Condensed financial information | Condensed consolidating financial information The following tables present condensed consolidating balance sheets as at December 31, 2015 and December 31, 2014 , condensed consolidating statements of comprehensive income for the years ended December 31, 2015 , 2014 , and 2013 and condensed consolidating statements of cash flows for the years ended December 31, 2015 , 2014 , and 2013 for Validus Holdings, Ltd. (the “Parent Guarantor”), Validus Holdings (UK) plc (the “Subsidiary Issuer”) and the non-guarantor subsidiaries of Validus Holdings, Ltd. The Subsidiary Issuer is a 100%-owned subsidiary of the Parent Guarantor. For purposes of the supplemental consolidating presentation, investments in subsidiaries are accounted for under the equity method and reflected in the Condensed Consolidating Balance Sheets and Condensed Consolidating Statements of Comprehensive Income as investment in subsidiaries on an equity basis and equity in net earnings (losses) of subsidiaries, respectively. The Subsidiary Issuer is only allowed to issue senior notes that are fully and unconditionally guaranteed by the Parent Guarantor. Condensed Consolidating Balance Sheet as at December 31, 2015 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Validus Holdings, Ltd. Subsidiaries (Non-guarantor Subsidiaries) (a) Consolidating Adjustments (b) Validus Holdings, Ltd. Consolidated Assets Fixed maturities trading, at fair value $ 28,403 $ — $ 5,542,128 $ (60,200 ) $ 5,510,331 Short-term investments trading, at fair value — — 1,941,635 — 1,941,635 Other investments, at fair value — — 412,720 (75,864 ) 336,856 Cash and cash equivalents 25,306 122 697,681 — 723,109 Restricted cash — — 73,270 — 73,270 Total investments and cash 53,709 122 8,667,434 (136,064 ) 8,585,201 Investment in affiliates, equity method — — 88,065 — 88,065 Investment in subsidiaries on an equity basis 4,198,809 684,913 — (4,883,722 ) — Premiums receivable — — 658,682 — 658,682 Deferred acquisition costs — — 181,002 — 181,002 Prepaid reinsurance premiums — — 77,992 — 77,992 Securities lending collateral — — 4,863 — 4,863 Loss reserves recoverable — — 350,586 — 350,586 Paid losses recoverable — — 23,071 — 23,071 Income taxes recoverable — — 16,228 — 16,228 Deferred tax asset — — 21,661 — 21,661 Receivable for investments sold — — 39,766 — 39,766 Intangible assets — — 121,258 — 121,258 Goodwill — — 196,758 — 196,758 Accrued investment income 49 — 23,848 — 23,897 Intercompany receivable 10,389 10,847 — (21,236 ) — Other assets 813 — 125,969 — 126,782 Total assets $ 4,263,769 $ 695,882 $ 10,597,183 $ (5,041,022 ) $ 10,515,812 Liabilities Reserve for losses and loss expenses $ — $ — $ 2,996,567 $ — $ 2,996,567 Unearned premiums — — 966,210 — 966,210 Reinsurance balances payable — — 75,380 — 75,380 Securities lending payable — — 5,329 — 5,329 Deferred tax liability — 449 3,398 — 3,847 Payable for investments purchased — — 77,475 — 77,475 Accounts payable and accrued expenses 29,633 34 597,664 — 627,331 Intercompany payable — — 21,236 (21,236 ) — Notes payable to AlphaCat investors — — 75,493 — 75,493 Senior notes payable 245,161 — — — 245,161 Debentures payable 350,000 — 247,868 (60,200 ) 537,668 Total liabilities $ 624,794 $ 483 $ 5,066,620 $ (81,436 ) $ 5,610,461 Redeemable noncontrolling interest — — 1,111,714 — 1,111,714 Total shareholders' equity available to Validus 3,638,975 695,399 4,264,187 (4,959,586 ) 3,638,975 Noncontrolling interest — — 154,662 — 154,662 Total liabilities, noncontrolling interests and shareholders' equity $ 4,263,769 $ 695,882 $ 10,597,183 $ (5,041,022 ) $ 10,515,812 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Balance Sheet as at December 31, 2014 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Validus Holdings, Ltd. Subsidiaries (Non-guarantor Subsidiaries) (a) Consolidating Adjustments (b) Validus Holdings, Ltd. Consolidated Assets Fixed maturities trading, at fair value $ — $ — $ 5,605,431 $ (60,200 ) $ 5,545,231 Short-term investments trading, at fair value — — 1,501,212 — 1,501,212 Other investments, at fair value — — 402,797 (68,112 ) 334,685 Cash and cash equivalents 29,798 81 520,522 — 550,401 Restricted cash — — 173,003 — 173,003 Total investments and cash 29,798 81 8,202,965 (128,312 ) 8,104,532 Investment in affiliates, equity method — — 114,450 — 114,450 Investment in subsidiaries on an equity basis 4,139,398 665,641 — (4,805,039 ) — Premiums receivable — — 706,467 — 706,467 Deferred acquisition costs — — 161,022 — 161,022 Prepaid reinsurance premiums — — 82,947 — 82,947 Securities lending collateral — — 470 — 470 Loss reserves recoverable — — 377,466 — 377,466 Paid losses recoverable — — 38,078 — 38,078 Deferred tax asset — — 23,821 — 23,821 Receivable for investments sold — — 18,318 — 18,318 Intangible assets — — 126,924 — 126,924 Goodwill — — 195,897 — 195,897 Accrued investment income — — 24,865 — 24,865 Intercompany receivable 41,078 — 20 (41,098 ) — Other assets 893 — 136,414 — 137,307 Total assets $ 4,211,167 $ 665,722 $ 10,210,124 $ (4,974,449 ) $ 10,112,564 Liabilities Reserve for losses and loss expenses $ — $ — $ 3,243,147 $ — $ 3,243,147 Unearned premiums — — 989,229 — 989,229 Reinsurance balances payable — — 129,071 — 129,071 Securities lending payable — — 936 — 936 Deferred tax liability — — 5,541 — 5,541 Payable for investments purchased — — 68,574 — 68,574 Accounts payable and accrued expenses 29,621 96 365,461 — 395,178 Intercompany payable — 20 41,078 (41,098 ) — Senior notes payable 244,960 — — — 244,960 Debentures payable 350,000 — 249,477 (60,200 ) 539,277 Total liabilities $ 624,581 $ 116 $ 5,092,514 $ (101,298 ) $ 5,615,913 Redeemable noncontrolling interest — — 617,791 — 617,791 Total shareholders' equity available to Validus 3,586,586 665,606 4,207,545 (4,873,151 ) 3,586,586 Noncontrolling interest — — 292,274 — 292,274 Total liabilities, noncontrolling interests and shareholders' equity $ 4,211,167 $ 665,722 $ 10,210,124 $ (4,974,449 ) $ 10,112,564 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Statement of Comprehensive Income for the Year Ended December 31, 2015 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Consolidating Adjustments (b) Validus Holdings, Ltd. Revenues Net premiums earned $ — $ — $ 2,246,889 $ — $ 2,246,889 Net investment income 317 5 131,581 (4,079 ) 127,824 Net realized gains on investments — — 2,298 — 2,298 Change in net unrealized losses on investments (395 ) — (24,248 ) (7,752 ) (32,395 ) Income from investment affiliate — — 4,281 — 4,281 Other insurance related income and other loss — — 70,175 (65,064 ) 5,111 Foreign exchange gains (losses) 715 — (9,446 ) — (8,731 ) Total revenues $ 637 $ 5 $ 2,421,530 $ (76,895 ) $ 2,345,277 Expenses Losses and loss expenses — — 977,833 — 977,833 Policy acquisition costs — — 410,058 — 410,058 General and administrative expenses 74,015 36 354,722 (65,064 ) 363,709 Share compensation expenses 7,261 — 31,080 — 38,341 Finance expenses 47,722 — 29,001 (1,981 ) 74,742 Total expenses $ 128,998 $ 36 $ 1,802,694 $ (67,045 ) $ 1,864,683 (Loss) income before taxes, loss from operating affiliate, (income) attributable to AlphaCat investors and equity in net earnings of subsidiaries (128,361 ) (31 ) 618,836 (9,850 ) 480,594 Tax expense — (449 ) (5,927 ) — (6,376 ) Loss from operating affiliate — — (3,949 ) — (3,949 ) (Income) attributable to AlphaCat investors — — (2,412 ) — (2,412 ) Equity in net earnings of subsidiaries 503,254 24,077 — (527,331 ) — Net income $ 374,893 $ 23,597 $ 606,548 $ (537,181 ) $ 467,857 Net (income) attributable to noncontrolling interest — — (92,964 ) — (92,964 ) Net income available to Validus $ 374,893 $ 23,597 $ 513,584 $ (537,181 ) $ 374,893 Other comprehensive loss (4,013 ) — (3,172 ) 3,172 (4,013 ) Comprehensive income available to Validus $ 370,880 $ 23,597 $ 510,412 $ (534,009 ) $ 370,880 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Statement of Comprehensive Income for the Year Ended December 31, 2014 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Consolidating Adjustments (b) Validus Holdings, Ltd. Revenues Net premiums earned $ — $ — $ 1,993,055 $ — $ 1,993,055 Net investment income 14 — 103,982 (3,910 ) 100,086 Net realized gains on investments — — 14,917 — 14,917 Change in net unrealized losses on investments — — (760 ) (2,082 ) (2,842 ) Income from investment affiliate — — 8,411 — 8,411 Other insurance related income and other loss — — 68,396 (67,167 ) 1,229 Foreign exchange gains (losses) 648 1 (12,830 ) — (12,181 ) Total revenues $ 662 $ 1 $ 2,175,171 $ (73,159 ) $ 2,102,675 Expenses Losses and loss expenses — — 765,015 — 765,015 Policy acquisition costs — — 339,467 — 339,467 General and administrative expenses 86,108 117 310,304 (67,167 ) 329,362 Share compensation expenses 6,424 — 26,649 — 33,073 Finance expenses 47,689 — 22,579 (1,944 ) 68,324 Transaction expenses — — 8,096 — 8,096 Total expenses $ 140,221 $ 117 $ 1,472,110 $ (69,111 ) $ 1,543,337 (Loss) income before taxes, loss from operating affiliate and equity in net earnings of subsidiaries (139,559 ) (116 ) 703,061 (4,048 ) 559,338 Tax expense — — (155 ) — (155 ) Loss from operating affiliate — — (4,340 ) — (4,340 ) Equity in net earnings of subsidiaries 619,522 10,843 — (630,365 ) — Net income $ 479,963 $ 10,727 $ 698,566 $ (634,413 ) $ 554,843 Net (income) attributable to noncontrolling interest — — (74,880 ) — (74,880 ) Net income available to Validus $ 479,963 $ 10,727 $ 623,686 $ (634,413 ) $ 479,963 Other comprehensive loss (7,939 ) — (7,711 ) 7,711 (7,939 ) Comprehensive income available to Validus $ 472,024 $ 10,727 $ 615,975 $ (626,702 ) $ 472,024 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Statement of Comprehensive Income for the Year Ended December 31, 2013 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Consolidating Adjustments (b) Validus Holdings, Ltd. Revenues Net premiums earned $ — $ — $ 2,098,795 $ — $ 2,098,795 Net investment income 14 — 103,289 (7,214 ) 96,089 Net realized losses on investments — — (764 ) — (764 ) Change in net unrealized losses on investments — — (43,537 ) (8,882 ) (52,419 ) Income from investment affiliate — — 4,790 — 4,790 Other insurance related income and other loss 36 — 60,475 (67,118 ) (6,607 ) Foreign exchange (losses) gains (382 ) — 4,331 — 3,949 Total revenues $ (332 ) $ — $ 2,227,379 $ (83,214 ) $ 2,143,833 Expenses Losses and loss expenses — — 776,796 — 776,796 Policy acquisition costs — — 360,403 — 360,403 General and administrative expenses 84,143 — 298,983 (67,118 ) 316,008 Share compensation expenses 6,329 — 21,301 — 27,630 Finance expenses 45,868 — 24,108 (1,969 ) 68,007 Total expenses $ 136,340 $ — $ 1,481,591 $ (69,087 ) $ 1,548,844 (Loss) income before taxes, income from operating affiliate, (income) attributable to AlphaCat investors and equity in net earnings (losses) of subsidiaries (136,672 ) — 745,788 (14,127 ) 594,989 Tax expense — — (383 ) — (383 ) Income from operating affiliates — — 542 — 542 Equity in net earnings (losses) of subsidiaries 669,338 (5,938 ) — (663,400 ) — Net income (loss) $ 532,666 $ (5,938 ) $ 745,947 $ (677,527 ) $ 595,148 Net (income) attributable to noncontrolling interest — (62,482 ) — (62,482 ) Net income (loss) available (attributable) to Validus $ 532,666 $ (5,938 ) $ 683,465 $ (677,527 ) $ 532,666 Other comprehensive loss (1,954 ) — (1,954 ) 1,954 (1,954 ) Comprehensive income (loss) available (attributable) to Validus $ 530,712 $ (5,938 ) $ 681,511 $ (675,573 ) $ 530,712 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2015 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Consolidating Adjustments (b) Validus Holdings, Ltd. Net cash provided by operating activities $ 536,125 $ 20,236 $ 423,845 $ (645,700 ) $ 334,506 Cash flows provided by (used in) investing activities Proceeds on sales of fixed maturity investments — — 3,842,408 — 3,842,408 Proceeds on maturities of fixed maturity investments — — 332,410 — 332,410 Purchases of fixed maturity investments (28,903 ) — (4,196,128 ) — (4,225,031 ) Purchases of short-term investments, net — — (436,690 ) — (436,690 ) Purchases of other investments, net — — (5,988 ) — (5,988 ) Increase in securities lending collateral — — (4,393 ) — (4,393 ) Redemption from operating affiliate — — 46,603 — 46,603 Investment in investment affiliate, net — — (19,886 ) — (19,886 ) Decrease in restricted cash — — 99,733 — 99,733 Investment in subsidiaries (555,700 ) (20,195 ) — 575,895 — Return of capital from subsidiaries 400,000 — — (400,000 ) — Net cash used in investing activities (184,603 ) (20,195 ) (341,931 ) 175,895 (370,834 ) Cash flows provided by (used in) financing activities Net proceeds on issuance of notes payable to AlphaCat investors — — 75,493 — 75,493 Issuance of common shares, net 17,407 — — — 17,407 Purchases of common shares under share repurchase program (260,430 ) — — — (260,430 ) Dividends paid (112,991 ) — (645,700 ) 645,700 (112,991 ) Increase in securities lending payable — — 4,393 — 4,393 Third party investment in redeemable noncontrolling interest — — 499,200 — 499,200 Third party redemption of redeemable noncontrolling interest — — (86,934 ) — (86,934 ) Third party investment in noncontrolling interest — — 9,600 — 9,600 Third party redemption of noncontrolling interest — — (168,733 ) — (168,733 ) Third party subscriptions received on AlphaCat Funds and Sidecars — — 249,636 — 249,636 Capital contribution from parent — — 575,895 (575,895 ) — Return of capital to parent — — (400,000 ) 400,000 — Net cash (used in) provided by financing activities (356,014 ) — 112,850 469,805 226,641 Effect of foreign currency rate changes on cash and cash equivalents — — (17,605 ) — (17,605 ) Net (decrease) increase in cash (4,492 ) 41 177,159 — 172,708 Cash and cash equivalents, beginning of year 29,798 81 520,522 — 550,401 Cash and cash equivalents, end of year $ 25,306 $ 122 $ 697,681 $ — $ 723,109 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2014 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Consolidating Adjustments (b) Validus Holdings, Ltd. Net cash (used in) provided by operating activities $ (41,905 ) $ 81 $ 481,985 $ (100,000 ) $ 340,161 Cash flows provided by (used in) investing activities Proceeds on sales of fixed maturity investments — — 4,756,555 — 4,756,555 Proceeds on maturities of fixed maturity investments — — 554,619 — 554,619 Purchases of fixed maturity investments — — (4,391,814 ) — (4,391,814 ) Purchases of short-term investments, net — — (329,301 ) — (329,301 ) Purchases of other investments, net — — (143,597 ) — (143,597 ) Decrease in securities lending collateral — — 2,922 — 2,922 Investment in investment affiliate, net — — (12,468 ) — (12,468 ) Decrease in restricted cash — — 27,489 — 27,489 Proceeds on sale of subsidiary, net of cash — — 16,459 — 16,459 Purchase of subsidiary, net of cash acquired — — (643,545 ) — (643,545 ) Investment in subsidiaries — (240,000 ) (240,000 ) 480,000 — Return of capital from subsidiaries 673,966 — — (673,966 ) — Net cash provided by (used in) investing activities 673,966 (240,000 ) (402,681 ) (193,966 ) (162,681 ) Cash flows provided by (used in) financing activities Issuance of common shares, net 5,347 — — — 5,347 Purchases of common shares under share repurchase program (510,952 ) — — — (510,952 ) Dividends paid (117,043 ) — (100,000 ) 100,000 (117,043 ) Decrease in securities lending payable — — (2,922 ) — (2,922 ) Third party investment in redeemable noncontrolling interest — — 300,200 — 300,200 Third party redemption of redeemable noncontrolling interest — — (13,192 ) — (13,192 ) Third party investment in noncontrolling interest — — 117,243 — 117,243 Third party redemption of noncontrolling interest — — (237,183 ) — (237,183 ) Third party subscriptions received on AlphaCat Funds and Sidecars — — 127,400 — 127,400 Capital contribution from parent — 240,000 240,000 (480,000 ) — Return of capital to parent — — (673,966 ) 673,966 — Net cash (used in) provided by financing activities (622,648 ) 240,000 (242,420 ) 293,966 (331,102 ) Effect of foreign currency rate changes on cash and cash equivalents — — (25,310 ) — (25,310 ) Net increase (decrease) in cash 9,413 81 (188,426 ) — (178,932 ) Cash and cash equivalents, beginning of year 20,385 — 708,948 — 729,333 Cash and cash equivalents, end of year $ 29,798 $ 81 $ 520,522 $ — $ 550,401 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2013 Validus Holdings, Ltd. (Parent Guarantor) Validus Holdings (UK) plc (Subsidiary Issuer) Other Consolidating Adjustments (b) Validus Holdings, Ltd. Net cash provided by operating activities $ 855,029 $ — $ 371,283 $ (990,946 ) $ 235,366 Cash flows provided by (used in) investing activities Proceeds on sales of fixed maturity investments — — 4,370,548 — 4,370,548 Proceeds on maturities of fixed maturity investments — — 490,459 — 490,459 Purchases of fixed maturity investments — — (5,392,728 ) — (5,392,728 ) Sales of short-term investments, net — — 934,759 — 934,759 Sales of other investments, net — — 26,508 — 26,508 Increase in securities lending collateral — — (3,167 ) — (3,167 ) Investment in operating affiliate — — (6,500 ) — (6,500 ) Investment in investment affiliate, net — — (14,492 ) — (14,492 ) Increase in restricted cash — — (172,962 ) — (172,962 ) Proceeds on sale of subsidiary, net of cash — — 21,388 — 21,388 Return of capital from subsidiaries 18,054 — — (18,054 ) — Net cash provided by investing activities 18,054 — 253,813 (18,054 ) 253,813 Cash flows provided by (used in) financing activities Issuance of common shares, net 1,211 — — — 1,211 Purchases of common shares under share repurchase program (513,504 ) — — — (513,504 ) Dividends paid (360,071 ) — (990,946 ) 990,946 (360,071 ) Increase in securities lending payable — — 3,167 — 3,167 Third party investment in redeemable noncontrolling interest — — 142,190 — 142,190 Third party investment in noncontrolling interest — — 136,619 — 136,619 Third party redemption of noncontrolling interest — — (289,260 ) — (289,260 ) Third party subscriptions received on AlphaCat Funds and Sidecars — — 15,600 — 15,600 Return of capital to parent — — (18,054 ) 18,054 — Net cash used in financing activities (872,364 ) — (1,000,684 ) 1,009,000 (864,048 ) Effect of foreign currency rate changes on cash and cash equivalents — — (6,364 ) — (6,364 ) Net increase (decrease) in cash 719 — (381,952 ) — (381,233 ) Cash and cash equivalents, beginning of year 19,666 — 1,090,900 — 1,110,566 Cash and cash equivalents, end of year $ 20,385 $ — $ 708,948 $ — $ 729,333 (a) Amounts include an aggregation of the non-guarantor subsidiaries and include consolidating adjustments between these subsidiaries. (b) Amounts include consolidating adjustments between the Parent Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries. |