Pro Forma 6/30/09 Balance Sheet Pro Forma Historical Validus Historical IPC Pro Forma($ in thousands)Purchase Holdings, Ltd. Holdings, Ltd. Consolidated Adjustments Assets Fixed maturities, at fair value $ 2,816,536 $ 1,706,461 $ — $ 4,522,997 Short-term investments, at fair value 323,940 — - 323,940 Equity investments, at fair value — 329,986 — 329,986 Cash and cash equivalents 390,090 272,049 (502,727) 159,412 Total investments and cash 3,530,566 2,308,496 (502,727) 5,336,335 Intangible assets 145,529 145,529 Other assets 1,332,355 304,172 (266) 1,636,261 Total assets $ 5,008,450 $ 2,612,668 $ (502,993) $ 7,118,125 Liabilities Unearned premiums $ 856,138 $ 248,797 $ (133) $ 1,104,802 Reserve for losses and loss expense 1,311,935 320,322 — 1,632,257 Other liabilities 384,108 29,331 (133) 413,306 Debentures payable 304,300 — - 304,300 Total liabilities 2,856,481 598,450 (266) 3,454,665 Total shareholders’ equity 2,151,969 2,014,218 (502,727) 3,663,460 Total liabilities and shareholders’ equity $ 5,008,450 $ 2,612,668 $ (502,993) $ 7,118,125 Diluted book value per share $ 26.08 $ 35.62 $ 26.64 Diluted tangible book value per share $ 24.46 $ 35.62 $ 25.64 Total debt to total capitalization1 12.4% 0.0% 7.7% |