)
|
Amortization of loss
|
(158
|
)
|
|
(374
|
)
|
|
(312
|
)
|
|||
Amortization of prior service credit
|
—
|
|
|
2
|
|
|
2
|
|
|||
Settlement loss
|
(537
|
)
|
|
(356
|
)
|
|
(484
|
)
|
|||
Total recognized in other comprehensive (income) loss
|
$
|
(4,414
|
)
|
|
$
|
745
|
|
|
$
|
(837
|
)
|
Total recognized in net pension expense and other comprehensive loss (before tax effects)
|
$
|
(2,148
|
)
|
|
$
|
3,093
|
|
|
$
|
1,415
|
|
|
|
December 31, 2017
|
||
2018
|
|
$
|
336
|
|
2019
|
|
6,597
|
|
|
2020
|
|
2,696
|
|
|
2021
|
|
66
|
|
|
2022
|
|
64
|
|
|
2023-2026
|
|
4,765
|
|
|
Total benefit payments required
|
|
$
|
14,524
|
|
(b)
|
Other pension plans
|
(a)
|
Senior Notes and Junior Subordinated Deferrable Debentures
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Deferrable debentures
|
|
|
|
||||
2006 Junior Subordinated
|
$
|
150,000
|
|
|
$
|
150,000
|
|
2007 Junior Subordinated
|
139,800
|
|
|
139,800
|
|
||
Flagstone 2006 Junior Subordinated
|
135,608
|
|
|
133,676
|
|
||
Flagstone 2007 Junior Subordinated
|
113,750
|
|
|
113,750
|
|
||
Total debentures payable
|
539,158
|
|
|
537,226
|
|
||
2010 Senior Notes due 2040
|
250,000
|
|
|
250,000
|
|
||
Less: Unamortized debt issuance costs
|
(4,436
|
)
|
|
(4,638
|
)
|
||
Total senior notes payable
|
245,564
|
|
|
245,362
|
|
||
Total debentures and senior notes payable
|
$
|
784,722
|
|
|
$
|
782,588
|
|
Description
|
|
Issuance date
|
|
Issued
|
|
Maturity date
|
|
Interest Rate as at
|
|
Interest payments due
|
||||||||
|
Issuance Date
|
|
December 31, 2017
|
|
||||||||||||||
2006 Junior Subordinated Deferrable Debentures
|
|
June 15, 2006
|
|
$
|
150,000
|
|
|
June 15, 2036
|
|
9.069
|
%
|
(a)
|
|
5.831
|
%
|
(e)
|
|
Quarterly
|
Flagstone 2006 Junior Subordinated Deferrable Debentures
|
|
August 23, 2006
|
|
$
|
135,608
|
|
|
September 15, 2036
|
|
3.540
|
%
|
(b)
|
|
6.463
|
%
|
(e)
|
|
Quarterly
|
2007 Junior Subordinated Deferrable Debentures
|
|
June 21, 2007
|
|
$
|
200,000
|
|
|
June 15, 2037
|
|
8.480
|
%
|
(c)
|
|
5.180
|
%
|
(e)
|
|
Quarterly
|
Flagstone 2007 Junior Subordinated Deferrable Debentures
|
|
June 8, 2007
|
|
$
|
100,000
|
|
|
July 30, 2037
|
|
3.000
|
%
|
(b)
|
|
5.900
|
%
|
(e)
|
|
Quarterly
|
Flagstone 2007 Junior Subordinated Deferrable Debentures
|
|
September 20, 2007
|
|
$
|
25,000
|
|
|
September 15, 2037
|
|
3.100
|
%
|
(b)
|
|
5.983
|
%
|
(e)
|
|
Quarterly
|
2010 Senior Notes due 2040
|
|
January 26, 2010
|
|
$
|
250,000
|
|
|
January 26, 2040
|
|
8.875
|
%
|
(d)
|
|
8.875
|
%
|
(d)
|
|
Semi-annually in arrears
|
(a)
|
Fixed interest rate for
5 years
, floating interest rate of three-month LIBOR plus
3.550%
thereafter, reset quarterly.
|
(b)
|
Floating interest rate of three-month LIBOR plus amount stated, reset quarterly.
|
(c)
|
Fixed interest rate for
5 years
, floating interest rate of three-month LIBOR plus
2.950%
thereafter, reset quarterly.
|
(d)
|
Fixed interest rate.
|
(e)
|
Fixed interest rate as a result of interest rate swap contracts entered into by the Company.
|
(b)
|
Credit and other facilities
|
|
|
December 31, 2017
|
||||||||||||||
Credit facility
|
|
Commitment
|
|
Outstanding
(a)
|
|
Drawn
(b)
|
|
Cash and investments pledged as collateral
|
||||||||
$85,000 syndicated unsecured letter of credit facility
|
|
$
|
85,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
$300,000 syndicated secured letter of credit facility
|
|
300,000
|
|
|
92,979
|
|
|
—
|
|
|
118,188
|
|
||||
$24,000 secured bi-lateral letter of credit facility
|
|
24,000
|
|
|
5,765
|
|
|
—
|
|
|
22,340
|
|
||||
$25,000 IPC bi-lateral facility
|
|
25,000
|
|
|
7,754
|
|
|
—
|
|
|
—
|
|
||||
$236,000 Flagstone bi-lateral facility
|
|
236,000
|
|
|
115,682
|
|
|
—
|
|
|
184,569
|
|
||||
$65,000 unsecured revolving credit facility
|
|
65,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
$100,000 unsecured revolving credit facility
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
FHLB secured facility
|
|
484,096
|
|
|
206,000
|
|
|
206,000
|
|
|
251,767
|
|
||||
Total credit facilities
|
|
$
|
1,319,096
|
|
|
$
|
428,180
|
|
|
$
|
206,000
|
|
|
$
|
576,864
|
|
(a)
|
Indicates utilization of commitment amount.
|
(b)
|
Represents drawn borrowings included in accounts payable and accrued expenses.
|
|
|
December 31, 2016
|
||||||||||||||
Credit facility
|
|
Commitment
|
|
Outstanding
(a)
|
|
Drawn
(b)
|
|
Cash and investments pledged as collateral
|
||||||||
$85,000 syndicated unsecured letter of credit facility
|
|
$
|
85,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
$300,000 syndicated secured letter of credit facility
|
|
300,000
|
|
|
121,428
|
|
|
—
|
|
|
157,597
|
|
||||
$24,000 secured bi-lateral letter of credit facility
|
|
24,000
|
|
|
4,553
|
|
|
—
|
|
|
48,097
|
|
||||
$20,000 AlphaCat Re secured letter of credit facility
(c)
|
|
20,000
|
|
|
20,000
|
|
|
—
|
|
|
20,032
|
|
||||
$25,000 IPC bi-lateral facility
|
|
25,000
|
|
|
8,807
|
|
|
—
|
|
|
—
|
|
||||
$236,000 Flagstone bi-lateral facility
|
|
236,000
|
|
|
156,375
|
|
|
—
|
|
|
216,458
|
|
||||
Total credit facilities
|
|
$
|
690,000
|
|
|
$
|
311,163
|
|
|
$
|
—
|
|
|
$
|
442,184
|
|
(a)
|
Indicates utilization of commitment amount.
|
(b)
|
Represents drawn borrowings.
|
(c)
|
The Company terminated its AlphaCat Re secured letter of credit facility on January 6, 2017.
|
(c)
|
Finance expenses
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
2006 Junior Subordinated Deferrable Debentures
|
|
$
|
8,868
|
|
|
$
|
8,893
|
|
|
$
|
8,868
|
|
2007 Junior Subordinated Deferrable Debentures
|
|
7,342
|
|
|
7,362
|
|
|
7,341
|
|
|||
Flagstone 2006 Junior Subordinated Deferrable Debentures
|
|
9,012
|
|
|
9,028
|
|
|
8,989
|
|
|||
Flagstone 2007 Junior Subordinated Deferrable Debentures
|
|
7,013
|
|
|
7,100
|
|
|
7,123
|
|
|||
2010 Senior Notes
|
|
22,389
|
|
|
22,388
|
|
|
22,388
|
|
|||
Credit facilities
|
|
2,014
|
|
|
2,060
|
|
|
6,006
|
|
|||
Bank charges, Talbot FAL facility and other charges
(a)
|
|
1,766
|
|
|
504
|
|
|
4,592
|
|
|||
AlphaCat fees
(b)
|
|
142
|
|
|
1,185
|
|
|
9,435
|
|
|||
Total finance expenses
|
|
$
|
58,546
|
|
|
$
|
58,520
|
|
|
$
|
74,742
|
|
(a)
|
See Note 22, “
Commitments and contingencies
,” for further details on the Company’s FAL. On November 30, 2015, the Company terminated its Talbot FAL Facility provided and arranged by Lloyds Bank plc and ING Bank N.V., London Branch.
|
(b)
|
Includes finance expenses incurred by AlphaCat Managers in relation to fund raising for the AlphaCat sidecars, the AlphaCat ILS funds and AlphaCat direct.
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Domestic
|
|
|
|
|
|
||||||
Bermuda
|
$
|
(419,890
|
)
|
|
$
|
447,257
|
|
|
$
|
470,454
|
|
Foreign
|
|
|
|
|
|
||||||
U.K.
|
11,368
|
|
|
4,308
|
|
|
13,621
|
|
|||
U.S.
|
(61,914
|
)
|
|
4,038
|
|
|
(4,176
|
)
|
|||
Switzerland
|
8,989
|
|
|
(1,084
|
)
|
|
2,276
|
|
|||
Canada
|
1,251
|
|
|
2,599
|
|
|
493
|
|
|||
Other
|
30,785
|
|
|
33,736
|
|
|
(2,074
|
)
|
|||
Total (loss) income before income taxes
|
$
|
(429,411
|
)
|
|
$
|
490,854
|
|
|
$
|
480,594
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current income tax (benefit) expense
|
|
|
|
|
|
||||||
U.S.
|
$
|
(629
|
)
|
|
$
|
2,042
|
|
|
$
|
739
|
|
Non-U.S.
|
(298
|
)
|
|
711
|
|
|
6,028
|
|
|||
Total current income tax (benefit) expense
|
$
|
(927
|
)
|
|
$
|
2,753
|
|
|
$
|
6,767
|
|
|
|
|
|
|
|
||||||
Deferred income tax (benefit) expense
|
|
|
|
|
|
||||||
U.S.
|
$
|
(4,295
|
)
|
|
$
|
(3,487
|
)
|
|
$
|
1,360
|
|
Non-U.S.
|
(2,358
|
)
|
|
(18,995
|
)
|
|
(1,751
|
)
|
|||
Total deferred income tax benefit
|
$
|
(6,653
|
)
|
|
$
|
(22,482
|
)
|
|
$
|
(391
|
)
|
|
|
|
|
|
|
||||||
Total income tax (benefit) expense
|
|
|
|
|
|
||||||
U.S.
|
$
|
(4,924
|
)
|
|
$
|
(1,445
|
)
|
|
$
|
2,099
|
|
Non-U.S.
|
(2,656
|
)
|
|
(18,284
|
)
|
|
4,277
|
|
|||
Total income tax (benefit) expense
|
$
|
(7,580
|
)
|
|
$
|
(19,729
|
)
|
|
$
|
6,376
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Expected tax expense at Bermuda statutory rate of 0%
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreign tax rate differential
|
(9,795
|
)
|
|
11,394
|
|
|
6,462
|
|
|||
Changes in valuation allowance
|
(7,997
|
)
|
|
(36,990
|
)
|
|
9,830
|
|
|||
Tax exempt income and expenses not deductible
|
(1,034
|
)
|
|
(757
|
)
|
|
1,299
|
|
|||
Impact of enacted changes in tax rates
|
13,008
|
|
|
8,931
|
|
|
69
|
|
|||
Prior years tax adjustments
|
(1,892
|
)
|
|
(5,199
|
)
|
|
(12,272
|
)
|
|||
Other
|
130
|
|
|
2,892
|
|
|
988
|
|
|||
Actual income tax (benefit) expense
|
$
|
(7,580
|
)
|
|
$
|
(19,729
|
)
|
|
$
|
6,376
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Deferred income tax assets related to:
|
|
|
|
||||
Tax losses carried forward
|
$
|
115,579
|
|
|
$
|
116,416
|
|
Deferred compensation
|
4,924
|
|
|
6,915
|
|
||
Deferred interest expense
|
1,226
|
|
|
2,039
|
|
||
Tax credits carried forward
|
5,755
|
|
|
5,469
|
|
||
Discounting of loss reserves
|
5,137
|
|
|
9,938
|
|
||
Unearned premiums reserve
|
8,622
|
|
|
6,647
|
|
||
Pension
|
2,511
|
|
|
5,943
|
|
||
Lloyd’s underwriting loss deductible in future periods
|
—
|
|
|
581
|
|
||
Other
|
6,463
|
|
|
4,943
|
|
||
Total gross deferred income tax assets
|
150,217
|
|
|
158,891
|
|
||
Less: Valuation allowances
|
(86,272
|
)
|
|
(98,065
|
)
|
||
Total net deferred income tax assets
|
$
|
63,945
|
|
|
$
|
60,826
|
|
|
|
|
|
||||
Deferred income tax liabilities related to:
|
|
|
|
||||
Deferred acquisition costs
|
5,962
|
|
|
4,633
|
|
||
Intangibles
|
4,230
|
|
|
7,583
|
|
||
Unrealized appreciation on investments
|
1,477
|
|
|
3,179
|
|
||
Properties and fixed assets
|
2,387
|
|
|
2,593
|
|
||
Other
|
2,022
|
|
|
2,640
|
|
||
Total deferred income tax liabilities
|
16,078
|
|
|
20,628
|
|
||
Net deferred tax asset
|
$
|
47,867
|
|
|
$
|
40,198
|
|
|
|
Deferred Tax Asset on Tax Losses Carried Forward
|
|
Valuation Allowance
|
||||
Balance, beginning of year
|
|
$
|
116,416
|
|
|
$
|
(98,065
|
)
|
Movement due to creation of tax losses carried forward
|
|
14,327
|
|
|
(2,242
|
)
|
||
Movement due to use of tax losses carried forward
|
|
(8,765
|
)
|
|
2,456
|
|
||
Movement due to provision to return adjustments
|
|
1,521
|
|
|
(1,521
|
)
|
||
Movement due to changes in enacted tax rates
|
|
(7,319
|
)
|
|
3,195
|
|
||
Movement due to change in assessment of deferred tax asset recoverability
|
|
—
|
|
|
9,304
|
|
||
Forfeiture of tax losses carried forward
|
|
(2,576
|
)
|
|
2,576
|
|
||
Foreign exchange
|
|
1,975
|
|
|
(1,975
|
)
|
||
Balance, end of year
|
|
$
|
115,579
|
|
|
$
|
(86,272
|
)
|
|
|
Luxembourg
|
|
Switzerland
|
|
United States
|
|
United Kingdom
|
|
Singapore
|
|
Total
|
||||||||||||
2018-2020
|
|
$
|
—
|
|
|
$
|
145,669
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
145,669
|
|
2029-2038
|
|
—
|
|
|
—
|
|
|
22,827
|
|
|
—
|
|
|
—
|
|
|
22,827
|
|
||||||
No expiration date
|
|
276,819
|
|
|
—
|
|
|
29,281
|
|
|
9,543
|
|
|
2,323
|
|
|
317,966
|
|
||||||
Total
|
|
276,819
|
|
|
145,669
|
|
|
52,108
|
|
|
9,543
|
|
|
2,323
|
|
|
486,462
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross deferred tax asset
|
|
72,001
|
|
|
30,590
|
|
|
10,943
|
|
|
1,813
|
|
|
232
|
|
|
115,579
|
|
||||||
Valuation allowance
|
|
(53,899
|
)
|
|
(27,347
|
)
|
|
(4,794
|
)
|
|
—
|
|
|
(232
|
)
|
|
(86,272
|
)
|
||||||
Net deferred tax asset
|
|
$
|
18,102
|
|
|
$
|
3,243
|
|
|
$
|
6,149
|
|
|
$
|
1,813
|
|
|
$
|
—
|
|
|
$
|
29,307
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Foreign currency translation adjustment
|
|
Minimum pension liability
|
|
Cash flow hedge
|
|
Total
|
||||||||
Balance, net of tax, beginning of year
|
$
|
(22,274
|
)
|
|
$
|
(150
|
)
|
|
$
|
(792
|
)
|
|
$
|
(23,216
|
)
|
Other comprehensive income (loss), net of tax
|
4,057
|
|
|
2,869
|
|
|
(6,352
|
)
|
|
574
|
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
—
|
|
|
—
|
|
|
450
|
|
|
450
|
|
||||
Balance, net of tax, end of year
|
$
|
(18,217
|
)
|
|
$
|
2,719
|
|
|
$
|
(6,694
|
)
|
|
$
|
(22,192
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2016
|
||||||||||||||
|
Foreign currency translation adjustment
|
|
Minimum pension liability
|
|
Cash flow hedge
|
|
Total
|
||||||||
Balance, net of tax, beginning of year
|
$
|
(11,834
|
)
|
|
$
|
334
|
|
|
$
|
(1,069
|
)
|
|
$
|
(12,569
|
)
|
Other comprehensive (loss) income, net of tax
|
(10,440
|
)
|
|
(484
|
)
|
|
277
|
|
|
(10,647
|
)
|
||||
Balance, net of tax, end of year
|
$
|
(22,274
|
)
|
|
$
|
(150
|
)
|
|
$
|
(792
|
)
|
|
$
|
(23,216
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2015
|
||||||||||||||
|
Foreign currency translation adjustment
|
|
Minimum pension liability
|
|
Cash flow hedge
|
|
Total
|
||||||||
Balance, net of tax, beginning of year
|
$
|
(8,118
|
)
|
|
$
|
(210
|
)
|
|
$
|
(228
|
)
|
|
$
|
(8,556
|
)
|
Other comprehensive (loss) income, net of tax
|
(3,716
|
)
|
|
544
|
|
|
(841
|
)
|
|
(4,013
|
)
|
||||
Balance, net of tax, end of year
|
$
|
(11,834
|
)
|
|
$
|
334
|
|
|
$
|
(1,069
|
)
|
|
$
|
(12,569
|
)
|
(a)
|
Concentrations of credit risk
|
|
Years Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Marsh & McLennan Companies, Inc.
|
24.6
|
%
|
|
28.8
|
%
|
|
28.2
|
%
|
Aon Benfield Group Ltd.
|
16.3
|
%
|
|
16.2
|
%
|
|
15.5
|
%
|
Willis Towers Watson plc
|
12.1
|
%
|
|
14.1
|
%
|
|
14.3
|
%
|
(b)
|
Employment agreements
|
(c)
|
Operating leases
|
|
December 31, 2017
|
||
2018
|
$
|
13,610
|
|
2019
|
13,212
|
|
|
2020
|
12,193
|
|
|
2021
|
10,942
|
|
|
2022
|
7,671
|
|
|
2023 and thereafter
|
39,940
|
|
|
Total
|
$
|
97,568
|
|
(d)
|
Funds at Lloyd’s
|
(e)
|
Lloyd’s Central Fund
|
(f)
|
Investment affiliate commitments
|
(g)
|
Fixed maturity commitments
|
(h)
|
Other investment commitments
|
(i)
|
Structured settlements
|
(a)
|
Aquiline Capital Partners LLC (“Aquiline Capital”)
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Basic (loss) earnings per common share
|
|
|
|
|
|
||||||
Net (loss) income (attributable) available to Validus common shareholders
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
Less: Dividends on outstanding warrants
|
—
|
|
|
—
|
|
|
(3,566
|
)
|
|||
Net (loss) income allocated to Validus common shareholders
|
(63,483
|
)
|
|
359,384
|
|
|
371,327
|
|
|||
Weighted average number of common shares outstanding
|
79,091,376
|
|
|
81,041,974
|
|
|
83,107,236
|
|
|||
Basic (loss) earnings per share (attributable) available to Validus common shareholders
|
$
|
(0.80
|
)
|
|
$
|
4.43
|
|
|
$
|
4.47
|
|
|
|
|
|
|
|
||||||
(Loss) earnings per diluted common share
|
|
|
|
|
|
||||||
Net (loss) income (attributable) available to Validus common shareholders
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
|
|
|
|
|
|
||||||
Weighted average number of common shares outstanding
|
79,091,376
|
|
|
81,041,974
|
|
|
83,107,236
|
|
|||
Share equivalents:
|
|
|
|
|
|
||||||
Warrants
|
—
|
|
|
—
|
|
|
2,090,248
|
|
|||
Stock options
|
—
|
|
|
28,196
|
|
|
151,867
|
|
|||
Unvested restricted shares
|
—
|
|
|
1,289,290
|
|
|
1,077,409
|
|
|||
Weighted average number of diluted common shares outstanding
|
79,091,376
|
|
|
82,359,460
|
|
|
86,426,760
|
|
|||
(Loss) earnings per diluted common share (attributable) available to Validus common shareholders
|
$
|
(0.80
|
)
|
|
$
|
4.36
|
|
|
$
|
4.34
|
|
•
|
Property: catastrophe excess of loss, per risk excess of loss, proportional and treaty;
|
•
|
Specialty - Short-tail: aerospace and aviation, agriculture, composite, marine, other specialty (including contingency, crisis management and life and accident & health), technical lines, terrorism, trade credit and workers’ compensation; and
|
•
|
Specialty - Other: casualty and financial lines of business.
|
•
|
Property: direct property and downstream energy and power;
|
•
|
Specialty - Short-tail: accident & health, agriculture, aviation, contingency, marine, and political lines (including war and political violence); and
|
•
|
Specialty - Other: financial lines of business, liability (including general liability, professional liability, products liability and miscellaneous malpractice), marine and energy, political risk and products and airports.
|
|
|
Years Ended December 31,
|
||||||||||
Reinsurance Segment Information
|
|
2017
|
|
2016
|
|
2015
|
||||||
Underwriting revenues
|
|
|
|
|
|
|
||||||
Gross premiums written
|
|
$
|
1,195,207
|
|
|
$
|
1,184,912
|
|
|
$
|
1,194,589
|
|
Reinsurance premiums ceded
|
|
(209,289
|
)
|
|
(121,331
|
)
|
|
(158,433
|
)
|
|||
Net premiums written
|
|
985,918
|
|
|
1,063,581
|
|
|
1,036,156
|
|
|||
Change in unearned premiums
|
|
37,086
|
|
|
(67,432
|
)
|
|
11,827
|
|
|||
Net premiums earned
|
|
1,023,004
|
|
|
996,149
|
|
|
1,047,983
|
|
|||
Other insurance related income
|
|
67
|
|
|
25
|
|
|
2,214
|
|
|||
Total underwriting revenues
|
|
1,023,071
|
|
|
996,174
|
|
|
1,050,197
|
|
|||
Underwriting deductions
|
|
|
|
|
|
|
||||||
Losses and loss expenses
|
|
692,719
|
|
|
415,505
|
|
|
467,788
|
|
|||
Policy acquisition costs
|
|
199,430
|
|
|
189,797
|
|
|
173,574
|
|
|||
General and administrative expenses
|
|
80,177
|
|
|
85,000
|
|
|
94,531
|
|
|||
Share compensation expenses
|
|
10,762
|
|
|
11,668
|
|
|
11,137
|
|
|||
Total underwriting deductions
|
|
983,088
|
|
|
701,970
|
|
|
747,030
|
|
|||
Underwriting income
|
|
$
|
39,983
|
|
|
$
|
294,204
|
|
|
$
|
303,167
|
|
|
|
|
|
|
|
|
||||||
Selected ratios:
|
|
|
|
|
|
|
||||||
Ratio of net to gross premiums written
|
|
82.5
|
%
|
|
89.8
|
%
|
|
86.7
|
%
|
|||
|
|
|
|
|
|
|
||||||
Losses and loss expense ratio
|
|
67.7
|
%
|
|
41.7
|
%
|
|
44.6
|
%
|
|||
|
|
|
|
|
|
|
||||||
Policy acquisition cost ratio
|
|
19.5
|
%
|
|
19.1
|
%
|
|
16.6
|
%
|
|||
General and administrative expense ratio
|
|
8.9
|
%
|
|
9.7
|
%
|
|
10.1
|
%
|
|||
Expense ratio
|
|
28.4
|
%
|
|
28.8
|
%
|
|
26.7
|
%
|
|||
Combined ratio
|
|
96.1
|
%
|
|
70.5
|
%
|
|
71.3
|
%
|
|
|
Years Ended December 31,
|
||||||||||
Insurance Segment Information
|
|
2017
|
|
2016
|
|
2015
|
||||||
Underwriting revenues
|
|
|
|
|
|
|
||||||
Gross premiums written
|
|
$
|
1,453,133
|
|
|
$
|
1,194,137
|
|
|
$
|
1,191,199
|
|
Reinsurance premiums ceded
|
|
(261,055
|
)
|
|
(162,669
|
)
|
|
(170,118
|
)
|
|||
Net premiums written
|
|
1,192,078
|
|
|
1,031,468
|
|
|
1,021,081
|
|
|||
Change in unearned premiums
|
|
64,007
|
|
|
(28,524
|
)
|
|
17,890
|
|
|||
Net premiums earned
|
|
1,256,085
|
|
|
1,002,944
|
|
|
1,038,971
|
|
|||
Other insurance related income
|
|
7,035
|
|
|
1,367
|
|
|
1,894
|
|
|||
Total underwriting revenues
|
|
1,263,120
|
|
|
1,004,311
|
|
|
1,040,865
|
|
|||
Underwriting deductions
|
|
|
|
|
|
|
||||||
Losses and loss expenses
|
|
934,199
|
|
|
604,741
|
|
|
509,388
|
|
|||
Policy acquisition costs
|
|
241,186
|
|
|
232,780
|
|
|
220,157
|
|
|||
General and administrative expenses
|
|
207,186
|
|
|
165,529
|
|
|
177,918
|
|
|||
Share compensation expenses
|
|
12,774
|
|
|
14,987
|
|
|
13,669
|
|
|||
Total underwriting deductions
|
|
1,395,345
|
|
|
1,018,037
|
|
|
921,132
|
|
|||
Underwriting (loss) income
|
|
$
|
(132,225
|
)
|
|
$
|
(13,726
|
)
|
|
$
|
119,733
|
|
|
|
|
|
|
|
|
||||||
Selected ratios:
|
|
|
|
|
|
|
||||||
Ratio of net to gross premiums written
|
|
82.0
|
%
|
|
86.4
|
%
|
|
85.7
|
%
|
|||
|
|
|
|
|
|
|
||||||
Losses and loss expense ratio
|
|
74.4
|
%
|
|
60.3
|
%
|
|
49.0
|
%
|
|||
|
|
|
|
|
|
|
||||||
Policy acquisition cost ratio
|
|
19.2
|
%
|
|
23.2
|
%
|
|
21.2
|
%
|
|||
General and administrative expense ratio
|
|
17.5
|
%
|
|
18.0
|
%
|
|
18.4
|
%
|
|||
Expense ratio
|
|
36.7
|
%
|
|
41.2
|
%
|
|
39.6
|
%
|
|||
Combined ratio
|
|
111.1
|
%
|
|
101.5
|
%
|
|
88.6
|
%
|
|
|
Years Ended December 31,
|
||||||||||
Asset Management Segment Information
|
|
2017
|
|
2016
|
|
2015
|
||||||
Fee revenues
|
|
|
|
|
|
|
||||||
Third party
|
|
$
|
20,349
|
|
|
$
|
18,771
|
|
|
$
|
19,661
|
|
Related party
|
|
2,150
|
|
|
3,329
|
|
|
5,309
|
|
|||
Total fee revenues
|
|
22,499
|
|
|
22,100
|
|
|
24,970
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
General and administrative expenses
|
|
12,904
|
|
|
10,233
|
|
|
12,115
|
|
|||
Share compensation expenses
|
|
389
|
|
|
249
|
|
|
580
|
|
|||
Finance expenses
|
|
137
|
|
|
947
|
|
|
9,312
|
|
|||
Tax expense
|
|
8
|
|
|
90
|
|
|
—
|
|
|||
Foreign exchange losses (gains)
|
|
7
|
|
|
19
|
|
|
(16
|
)
|
|||
Total expenses
|
|
13,445
|
|
|
11,538
|
|
|
21,991
|
|
|||
Income before investment (loss) income from funds and sidecars
|
|
9,054
|
|
|
10,562
|
|
|
2,979
|
|
|||
Investment (loss) income from funds and sidecars
(a)
|
|
|
|
|
|
|
||||||
AlphaCat Sidecars
|
|
79
|
|
|
607
|
|
|
5,504
|
|
|||
AlphaCat ILS Funds - Lower Risk
(b)
|
|
(3,102
|
)
|
|
8,901
|
|
|
7,491
|
|
|||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
(22,662
|
)
|
|
7,471
|
|
|
8,428
|
|
|||
BetaCat ILS Funds
|
|
536
|
|
|
3,623
|
|
|
1,702
|
|
|||
PaCRe
|
|
—
|
|
|
(23
|
)
|
|
(3,949
|
)
|
|||
Validus' share of investment (loss) income from funds and sidecars
|
|
(25,149
|
)
|
|
20,579
|
|
|
19,176
|
|
|||
Asset Management segment (loss) income
|
|
$
|
(16,095
|
)
|
|
$
|
31,141
|
|
|
$
|
22,155
|
|
|
|
|
|
|
|
|
||||||
Gross premiums written
|
|
|
|
|
|
|
||||||
AlphaCat Sidecars
|
|
$
|
(181
|
)
|
|
$
|
(341
|
)
|
|
$
|
45,755
|
|
AlphaCat ILS Funds - Lower Risk
(b)
|
|
128,295
|
|
|
112,222
|
|
|
91,363
|
|
|||
AlphaCat ILS Funds - Higher Risk
(b)
|
|
157,976
|
|
|
140,022
|
|
|
34,228
|
|
|||
AlphaCat Direct
(c)
|
|
26,729
|
|
|
18,499
|
|
|
4,780
|
|
|||
Total
|
|
$
|
312,819
|
|
|
$
|
270,402
|
|
|
$
|
176,126
|
|
(a)
|
The investment income (loss) from funds and sidecars is based on equity accounting.
|
(b)
|
Lower risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of less than 7%, whereas higher risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of 7% or greater. The maximum permitted portfolio expected loss represents the average annual loss over the set of simulation scenarios divided by the total limit.
|
(c)
|
AlphaCat Direct includes direct investments from a third party investor in AlphaCat Re.
|
|
|
Years Ended December 31,
|
||||||||||
Corporate and Investments
|
|
2017
|
|
2016
|
|
2015
|
||||||
Managed investments
|
|
|
|
|
|
|
||||||
Managed net investment income
(a)
|
|
$
|
152,955
|
|
|
$
|
141,718
|
|
|
$
|
121,166
|
|
Net realized gains on managed investments
(a)
|
|
7,437
|
|
|
14,680
|
|
|
1,698
|
|
|||
Change in net unrealized gains (losses) on managed investments
(a)
|
|
6,371
|
|
|
14,106
|
|
|
(32,007
|
)
|
|||
Income (loss) from investment affiliates
|
|
22,010
|
|
|
(2,083
|
)
|
|
4,281
|
|
|||
Total managed investment return
|
|
$
|
188,773
|
|
|
$
|
168,421
|
|
|
$
|
95,138
|
|
|
|
|
|
|
|
|
||||||
Corporate expenses
|
|
|
|
|
|
|
||||||
General and administrative expenses
|
|
$
|
48,598
|
|
|
$
|
72,249
|
|
|
$
|
75,724
|
|
Share compensation expenses
|
|
16,186
|
|
|
16,003
|
|
|
12,955
|
|
|||
Finance expenses
(a)
|
|
58,194
|
|
|
57,183
|
|
|
61,071
|
|
|||
Dividends on preferred shares
|
|
15,861
|
|
|
4,455
|
|
|
—
|
|
|||
Tax (benefit) expense
(a)
|
|
(7,588
|
)
|
|
(19,819
|
)
|
|
6,376
|
|
|||
Total Corporate expenses
|
|
$
|
131,251
|
|
|
$
|
130,071
|
|
|
$
|
156,126
|
|
|
|
|
|
|
|
|
||||||
Other items
|
|
|
|
|
|
|
||||||
Foreign exchange (losses) gains
(a)
|
|
(8,544
|
)
|
|
10,778
|
|
|
(8,172
|
)
|
|||
Other income (loss)
|
|
303
|
|
|
(766
|
)
|
|
(1,002
|
)
|
|||
Transaction expenses
|
|
(4,427
|
)
|
|
—
|
|
|
—
|
|
|||
Total other items
|
|
$
|
(12,668
|
)
|
|
$
|
10,012
|
|
|
$
|
(9,174
|
)
|
Total Corporate and Investments
|
|
$
|
44,854
|
|
|
$
|
48,362
|
|
|
$
|
(70,162
|
)
|
(a)
|
These items exclude the components which are included in the Asset Management segment income (loss) and amounts which are consolidated from VIEs.
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment and Consolidated VIEs
|
|
Corporate & Investments
|
|
Eliminations
|
|
Total
|
||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross premiums written
|
$
|
1,195,207
|
|
|
$
|
1,453,133
|
|
|
$
|
312,819
|
|
|
$
|
—
|
|
|
$
|
(10,221
|
)
|
|
$
|
2,950,938
|
|
Reinsurance premiums ceded
|
(209,289
|
)
|
|
(261,055
|
)
|
|
(9,510
|
)
|
|
—
|
|
|
10,221
|
|
|
(469,633
|
)
|
||||||
Net premiums written
|
985,918
|
|
|
1,192,078
|
|
|
303,309
|
|
|
—
|
|
|
—
|
|
|
2,481,305
|
|
||||||
Change in unearned premiums
|
37,086
|
|
|
64,007
|
|
|
(1,310
|
)
|
|
—
|
|
|
—
|
|
|
99,783
|
|
||||||
Net premiums earned
|
1,023,004
|
|
|
1,256,085
|
|
|
301,999
|
|
|
—
|
|
|
—
|
|
|
2,581,088
|
|
||||||
Other insurance related income
|
67
|
|
|
7,035
|
|
|
23,896
|
|
|
—
|
|
|
(18,122
|
)
|
|
12,876
|
|
||||||
Total underwriting revenues
|
1,023,071
|
|
|
1,263,120
|
|
|
325,895
|
|
|
—
|
|
|
(18,122
|
)
|
|
2,593,964
|
|
||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Losses and loss expenses
|
692,719
|
|
|
934,199
|
|
|
673,260
|
|
|
—
|
|
|
—
|
|
|
2,300,178
|
|
||||||
Policy acquisition costs
|
199,430
|
|
|
241,186
|
|
|
30,937
|
|
|
—
|
|
|
—
|
|
|
471,553
|
|
||||||
General and administrative expenses
|
80,177
|
|
|
207,186
|
|
|
34,298
|
|
|
48,598
|
|
|
(18,122
|
)
|
|
352,137
|
|
||||||
Share compensation expenses
|
10,762
|
|
|
12,774
|
|
|
389
|
|
|
16,186
|
|
|
—
|
|
|
40,111
|
|
||||||
Total underwriting deductions
|
983,088
|
|
|
1,395,345
|
|
|
738,884
|
|
|
64,784
|
|
|
(18,122
|
)
|
|
3,163,979
|
|
||||||
Underwriting income (loss)
|
$
|
39,983
|
|
|
$
|
(132,225
|
)
|
|
$
|
(412,989
|
)
|
|
$
|
(64,784
|
)
|
|
$
|
—
|
|
|
$
|
(570,015
|
)
|
Net investment return
(a)
|
—
|
|
|
—
|
|
|
21,948
|
|
|
188,773
|
|
|
—
|
|
|
210,721
|
|
||||||
Other items
(b)
|
—
|
|
|
—
|
|
|
737
|
|
|
(79,135
|
)
|
|
—
|
|
|
(78,398
|
)
|
||||||
Loss attributable to AlphaCat investors
|
—
|
|
|
—
|
|
|
16,929
|
|
|
—
|
|
|
—
|
|
|
16,929
|
|
||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
357,280
|
|
|
—
|
|
|
—
|
|
|
357,280
|
|
||||||
Net income (loss) available (attributable) to Validus common shareholders
|
$
|
39,983
|
|
|
$
|
(132,225
|
)
|
|
$
|
(16,095
|
)
|
|
$
|
44,854
|
|
|
$
|
—
|
|
|
$
|
(63,483
|
)
|
(a)
|
Net investment return includes net investment income, net realized and change in net unrealized gains (losses) on investments and income (loss) from investment affiliates.
|
(b)
|
Other items includes finance expenses, transaction expenses, dividends on preferred shares, tax benefit (expense), foreign exchange gains (losses), income (loss) from operating affiliate and other income (loss).
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment and Consolidated VIEs
|
|
Corporate & Investments
|
|
Eliminations
|
|
Total
|
||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross premiums written
|
$
|
1,184,912
|
|
|
$
|
1,194,137
|
|
|
$
|
270,402
|
|
|
$
|
—
|
|
|
$
|
(746
|
)
|
|
$
|
2,648,705
|
|
Reinsurance premiums ceded
|
(121,331
|
)
|
|
(162,669
|
)
|
|
(6,451
|
)
|
|
—
|
|
|
746
|
|
|
(289,705
|
)
|
||||||
Net premiums written
|
1,063,581
|
|
|
1,031,468
|
|
|
263,951
|
|
|
—
|
|
|
—
|
|
|
2,359,000
|
|
||||||
Change in unearned premiums
|
(67,432
|
)
|
|
(28,524
|
)
|
|
(13,879
|
)
|
|
—
|
|
|
—
|
|
|
(109,835
|
)
|
||||||
Net premiums earned
|
996,149
|
|
|
1,002,944
|
|
|
250,072
|
|
|
—
|
|
|
—
|
|
|
2,249,165
|
|
||||||
Other insurance related income
|
25
|
|
|
1,367
|
|
|
22,386
|
|
|
—
|
|
|
(20,817
|
)
|
|
2,961
|
|
||||||
Total underwriting revenues
|
996,174
|
|
|
1,004,311
|
|
|
272,458
|
|
|
—
|
|
|
(20,817
|
)
|
|
2,252,126
|
|
||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Losses and loss expenses
|
415,505
|
|
|
604,741
|
|
|
44,851
|
|
|
—
|
|
|
—
|
|
|
1,065,097
|
|
||||||
Policy acquisition costs
|
189,797
|
|
|
232,780
|
|
|
26,905
|
|
|
—
|
|
|
—
|
|
|
449,482
|
|
||||||
General and administrative expenses
|
85,000
|
|
|
165,529
|
|
|
34,333
|
|
|
72,249
|
|
|
(20,817
|
)
|
|
336,294
|
|
||||||
Share compensation expenses
|
11,668
|
|
|
14,987
|
|
|
249
|
|
|
16,003
|
|
|
—
|
|
|
42,907
|
|
||||||
Total underwriting deductions
|
701,970
|
|
|
1,018,037
|
|
|
106,338
|
|
|
88,252
|
|
|
(20,817
|
)
|
|
1,893,780
|
|
||||||
Underwriting income (loss)
|
$
|
294,204
|
|
|
$
|
(13,726
|
)
|
|
$
|
166,120
|
|
|
$
|
(88,252
|
)
|
|
$
|
—
|
|
|
$
|
358,346
|
|
Net investment return
(a)
|
—
|
|
|
—
|
|
|
13,106
|
|
|
168,421
|
|
|
(597
|
)
|
|
180,930
|
|
||||||
Other items
(b)
|
—
|
|
|
—
|
|
|
(1,364
|
)
|
|
(31,807
|
)
|
|
—
|
|
|
(33,171
|
)
|
||||||
(Income) attributable to AlphaCat investors
|
—
|
|
|
—
|
|
|
(23,358
|
)
|
|
—
|
|
|
—
|
|
|
(23,358
|
)
|
||||||
Net (income) attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(123,363
|
)
|
|
—
|
|
|
—
|
|
|
(123,363
|
)
|
||||||
Net income (loss) available (attributable) to Validus common shareholders
|
$
|
294,204
|
|
|
$
|
(13,726
|
)
|
|
$
|
31,141
|
|
|
$
|
48,362
|
|
|
$
|
(597
|
)
|
|
$
|
359,384
|
|
(a)
|
Net investment return includes net investment income, net realized and change in net unrealized gains (losses) on investments and income (loss) from investment affiliates.
|
(b)
|
Other items includes finance expenses, transaction expenses, dividends on preferred shares, tax benefit (expense), foreign exchange gains (losses), income (loss) from operating affiliate and other income (loss).
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment and Consolidated VIEs
|
|
Corporate & Investments
|
|
Eliminations
|
|
Total
|
||||||||||||
Underwriting revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross premiums written
|
$
|
1,194,589
|
|
|
$
|
1,191,199
|
|
|
$
|
176,126
|
|
|
$
|
—
|
|
|
$
|
(4,408
|
)
|
|
$
|
2,557,506
|
|
Reinsurance premiums ceded
|
(158,433
|
)
|
|
(170,118
|
)
|
|
(4,538
|
)
|
|
—
|
|
|
4,408
|
|
|
(328,681
|
)
|
||||||
Net premiums written
|
1,036,156
|
|
|
1,021,081
|
|
|
171,588
|
|
|
—
|
|
|
—
|
|
|
2,228,825
|
|
||||||
Change in unearned premiums
|
11,827
|
|
|
17,890
|
|
|
(11,653
|
)
|
|
—
|
|
|
—
|
|
|
18,064
|
|
||||||
Net premiums earned
|
1,047,983
|
|
|
1,038,971
|
|
|
159,935
|
|
|
—
|
|
|
—
|
|
|
2,246,889
|
|
||||||
Other insurance related income
|
2,214
|
|
|
1,894
|
|
|
25,524
|
|
|
—
|
|
|
(23,519
|
)
|
|
6,113
|
|
||||||
Total underwriting revenues
|
1,050,197
|
|
|
1,040,865
|
|
|
185,459
|
|
|
—
|
|
|
(23,519
|
)
|
|
2,253,002
|
|
||||||
Underwriting deductions
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Losses and loss expenses
|
467,788
|
|
|
509,388
|
|
|
657
|
|
|
—
|
|
|
—
|
|
|
977,833
|
|
||||||
Policy acquisition costs
|
173,574
|
|
|
220,157
|
|
|
16,327
|
|
|
—
|
|
|
—
|
|
|
410,058
|
|
||||||
General and administrative expenses
|
94,531
|
|
|
177,918
|
|
|
39,055
|
|
|
75,724
|
|
|
(23,519
|
)
|
|
363,709
|
|
||||||
Share compensation expenses
|
11,137
|
|
|
13,669
|
|
|
580
|
|
|
12,955
|
|
|
—
|
|
|
38,341
|
|
||||||
Total underwriting deductions
|
747,030
|
|
|
921,132
|
|
|
56,619
|
|
|
88,679
|
|
|
(23,519
|
)
|
|
1,789,941
|
|
||||||
Underwriting income
|
$
|
303,167
|
|
|
$
|
119,733
|
|
|
$
|
128,840
|
|
|
$
|
(88,679
|
)
|
|
$
|
—
|
|
|
$
|
463,061
|
|
Net investment return
(a)
|
—
|
|
|
—
|
|
|
6,870
|
|
|
95,138
|
|
|
—
|
|
|
102,008
|
|
||||||
Other items
(b)
|
—
|
|
|
—
|
|
|
(18,179
|
)
|
|
(76,621
|
)
|
|
—
|
|
|
(94,800
|
)
|
||||||
(Income) attributable to AlphaCat investors
|
—
|
|
|
—
|
|
|
(2,412
|
)
|
|
—
|
|
|
—
|
|
|
(2,412
|
)
|
||||||
Net (income) attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(92,964
|
)
|
|
—
|
|
|
—
|
|
|
(92,964
|
)
|
||||||
Net income available to Validus common shareholders
|
$
|
303,167
|
|
|
$
|
119,733
|
|
|
$
|
22,155
|
|
|
$
|
(70,162
|
)
|
|
$
|
—
|
|
|
$
|
374,893
|
|
(a)
|
Net investment return includes net investment income, net realized and change in net unrealized gains (losses) on investments and income (loss) from investment affiliates.
|
(b)
|
Other items includes finance expenses, transaction expenses, dividends on preferred shares, tax benefit (expense), foreign exchange gains (losses), income (loss) from operating affiliate and other income (loss).
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Property
|
|
$
|
1,233,021
|
|
|
$
|
1,128,524
|
|
|
$
|
1,077,700
|
|
Specialty - Short-tail
|
|
1,101,909
|
|
|
962,722
|
|
|
1,040,068
|
|
|||
Specialty - Other
|
|
616,008
|
|
|
557,459
|
|
|
439,738
|
|
|||
Total
|
|
$
|
2,950,938
|
|
|
$
|
2,648,705
|
|
|
$
|
2,557,506
|
|
|
Gross Premiums Written
|
|||||||||||||||||||||
|
Year Ended December 31, 2017
|
|||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment
|
|
Eliminations
|
|
Total
|
|
%
|
|||||||||||
United States
|
$
|
418,814
|
|
|
$
|
701,669
|
|
|
$
|
119,779
|
|
|
$
|
(10,221
|
)
|
|
$
|
1,230,041
|
|
|
41.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Worldwide excluding United States
(a)
|
47,467
|
|
|
148,598
|
|
|
8,467
|
|
|
—
|
|
|
204,532
|
|
|
6.9
|
%
|
|||||
Australia and New Zealand
|
4,072
|
|
|
12,849
|
|
|
2,003
|
|
|
—
|
|
|
18,924
|
|
|
0.6
|
%
|
|||||
Europe
|
39,334
|
|
|
32,047
|
|
|
630
|
|
|
—
|
|
|
72,011
|
|
|
2.4
|
%
|
|||||
Latin America and Caribbean
|
49,297
|
|
|
82,107
|
|
|
46
|
|
|
—
|
|
|
131,450
|
|
|
4.5
|
%
|
|||||
Japan
|
43,002
|
|
|
5,004
|
|
|
3,855
|
|
|
—
|
|
|
51,861
|
|
|
1.8
|
%
|
|||||
Canada
|
6,284
|
|
|
4,633
|
|
|
731
|
|
|
—
|
|
|
11,648
|
|
|
0.4
|
%
|
|||||
Rest of the world
(b)
|
21,927
|
|
|
90,907
|
|
|
—
|
|
|
—
|
|
|
112,834
|
|
|
3.8
|
%
|
|||||
Sub-total, non United States
|
211,383
|
|
|
376,145
|
|
|
15,732
|
|
|
—
|
|
|
603,260
|
|
|
20.4
|
%
|
|||||
Worldwide including United States
(a)
|
188,383
|
|
|
99,377
|
|
|
170,126
|
|
|
—
|
|
|
457,886
|
|
|
15.5
|
%
|
|||||
Other locations non-specific
(c)
|
376,627
|
|
|
275,942
|
|
|
7,182
|
|
|
—
|
|
|
659,751
|
|
|
22.4
|
%
|
|||||
Total
|
$
|
1,195,207
|
|
|
$
|
1,453,133
|
|
|
$
|
312,819
|
|
|
$
|
(10,221
|
)
|
|
$
|
2,950,938
|
|
|
100.0
|
%
|
|
Gross Premiums Written
|
|||||||||||||||||||||
|
Year Ended December 31, 2016
|
|||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment
|
|
Eliminations
|
|
Total
|
|
%
|
|||||||||||
United States
|
$
|
464,212
|
|
|
$
|
408,609
|
|
|
$
|
64,766
|
|
|
$
|
—
|
|
|
$
|
937,587
|
|
|
35.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Worldwide excluding United States
(a)
|
53,369
|
|
|
146,191
|
|
|
22,206
|
|
|
—
|
|
|
221,766
|
|
|
8.4
|
%
|
|||||
Australia and New Zealand
|
7,402
|
|
|
10,698
|
|
|
4,949
|
|
|
—
|
|
|
23,049
|
|
|
0.9
|
%
|
|||||
Europe
|
32,875
|
|
|
29,661
|
|
|
3,245
|
|
|
—
|
|
|
65,781
|
|
|
2.5
|
%
|
|||||
Latin America and Caribbean
|
52,080
|
|
|
88,315
|
|
|
—
|
|
|
—
|
|
|
140,395
|
|
|
5.3
|
%
|
|||||
Japan
|
42,045
|
|
|
4,601
|
|
|
3,221
|
|
|
—
|
|
|
49,867
|
|
|
1.9
|
%
|
|||||
Canada
|
4,365
|
|
|
5,671
|
|
|
207
|
|
|
—
|
|
|
10,243
|
|
|
0.4
|
%
|
|||||
Rest of the world
(b)
|
21,142
|
|
|
106,110
|
|
|
—
|
|
|
—
|
|
|
127,252
|
|
|
4.8
|
%
|
|||||
Sub-total, non United States
|
213,278
|
|
|
391,247
|
|
|
33,828
|
|
|
—
|
|
|
638,353
|
|
|
24.1
|
%
|
|||||
Worldwide including United States
(a)
|
159,313
|
|
|
95,826
|
|
|
170,253
|
|
|
(746
|
)
|
|
424,646
|
|
|
16.0
|
%
|
|||||
Other locations non-specific
(c)
|
348,109
|
|
|
298,455
|
|
|
1,555
|
|
|
—
|
|
|
648,119
|
|
|
24.5
|
%
|
|||||
Total
|
$
|
1,184,912
|
|
|
$
|
1,194,137
|
|
|
$
|
270,402
|
|
|
$
|
(746
|
)
|
|
$
|
2,648,705
|
|
|
100.0
|
%
|
|
Gross Premiums Written
|
|||||||||||||||||||||
|
Year Ended December 31, 2015
|
|||||||||||||||||||||
|
Reinsurance Segment
|
|
Insurance Segment
|
|
Asset Management Segment
|
|
Eliminations
|
|
Total
|
|
%
|
|||||||||||
United States
|
$
|
544,783
|
|
|
$
|
368,394
|
|
|
$
|
41,134
|
|
|
$
|
—
|
|
|
$
|
954,311
|
|
|
37.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Worldwide excluding United States
(a)
|
54,293
|
|
|
124,921
|
|
|
8,107
|
|
|
—
|
|
|
187,321
|
|
|
7.3
|
%
|
|||||
Australia and New Zealand
|
12,480
|
|
|
8,440
|
|
|
624
|
|
|
—
|
|
|
21,544
|
|
|
0.8
|
%
|
|||||
Europe
|
53,653
|
|
|
32,109
|
|
|
2,504
|
|
|
—
|
|
|
88,266
|
|
|
3.5
|
%
|
|||||
Latin America and Caribbean
|
48,923
|
|
|
85,172
|
|
|
38
|
|
|
—
|
|
|
134,133
|
|
|
5.2
|
%
|
|||||
Japan
|
40,467
|
|
|
3,480
|
|
|
1,671
|
|
|
—
|
|
|
45,618
|
|
|
1.8
|
%
|
|||||
Canada
|
3,830
|
|
|
5,734
|
|
|
458
|
|
|
—
|
|
|
10,022
|
|
|
0.4
|
%
|
|||||
Rest of the world
(b)
|
18,351
|
|
|
102,724
|
|
|
—
|
|
|
—
|
|
|
121,075
|
|
|
4.7
|
%
|
|||||
Sub-total, non United States
|
231,997
|
|
|
362,580
|
|
|
13,402
|
|
|
—
|
|
|
607,979
|
|
|
23.8
|
%
|
|||||
Worldwide including United States
(a)
|
128,211
|
|
|
98,019
|
|
|
116,523
|
|
|
(4,408
|
)
|
|
338,345
|
|
|
13.2
|
%
|
|||||
Other locations non-specific
(c)
|
289,598
|
|
|
362,206
|
|
|
5,067
|
|
|
—
|
|
|
656,871
|
|
|
25.7
|
%
|
|||||
Total
|
$
|
1,194,589
|
|
|
$
|
1,191,199
|
|
|
$
|
176,126
|
|
|
$
|
(4,408
|
)
|
|
$
|
2,557,506
|
|
|
100.0
|
%
|
(a)
|
Represents risks in two or more geographic zones.
|
(b)
|
Represents risks in one geographic zone.
|
(c)
|
The other locations non-specific category refers to business for which an analysis of exposure by geographic zone is not applicable since these exposures can span multiple geographic areas and, in some instances, are not fixed locations.
|
|
|
Statutory Capital and Surplus
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Required
|
|
Actual
|
|
Statutory Net Income (Loss)
|
||||||||||||||||||||||
|
|
December 31,
|
|
December 31,
|
|
Years Ended December 31,
|
||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||
Bermuda
|
|
$
|
677,050
|
|
|
$
|
1,447,138
|
|
|
$
|
4,203,912
|
|
|
$
|
4,244,211
|
|
|
$
|
13,449
|
|
|
$
|
477,624
|
|
|
$
|
329,260
|
|
United States
|
|
102,138
|
|
|
78,342
|
|
|
376,178
|
|
|
416,746
|
|
|
(7,968
|
)
|
|
7,795
|
|
|
32,255
|
|
|||||||
Switzerland
|
|
315,000
|
|
|
267,000
|
|
|
846,152
|
|
|
700,776
|
|
|
39,570
|
|
|
30,231
|
|
|
21,379
|
|
(a)
|
Bermuda
|
(b)
|
United Kingdom - Lloyd’s
|
(c)
|
United States
|
(d)
|
Switzerland
|
(a)
|
Merger Agreement
|
(b)
|
Dividends
|
|
Quarters Ended
|
||||||||||||||
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30,
2017 |
|
March 31,
2017 |
||||||||
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Gross premiums written
|
$
|
443,323
|
|
|
$
|
523,856
|
|
|
$
|
792,902
|
|
|
$
|
1,190,857
|
|
Reinsurance premiums ceded
|
(96,445
|
)
|
|
(116,860
|
)
|
|
(56,222
|
)
|
|
(200,106
|
)
|
||||
Net premiums written
|
346,878
|
|
|
406,996
|
|
|
736,680
|
|
|
990,751
|
|
||||
Change in unearned premiums
|
304,599
|
|
|
316,212
|
|
|
(105,653
|
)
|
|
(415,375
|
)
|
||||
Net premiums earned
|
651,477
|
|
|
723,208
|
|
|
631,027
|
|
|
575,376
|
|
||||
Net investment income
|
48,960
|
|
|
44,458
|
|
|
44,241
|
|
|
40,214
|
|
||||
Net realized gains (losses) on investments
|
5,607
|
|
|
906
|
|
|
2,274
|
|
|
(1,164
|
)
|
||||
Change in net unrealized (losses) gains on investments
|
(21,257
|
)
|
|
(5,197
|
)
|
|
16,321
|
|
|
13,348
|
|
||||
Income from investment affiliates
|
6,345
|
|
|
1,011
|
|
|
9,466
|
|
|
5,188
|
|
||||
Other insurance related income and other income
|
6,939
|
|
|
3,571
|
|
|
1,339
|
|
|
1,330
|
|
||||
Foreign exchange (losses) gains
|
(283
|
)
|
|
(1,404
|
)
|
|
(7,329
|
)
|
|
1,569
|
|
||||
Total revenues
|
697,788
|
|
|
766,553
|
|
|
697,339
|
|
|
635,861
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Losses and loss expenses
|
479,842
|
|
|
1,254,602
|
|
|
296,149
|
|
|
269,585
|
|
||||
Policy acquisition costs
|
127,067
|
|
|
115,590
|
|
|
117,268
|
|
|
111,628
|
|
||||
General and administrative expenses
|
97,522
|
|
|
70,342
|
|
|
96,349
|
|
|
87,924
|
|
||||
Share compensation expenses
|
10,031
|
|
|
9,443
|
|
|
11,146
|
|
|
9,491
|
|
||||
Finance expenses
|
15,871
|
|
|
14,523
|
|
|
14,209
|
|
|
13,943
|
|
||||
Transaction expenses
|
—
|
|
|
—
|
|
|
4,427
|
|
|
—
|
|
||||
Total expenses
|
730,333
|
|
|
1,464,500
|
|
|
539,548
|
|
|
492,571
|
|
||||
(Loss) income before taxes and (income) loss attributable to AlphaCat investors
|
(32,545
|
)
|
|
(697,947
|
)
|
|
157,791
|
|
|
143,290
|
|
||||
Tax benefit
|
412
|
|
|
2,632
|
|
|
987
|
|
|
3,549
|
|
||||
(Income) loss attributable to AlphaCat investors
|
(37,868
|
)
|
|
74,130
|
|
|
(11,830
|
)
|
|
(7,503
|
)
|
||||
Net (loss) income
|
(70,001
|
)
|
|
(621,185
|
)
|
|
146,948
|
|
|
139,336
|
|
||||
Net loss (income) attributable to noncontrolling interests
|
67,136
|
|
|
376,366
|
|
|
(43,650
|
)
|
|
(42,572
|
)
|
||||
Net (loss) income (attributable) available to Validus
|
(2,865
|
)
|
|
(244,819
|
)
|
|
103,298
|
|
|
96,764
|
|
||||
Dividends on preferred shares
|
(5,828
|
)
|
|
(5,627
|
)
|
|
(2,203
|
)
|
|
(2,203
|
)
|
||||
Net (loss) income (attributable) available to Validus common shareholders
|
$
|
(8,693
|
)
|
|
$
|
(250,446
|
)
|
|
$
|
101,095
|
|
|
$
|
94,561
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share
|
|
|
|
|
|
|
|
||||||||
Basic (loss) earnings per common share available (attributable) to Validus common shareholders
|
$
|
(0.11
|
)
|
|
$
|
(3.17
|
)
|
|
$
|
1.28
|
|
|
$
|
1.19
|
|
(Loss) earnings per diluted common share available (attributable) to Validus common shareholders
|
$
|
(0.11
|
)
|
|
$
|
(3.17
|
)
|
|
$
|
1.25
|
|
|
$
|
1.17
|
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per common share
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
Quarters Ended
|
||||||||||||||
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30,
2016 |
|
March 31,
2016 |
||||||||
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Gross premiums written
|
$
|
339,454
|
|
|
$
|
372,418
|
|
|
$
|
764,042
|
|
|
$
|
1,172,791
|
|
Reinsurance premiums ceded
|
(40,635
|
)
|
|
(45,006
|
)
|
|
(36,229
|
)
|
|
(167,835
|
)
|
||||
Net premiums written
|
298,819
|
|
|
327,412
|
|
|
727,813
|
|
|
1,004,956
|
|
||||
Change in unearned premiums
|
241,580
|
|
|
236,363
|
|
|
(154,090
|
)
|
|
(433,688
|
)
|
||||
Net premiums earned
|
540,399
|
|
|
563,775
|
|
|
573,723
|
|
|
571,268
|
|
||||
Net investment income
|
38,153
|
|
|
43,514
|
|
|
39,257
|
|
|
29,461
|
|
||||
Net realized gains (losses) on investments
|
9,220
|
|
|
4,397
|
|
|
2,724
|
|
|
(584
|
)
|
||||
Change in net unrealized (losses) gains on investments
|
(67,460
|
)
|
|
5,459
|
|
|
31,428
|
|
|
47,444
|
|
||||
Income (loss) from investment affiliates
|
2,166
|
|
|
453
|
|
|
(589
|
)
|
|
(4,113
|
)
|
||||
Other insurance related income and other income (loss)
|
568
|
|
|
(610
|
)
|
|
824
|
|
|
1,413
|
|
||||
Foreign exchange (losses) gains
|
(901
|
)
|
|
(766
|
)
|
|
6,286
|
|
|
6,245
|
|
||||
Total revenues
|
522,145
|
|
|
616,222
|
|
|
653,653
|
|
|
651,134
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Losses and loss expenses
|
275,126
|
|
|
258,394
|
|
|
307,130
|
|
|
224,447
|
|
||||
Policy acquisition costs
|
120,889
|
|
|
113,434
|
|
|
107,966
|
|
|
107,193
|
|
||||
General and administrative expenses
|
77,955
|
|
|
82,443
|
|
|
89,688
|
|
|
86,208
|
|
||||
Share compensation expenses
|
10,442
|
|
|
10,501
|
|
|
10,727
|
|
|
11,237
|
|
||||
Finance expenses
|
14,630
|
|
|
14,521
|
|
|
14,166
|
|
|
15,203
|
|
||||
Total expenses
|
499,042
|
|
|
479,293
|
|
|
529,677
|
|
|
444,288
|
|
||||
Income before taxes, (loss) from operating affiliate and (income) attributable to AlphaCat investors
|
23,103
|
|
|
136,929
|
|
|
123,976
|
|
|
206,846
|
|
||||
Tax benefit (expense)
|
21,147
|
|
|
(1,830
|
)
|
|
(1,706
|
)
|
|
2,118
|
|
||||
(Loss) from operating affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
||||
(Income) attributable to AlphaCat investors
|
(7,080
|
)
|
|
(5,564
|
)
|
|
(6,114
|
)
|
|
(4,600
|
)
|
||||
Net income
|
37,170
|
|
|
129,535
|
|
|
116,156
|
|
|
204,341
|
|
||||
Net (income) attributable to noncontrolling interests
|
(27,200
|
)
|
|
(37,439
|
)
|
|
(21,193
|
)
|
|
(37,531
|
)
|
||||
Net income available to Validus
|
9,970
|
|
|
92,096
|
|
|
94,963
|
|
|
166,810
|
|
||||
Dividends on preferred shares
|
(2,203
|
)
|
|
(2,252
|
)
|
|
—
|
|
|
—
|
|
||||
Net income available to Validus common shareholders
|
$
|
7,767
|
|
|
$
|
89,844
|
|
|
$
|
94,963
|
|
|
$
|
166,810
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share
|
|
|
|
|
|
|
|
||||||||
Basic earnings per common share available to Validus common shareholders
|
$
|
0.10
|
|
|
$
|
1.12
|
|
|
$
|
1.16
|
|
|
$
|
2.01
|
|
Earnings per diluted common share available to Validus common shareholders
|
$
|
0.10
|
|
|
$
|
1.11
|
|
|
$
|
1.14
|
|
|
$
|
1.98
|
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per common share
|
$
|
0.35
|
|
|
$
|
0.35
|
|
|
$
|
0.35
|
|
|
$
|
0.35
|
|
|
Amortized
cost
|
|
Fair
value
|
|
Amount
shown on the
Balance Sheet
|
||||||
U.S. government and government agency
|
$
|
733,510
|
|
|
$
|
727,397
|
|
|
$
|
727,397
|
|
Non-U.S. government and government agency
|
310,845
|
|
|
312,239
|
|
|
312,239
|
|
|||
U.S. states, municipalities and political subdivisions
|
201,347
|
|
|
201,303
|
|
|
201,303
|
|
|||
Agency residential mortgage-backed securities
|
984,387
|
|
|
978,049
|
|
|
978,049
|
|
|||
Non-agency residential mortgage-backed securities
|
40,264
|
|
|
40,373
|
|
|
40,373
|
|
|||
U.S. corporate
|
1,531,498
|
|
|
1,533,395
|
|
|
1,533,395
|
|
|||
Non-U.S. corporate
|
420,522
|
|
|
422,249
|
|
|
422,249
|
|
|||
Bank loans
|
450,320
|
|
|
442,951
|
|
|
442,951
|
|
|||
Catastrophe bonds
|
231,332
|
|
|
229,694
|
|
|
229,694
|
|
|||
Asset-backed securities
|
657,234
|
|
|
658,303
|
|
|
658,303
|
|
|||
Commercial mortgage-backed securities
|
315,002
|
|
|
312,395
|
|
|
312,395
|
|
|||
Total fixed maturities
|
5,876,261
|
|
|
5,858,348
|
|
|
5,858,348
|
|
|||
Total short-term investments
|
3,381,714
|
|
|
3,381,757
|
|
|
3,381,757
|
|
|||
Total other investments
|
330,416
|
|
|
355,218
|
|
|
355,218
|
|
|||
Total
|
$
|
9,588,391
|
|
|
$
|
9,595,323
|
|
|
$
|
9,595,323
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
||||
Fixed maturities trading, at fair value
|
$
|
48,901
|
|
|
$
|
92,197
|
|
Short-term investments trading, at fair value
|
978
|
|
|
—
|
|
||
Cash and cash equivalents
|
52,080
|
|
|
11,780
|
|
||
Investments in subsidiaries on an equity basis
|
4,477,046
|
|
|
4,383,800
|
|
||
Balances due from subsidiaries
|
—
|
|
|
—
|
|
||
Accrued investment income
|
119
|
|
|
239
|
|
||
Other assets
|
12,132
|
|
|
1,143
|
|
||
Total assets
|
$
|
4,591,256
|
|
|
$
|
4,489,159
|
|
Liabilities
|
|
|
|
||||
Accounts payable and accrued expenses
|
$
|
41,354
|
|
|
$
|
26,884
|
|
Balances due to subsidiaries
|
59,266
|
|
|
28,622
|
|
||
Senior notes payable
|
245,564
|
|
|
245,362
|
|
||
Debentures payable
|
350,000
|
|
|
350,000
|
|
||
Total liabilities
|
$
|
696,184
|
|
|
$
|
650,868
|
|
Shareholders’ Equity
|
|
|
|
||||
Authorized 571,428,571 common and preferred shares, par value $0.175 per share:
|
|
|
|
||||
Preferred shares (Issued and Outstanding: 2017—16,000; 2016—6,000)
|
$
|
400,000
|
|
|
$
|
150,000
|
|
Common shares (Issued: 2017—161,994,491; 2016—161,279,976; Outstanding: 2017—79,319,550; 2016—79,132,252)
|
28,349
|
|
|
28,224
|
|
||
Treasury shares (2017—82,674,941; 2016—82,147,724)
|
(14,468
|
)
|
|
(14,376
|
)
|
||
Additional paid-in capital
|
814,641
|
|
|
821,023
|
|
||
Accumulated other comprehensive loss
|
(22,192
|
)
|
|
(23,216
|
)
|
||
Retained earnings
|
2,688,742
|
|
|
2,876,636
|
|
||
Total shareholders’ equity
|
$
|
3,895,072
|
|
|
$
|
3,838,291
|
|
Total liabilities and shareholders’ equity
|
$
|
4,591,256
|
|
|
$
|
4,489,159
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
|
|
|
|
|
||||||
Net investment income
|
$
|
1,411
|
|
|
$
|
1,195
|
|
|
$
|
317
|
|
Net realized gains on investments
|
989
|
|
|
8,020
|
|
|
—
|
|
|||
Change in net unrealized losses on investments
|
(77
|
)
|
|
(276
|
)
|
|
(395
|
)
|
|||
Foreign exchange (losses) gains
|
(1,198
|
)
|
|
1,932
|
|
|
715
|
|
|||
Total revenues
|
1,125
|
|
|
10,871
|
|
|
637
|
|
|||
Expenses
|
|
|
|
|
|
||||||
General and administrative expenses
|
55,900
|
|
|
72,235
|
|
|
74,015
|
|
|||
Share compensation expenses
|
6,494
|
|
|
6,832
|
|
|
7,261
|
|
|||
Finance expenses
|
46,177
|
|
|
47,108
|
|
|
47,722
|
|
|||
Total expenses
|
108,571
|
|
|
126,175
|
|
|
128,998
|
|
|||
Loss before equity in net earnings of subsidiaries
|
(107,446
|
)
|
|
(115,304
|
)
|
|
(128,361
|
)
|
|||
Equity in net earnings of subsidiaries
|
59,824
|
|
|
479,143
|
|
|
503,254
|
|
|||
Net (loss) income (attributable) available to Validus
|
(47,622
|
)
|
|
363,839
|
|
|
374,893
|
|
|||
Dividends on preferred shares
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|||
Net (loss) income (attributable) available to Validus common shareholders
|
$
|
(63,483
|
)
|
|
$
|
359,384
|
|
|
$
|
374,893
|
|
|
|
|
|
|
|
||||||
Comprehensive income:
|
|
|
|
|
|
||||||
Net (loss) income (attributable) available to Validus
|
$
|
(47,622
|
)
|
|
$
|
363,839
|
|
|
$
|
374,893
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Change in foreign currency translation adjustments
|
4,057
|
|
|
(10,440
|
)
|
|
(3,716
|
)
|
|||
Change in minimum pension liability
|
2,869
|
|
|
(484
|
)
|
|
544
|
|
|||
Change in fair value of cash flow hedge
|
(6,352
|
)
|
|
277
|
|
|
(841
|
)
|
|||
Other comprehensive income (loss), net of tax
|
574
|
|
|
(10,647
|
)
|
|
(4,013
|
)
|
|||
Comprehensive (loss) income (attributable) available to Validus
|
$
|
(47,048
|
)
|
|
$
|
353,192
|
|
|
$
|
370,880
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows provided by (used in) operating activities
|
|
|
|
|
|
||||||
Net (loss) income (attributable) available to Validus
|
$
|
(47,622
|
)
|
|
$
|
363,839
|
|
|
$
|
374,893
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Equity in net earnings of subsidiaries
|
(59,824
|
)
|
|
(479,143
|
)
|
|
(503,254
|
)
|
|||
Dividends received from subsidiaries
|
143,000
|
|
|
30,000
|
|
|
620,700
|
|
|||
Net realized gains on investments
|
(989
|
)
|
|
(8,020
|
)
|
|
—
|
|
|||
Amortization of discount on senior notes
|
108
|
|
|
108
|
|
|
108
|
|
|||
Share compensation expenses
|
6,494
|
|
|
6,832
|
|
|
7,261
|
|
|||
Change in net unrealized losses on investments
|
77
|
|
|
276
|
|
|
395
|
|
|||
Amortization of premium on fixed maturity investments
|
115
|
|
|
115
|
|
|
105
|
|
|||
Change in:
|
|
|
|
|
|
||||||
Other assets
|
(1,003
|
)
|
|
(238
|
)
|
|
173
|
|
|||
Accrued investment income
|
120
|
|
|
(190
|
)
|
|
(49
|
)
|
|||
Balances due from subsidiaries
|
—
|
|
|
10,389
|
|
|
30,689
|
|
|||
Balances due to subsidiaries
|
30,644
|
|
|
28,622
|
|
|
—
|
|
|||
Accounts payable and accrued expenses
|
(2,754
|
)
|
|
(4,348
|
)
|
|
5,080
|
|
|||
Net cash provided by (used in) operating activities
|
68,366
|
|
|
(51,758
|
)
|
|
536,101
|
|
|||
Cash flows provided by (used in) investing activities
|
|
|
|
|
|
||||||
Proceeds on sale and maturity (purchases) of fixed maturity investments, net
|
44,092
|
|
|
(56,164
|
)
|
|
(28,903
|
)
|
|||
Purchases of short-term investments
|
(978
|
)
|
|
—
|
|
|
—
|
|
|||
Investments in subsidiaries
|
(250,000
|
)
|
|
—
|
|
|
(555,700
|
)
|
|||
Return of capital from subsidiaries
|
115,000
|
|
|
290,000
|
|
|
400,000
|
|
|||
Net cash (used in) provided by investing activities
|
(91,886
|
)
|
|
233,836
|
|
|
(184,603
|
)
|
|||
Cash flows provided by (used in) financing activities
|
|
|
|
|
|
||||||
Issuance of preferred shares, net
|
241,686
|
|
|
144,852
|
|
|
—
|
|
|||
(Redemption) issuance of common shares, net
|
(11,578
|
)
|
|
(7,701
|
)
|
|
17,407
|
|
|||
Purchases of common shares under repurchase program
|
(26,568
|
)
|
|
(212,675
|
)
|
|
(260,430
|
)
|
|||
Dividends paid on preferred shares
|
(15,861
|
)
|
|
(4,455
|
)
|
|
—
|
|
|||
Dividends paid on common shares
|
(123,859
|
)
|
|
(115,625
|
)
|
|
(112,967
|
)
|
|||
Net cash provided by (used in) financing activities
|
63,820
|
|
|
(195,604
|
)
|
|
(355,990
|
)
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash
|
40,300
|
|
|
(13,526
|
)
|
|
(4,492
|
)
|
|||
Cash and cash equivalents—beginning of year
|
11,780
|
|
|
25,306
|
|
|
29,798
|
|
|||
Cash and cash equivalents—end of year
|
$
|
52,080
|
|
|
$
|
11,780
|
|
|
$
|
25,306
|
|
|
As at and for the year ended December 31, 2017
|
||||||||||||||||||||||||||||||||||
|
Deferred
Acquisition
Costs
|
|
Reserve
for Losses
and Loss
Expenses
|
|
Unearned
Premiums
|
|
Net
Premiums
Earned
|
|
Net
Investment
Income
|
|
Losses
and Loss
Expenses
|
|
Amortization
of Deferred
Acquisition
Costs
|
|
Other
Operating
Expenses
|
|
Net
Premiums
Written
|
||||||||||||||||||
Reinsurance
|
$
|
83,778
|
|
|
$
|
1,816,654
|
|
|
$
|
393,289
|
|
|
$
|
1,023,004
|
|
|
$
|
—
|
|
|
$
|
692,719
|
|
|
$
|
199,430
|
|
|
$
|
90,939
|
|
|
$
|
985,918
|
|
Insurance
|
125,167
|
|
|
2,300,437
|
|
|
735,606
|
|
|
1,256,085
|
|
|
—
|
|
|
934,199
|
|
|
241,186
|
|
|
219,960
|
|
|
1,192,078
|
|
|||||||||
Asset Management
|
5,578
|
|
|
714,299
|
|
|
39,087
|
|
|
301,999
|
|
|
24,918
|
|
|
673,260
|
|
|
30,937
|
|
|
34,687
|
|
|
303,309
|
|
|||||||||
Corporate & Investments and Eliminations
|
(707
|
)
|
|
—
|
|
|
(20,796
|
)
|
|
—
|
|
|
152,955
|
|
|
—
|
|
|
—
|
|
|
46,662
|
|
|
—
|
|
|||||||||
Total
|
$
|
213,816
|
|
|
$
|
4,831,390
|
|
|
$
|
1,147,186
|
|
|
$
|
2,581,088
|
|
|
$
|
177,873
|
|
|
$
|
2,300,178
|
|
|
$
|
471,553
|
|
|
$
|
392,248
|
|
|
$
|
2,481,305
|
|
|
As at and for the year ended December 31, 2016
|
||||||||||||||||||||||||||||||||||
|
Deferred
Acquisition
Costs
|
|
Reserve
for Losses
and Loss
Expenses
|
|
Unearned
Premiums
|
|
Net
Premiums
Earned
|
|
Net
Investment
Income
|
|
Losses
and Loss
Expenses
|
|
Amortization
of Deferred
Acquisition
Costs
|
|
Other
Operating
Expenses
|
|
Net
Premiums
Written
|
||||||||||||||||||
Reinsurance
|
$
|
81,545
|
|
|
$
|
1,193,497
|
|
|
$
|
380,071
|
|
|
$
|
996,149
|
|
|
$
|
—
|
|
|
$
|
415,505
|
|
|
$
|
189,797
|
|
|
$
|
96,668
|
|
|
$
|
1,063,581
|
|
Insurance
|
125,239
|
|
|
1,753,164
|
|
|
669,865
|
|
|
1,002,944
|
|
|
—
|
|
|
604,741
|
|
|
232,780
|
|
|
180,516
|
|
|
1,031,468
|
|
|||||||||
Asset Management
|
4,060
|
|
|
48,534
|
|
|
38,961
|
|
|
250,072
|
|
|
9,264
|
|
|
44,851
|
|
|
26,905
|
|
|
34,582
|
|
|
263,951
|
|
|||||||||
Corporate & Investments and Eliminations
|
(1,617
|
)
|
|
—
|
|
|
(12,848
|
)
|
|
—
|
|
|
141,121
|
|
|
—
|
|
|
—
|
|
|
67,435
|
|
|
—
|
|
|||||||||
Total
|
$
|
209,227
|
|
|
$
|
2,995,195
|
|
|
$
|
1,076,049
|
|
|
$
|
2,249,165
|
|
|
$
|
150,385
|
|
|
$
|
1,065,097
|
|
|
$
|
449,482
|
|
|
$
|
379,201
|
|
|
$
|
2,359,000
|
|
|
As at and for the year ended December 31, 2015
|
||||||||||||||||||||||||||||||||||
|
Deferred
Acquisition
Costs
|
|
Reserve
for Losses
and Loss
Expenses
|
|
Unearned
Premiums
|
|
Net
Premiums
Earned
|
|
Net
Investment
Income
|
|
Losses
and Loss
Expenses
|
|
Amortization
of Deferred
Acquisition
Costs
|
|
Other
Operating
Expenses
|
|
Net
Premiums
Written
|
||||||||||||||||||
Reinsurance
|
$
|
61,597
|
|
|
$
|
1,237,245
|
|
|
$
|
310,588
|
|
|
$
|
1,047,983
|
|
|
$
|
—
|
|
|
$
|
467,788
|
|
|
$
|
173,574
|
|
|
$
|
105,668
|
|
|
$
|
1,036,156
|
|
Insurance
|
118,218
|
|
|
1,748,309
|
|
|
637,003
|
|
|
1,038,971
|
|
|
—
|
|
|
509,388
|
|
|
220,157
|
|
|
191,587
|
|
|
1,021,081
|
|
|||||||||
Asset Management
|
2,526
|
|
|
11,013
|
|
|
24,643
|
|
|
159,935
|
|
|
6,658
|
|
|
657
|
|
|
16,327
|
|
|
39,635
|
|
|
171,588
|
|
|||||||||
Corporate & Investments and Eliminations
|
(1,339
|
)
|
|
—
|
|
|
(6,024
|
)
|
|
—
|
|
|
121,166
|
|
|
—
|
|
|
—
|
|
|
65,160
|
|
|
—
|
|
|||||||||
Total
|
$
|
181,002
|
|
|
$
|
2,996,567
|
|
|
$
|
966,210
|
|
|
$
|
2,246,889
|
|
|
$
|
127,824
|
|
|
$
|
977,833
|
|
|
$
|
410,058
|
|
|
$
|
402,050
|
|
|
$
|
2,228,825
|
|
|
Direct gross
|
|
Ceded to
other companies
|
|
Assumed
from other
companies
|
|
Net amount
|
|
Percentage
of amount
assumed to net
|
|||||||||
Year Ended December 31, 2017
|
$
|
1,138,684
|
|
|
$
|
469,633
|
|
|
$
|
1,812,254
|
|
|
$
|
2,481,305
|
|
|
73
|
%
|
Year Ended December 31, 2016
|
853,885
|
|
|
289,705
|
|
|
1,794,820
|
|
|
2,359,000
|
|
|
76
|
%
|
||||
Year Ended December 31, 2015
|
838,755
|
|
|
328,681
|
|
|
1,718,751
|
|
|
2,228,825
|
|
|
77
|
%
|
Affiliation with
registrant
|
|
Deferred
acquisition
costs
|
|
Reserves for
losses
and loss
expenses
|
|
Reserves for
unearned
premiums
|
|
Net
earned
premiums
|
|
Net
investment
income
|
|
Losses and loss
expenses
incurred related to
|
|
Net paid
losses
and loss
expenses
|
|
Amortization of
deferred
acquisition
costs
|
|
Net
premiums
written
|
||||||||||||||||||||||
Current
year
|
|
Prior
year
|
||||||||||||||||||||||||||||||||||||||
Consolidated Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
2017
|
|
$
|
213,816
|
|
|
$
|
4,831,390
|
|
|
$
|
1,147,186
|
|
|
$
|
2,581,088
|
|
|
$
|
177,873
|
|
|
$
|
2,522,711
|
|
|
$
|
(222,533
|
)
|
|
$
|
1,340,429
|
|
|
$
|
471,553
|
|
|
$
|
2,481,305
|
|
2016
|
|
209,227
|
|
|
2,995,195
|
|
|
1,076,049
|
|
|
2,249,165
|
|
|
150,385
|
|
|
1,281,289
|
|
|
(216,192
|
)
|
|
1,114,402
|
|
|
449,482
|
|
|
2,359,000
|
|
||||||||||
2015
|
|
181,002
|
|
|
2,996,567
|
|
|
966,210
|
|
|
2,246,889
|
|
|
127,824
|
|
|
1,283,970
|
|
|
(306,137
|
)
|
|
1,167,839
|
|
|
410,058
|
|
|
2,228,825
|
|
|
|
$10,000,000
|
||
|
|
Capital Commitment Applied For
|
||
|
|
|
|
|
In the presence of:
|
|
Western World Insurance Company
|
||
|
|
Name of Prospective Investor (print or type)
|
||
/s/ Gene Hammoud
|
|
|
|
|
Signature of Witness
|
|
By:
|
|
|
|
|
(Signature, if individual)
|
||
Name: Gene Hammoud
|
|
|
|
|
|
|
By:
|
/s/ Gerald Ayash
|
|
Address: 300 Kimball Drive, Suite
|
|
|
(Signature, if executing on behalf of entity)
|
|
500, Parsippany, NJ 07054
|
|
Name:
|
Gerald Ayash
|
|
|
|
Title:
|
Senior VP & CFO
|
Benefit Plan Investor (as defined in the Partnership Agreement)
|
|
|
Initial here
|
BHC Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
CAI Limited Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
ERISA Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
FOIA Limited Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
Governmental Plan (as defined in the Partnership Agreement)
|
|
|
Initial here
|
Regulated Plan Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
Electing Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
|
|
$10,000,000
|
||
|
|
Capital Commitment Applied For
|
||
|
|
|
|
|
In the presence of:
|
|
Tudor Insurance Company
|
||
|
|
Name of Prospective Investor (print or type)
|
||
/s/ Gene Hammoud
|
|
|
|
|
Signature of Witness
|
|
By:
|
|
|
|
|
(Signature, if individual)
|
||
Name: Gene Hammoud
|
|
|
|
|
|
|
By:
|
/s/ Gerald Ayash
|
|
Address: 300 Kimball Drive, Suite
|
|
|
(Signature, if executing on behalf of entity)
|
|
500, Parsippany, NJ 07054
|
|
Name:
|
Gerald Ayash
|
|
|
|
Title:
|
Senior VP & CFO
|
Benefit Plan Investor (as defined in the Partnership Agreement)
|
|
|
Initial here
|
BHC Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
CAI Limited Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
ERISA Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
FOIA Limited Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
Governmental Plan (as defined in the Partnership Agreement)
|
|
|
Initial here
|
Regulated Plan Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
Electing Partner (as defined in the Partnership Agreement)
|
|
|
Initial here
|
|
|
Years Ended December 31,
|
||||||||||||||||||
(Dollars in thousands)
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Net (loss) income (attributable) available to Validus
|
|
$
|
(47,622
|
)
|
|
$
|
363,839
|
|
|
$
|
374,893
|
|
|
$
|
479,963
|
|
|
$
|
532,666
|
|
Tax (benefit) expense
|
|
(7,580
|
)
|
|
(19,729
|
)
|
|
6,376
|
|
|
155
|
|
|
383
|
|
|||||
Pre-tax net (loss) income (attributable) available to Validus
|
|
(55,202
|
)
|
|
344,110
|
|
|
381,269
|
|
|
480,118
|
|
|
533,049
|
|
|||||
Distributed income from investment affiliates
|
|
21,312
|
|
|
11,089
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Distributed (losses) from operating affiliate
|
|
—
|
|
|
(761
|
)
|
|
(9,505
|
)
|
|
—
|
|
|
—
|
|
|||||
(Income) loss from investment affiliates
|
|
(22,010
|
)
|
|
2,083
|
|
|
(4,281
|
)
|
|
(8,411
|
)
|
|
(4,790
|
)
|
|||||
Loss (income) from operating affiliate
|
|
—
|
|
|
23
|
|
|
3,949
|
|
|
4,340
|
|
|
(542
|
)
|
|||||
(Loss) earnings before fixed charges
|
|
(55,900
|
)
|
|
356,544
|
|
|
371,432
|
|
|
476,047
|
|
|
527,717
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Estimated interest component of rent expense
(a)
|
|
3,944
|
|
|
3,254
|
|
|
3,381
|
|
|
3,513
|
|
|
3,405
|
|
|||||
2006 Junior Subordinated Deferrable Debentures
|
|
8,868
|
|
|
8,893
|
|
|
8,868
|
|
|
8,868
|
|
|
8,868
|
|
|||||
2007 Junior Subordinated Deferrable Debentures
|
|
7,342
|
|
|
7,362
|
|
|
7,341
|
|
|
7,341
|
|
|
7,341
|
|
|||||
Flagstone 2006 Junior Subordinated Deferrable Debentures
|
|
9,012
|
|
|
9,028
|
|
|
8,989
|
|
|
9,001
|
|
|
8,259
|
|
|||||
Flagstone 2007 Junior Subordinated Deferrable Debentures
|
|
7,013
|
|
|
7,100
|
|
|
7,123
|
|
|
7,129
|
|
|
6,222
|
|
|||||
2010 Senior Notes due 2040
|
|
22,389
|
|
|
22,388
|
|
|
22,388
|
|
|
22,388
|
|
|
22,388
|
|
|||||
Other finance expenses
(b)
|
|
3,922
|
|
|
3,749
|
|
|
20,033
|
|
|
13,597
|
|
|
14,929
|
|
|||||
Fixed charges
|
|
62,490
|
|
|
61,774
|
|
|
78,123
|
|
|
71,837
|
|
|
71,412
|
|
|||||
Earnings available for fixed charges
|
|
$
|
6,590
|
|
|
$
|
418,318
|
|
|
$
|
449,555
|
|
|
$
|
547,884
|
|
|
$
|
599,129
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges
(c)
|
|
—
|
|
6.77
|
|
5.75
|
|
7.63
|
|
8.39
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges
|
|
$
|
62,490
|
|
|
$
|
61,774
|
|
|
$
|
78,123
|
|
|
$
|
71,837
|
|
|
$
|
71,412
|
|
Preferred share dividends
(d)
|
|
15,861
|
|
|
4,455
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Fixed charges and preferred share dividends
|
|
$
|
78,351
|
|
|
$
|
66,229
|
|
|
$
|
78,123
|
|
|
$
|
71,837
|
|
|
$
|
71,412
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges and preferred share dividends
(e)
|
|
—
|
|
6.32
|
|
5.75
|
|
7.63
|
|
8.39
|
(a)
|
33.3% represents a reasonable approximation of the interest factor.
|
(b)
|
Other finance expenses consist of fees relating to credit facilities, bank charges, the Talbot FAL facility and other charges as well as fees incurred by AlphaCat Managers Ltd. in relation to fund raising for the AlphaCat sidecars, the AlphaCat ILS funds and AlphaCat direct.
|
(c)
|
Earnings for the year ended December 31, 2017 were inadequate to cover fixed charges, $55,900 represents the amount of the coverage deficiency.
|
(d)
|
Dividends have been tax effected at a 0% rate as it is presumed they will be funded from a Bermuda entity.
|
(e)
|
Earnings for the year ended December 31, 2017 were inadequate to cover fixed charges and preferred share dividends, $71,761 represents the amount of the coverage deficiency.
|
|
|
Exhibit 21
|
|||
Validus Holdings, Ltd.
|
|||||
List of Subsidiaries
|
|||||
|
|
|
|
Ownership
Interest Held
By Immediate Parent
100% unless otherwise indicated
|
|
|
|
|
|
||
Subsidiary
|
|
Jurisdiction
|
|
||
|
|
|
|
|
|
Validus Holdings, Ltd.
|
|
Bermuda
|
|
|
|
Validus Reinsurance, Ltd.
|
|
Bermuda
|
|
|
|
Underwriting Risk Services S.A.
|
|
Chile
|
|
99.0%
|
|
AlphaCat Re 2011 Ltd.
|
|
Bermuda
|
|
22.3%
|
|
AlphaCat Re 2012 Ltd.
|
|
Bermuda
|
|
37.9%
|
|
AlphaCat 2013, Ltd.
|
|
Bermuda
|
|
19.7%
|
|
AlphaCat 2014, Ltd.
|
|
Bermuda
|
|
19.6%
|
|
AlphaCat 2015, Ltd.
|
|
Bermuda
|
|
20.0%
|
|
BetaCat Ltd.
|
|
Bermuda
|
|
|
|
Validus Holdings (UK) Plc
|
|
United Kingdom
|
|
|
|
Validus Reinsurance (Switzerland) Ltd
|
|
Switzerland
|
|
|
|
L.P. Holding Limited
|
|
Cyprus
|
|
|
|
Limassol Power Plant Limited
|
|
Cyprus
|
|
|
|
Flagstone Africa (PTY) Limited
|
|
South Africa
|
|
|
|
Validus Specialty, Inc.
|
|
Delaware
|
|
|
|
Validus Specialty Underwriting Services, Inc.
|
|
Delaware
|
|
|
|
Validus America, Inc.
|
|
Delaware
|
|
|
|
Validus Services, Inc.
|
|
Delaware
|
|
|
|
Validus Reaseguros, Inc.
|
|
Florida
|
|
|
|
Validus Re Americas, (New Jersey) Inc.
|
|
New Jersey
|
|
|
|
AlphaCat Capital Inc.
|
|
Delaware
|
|
|
|
Western World Insurance Group, Inc.
|
|
Delaware
|
|
|
|
Western World Insurance Company
|
|
New Hampshire
|
|
|
|
Stratford Insurance Company
|
|
New Hampshire
|
|
|
|
Tudor Insurance Company
|
|
New Hampshire
|
|
|
|
Westco Insurance Managers, Inc.
|
|
New Jersey
|
|
|
|
Westco Claims Management Services, Inc.
|
|
New Jersey
|
|
|
|
Crop Risk Services, Inc.
|
|
Illinois
|
|
|
|
Flagstone Reinsurance (Luxembourg), SARL
|
|
Luxembourg
|
|
|
|
Validus Risk Services (Ireland) Limited
|
|
Ireland
|
|
|
|
Validus Research, Inc.
|
|
Ontario
|
|
|
|
IPCRe Limited
|
|
Bermuda
|
|
|
|
Validus UPS, Ltd.
|
|
Bermuda
|
|
|
|
Flagstone (Bermuda) Holdings Limited
|
|
Bermuda
|
|
|
|
IAL Leasing Ltd.
|
|
Bermuda
|
|
|
|
Mont Fort Re Ltd.
|
|
Bermuda
|
|
|
|
Flagstone (Mauritius) Limited
|
|
Mauritius
|
|
|
|
Flagstone Underwriting Support Services (India) Pvt.
|
|
India
|
|
99.0%
|
|
|
|
|
|
|
|
|
|
|
Ownership
Interest Held
By Immediate Parent
100% unless otherwise indicated
|
|
|
|
|
|
||
Subsidiary
|
|
Jurisdiction
|
|
||
|
|
|
|
|
|
Validus Services (Bermuda), Ltd.
|
|
Bermuda
|
|
|
|
Validus Ventures Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Managers Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Advantage Fund Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Reinsurance Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Diversified Fund Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Master Fund Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Opportunities Ltd.
|
|
Bermuda
|
|
|
|
BetaCat Fund Ltd.
|
|
Bermuda
|
|
|
|
BetaCat Feeder Fund I Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Prima Fund Ltd.
|
|
Bermuda
|
|
|
|
AlphaCat Soteria Fund Ltd.
|
|
Bermuda
|
|
|
|
Talbot Holdings Ltd.
|
|
Bermuda
|
|
|
|
Talbot Capital Ltd.
|
|
Bermuda
|
|
|
|
Talbot 2002 Underwriting Capital Ltd.
|
|
United Kingdom
|
|
|
|
Talbot Underwriting Holdings Ltd.
|
|
United Kingdom
|
|
|
|
Talbot Underwriting Services, Ltd.
|
|
United Kingdom
|
|
|
|
Talbot Underwriting Ltd.
|
|
United Kingdom
|
|
|
|
Talbot Underwriting (LATAM) S.A.
|
|
Chile
|
|
99.0%
|
|
Talbot Risk Services Pte, Ltd.
|
|
Singapore
|
|
|
|
Talbot Underwriting (MENA) Ltd.
|
|
Dubai
|
|
|
|
Talbot Risk Services (Labuan) Pte. Ltd.
|
|
Labuan
|
|
|
|
Talbot Underwriting Risk Services, Ltd.
|
|
United Kingdom
|
|
|
|
Talbot Underwriting Capital Ltd.
|
|
United Kingdom
|
|
|
|
1.
|
I have reviewed this
Annual Report on Form 10-K
of Validus Holdings, Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
|
/s/ EDWARD J. NOONAN
|
|
|
Edward J. Noonan
Chief Executive Officer
|
1.
|
I have reviewed this
Annual Report on Form 10-K
of Validus Holdings, Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
|
/s/ JEFFREY D. SANGSTER
|
|
|
Jeffrey D. Sangster
Executive Vice President and Chief Financial Officer
|
|
|
/s/ EDWARD J. NOONAN
|
|
|
Edward J. Noonan
Chief Executive Officer
Validus Holdings, Ltd.
|
|
|
/s/ JEFFREY D. SANGSTER
|
|
|
Jeffrey D. Sangster
Executive Vice President and Chief Financial Officer
Validus Holdings, Ltd.
|