Condensed Consolidated Guarantor Financial Statements | CONDENSED CONSOLIDATED GUARANTOR FINANCIAL STATEMENTS The following tables present unaudited condensed consolidating financial information as of September 30, 2015 and December 31, 2014 and for the three and nine months ended September 30, 2015 and 2014 for Allied World Switzerland (the “Parent Guarantor”) and Allied World Bermuda (the “Subsidiary Issuer”). The Subsidiary Issuer is a direct, 100% -owned subsidiary of the Parent Guarantor. Investments in subsidiaries are accounted for by the Parent Guarantor under the equity method for purposes of the supplemental consolidating presentation. Earnings of subsidiaries are reflected in the Parent Guarantor’s investment accounts and earnings. The Parent Guarantor fully and unconditionally guarantees the senior notes issued by the Subsidiary Issuer. Unaudited Condensed Consolidating Balance Sheet: September 30, 2015 Allied World Guarantor) Allied World Issuer) Other Allied Subsidiaries Consolidating Adjustments Allied World Consolidated ASSETS: Investments $ — $ — $ 8,179,810 $ — $ 8,179,810 Cash and cash equivalents 30,561 1,462 571,787 — 603,810 Insurance balances receivable — — 905,401 — 905,401 Funds held — — 443,670 — 443,670 Reinsurance recoverable — — 1,449,832 — 1,449,832 Reinsurance recoverable on paid losses — — 117,110 — 117,110 Net deferred acquisition costs — — 201,313 — 201,313 Goodwill and intangible assets — — 485,393 — 485,393 Balances receivable on sale of investments — — 29,461 — 29,461 Investments in subsidiaries 3,337,480 3,882,163 — (7,219,643 ) — Due from subsidiaries 216,992 45,005 14,100 (276,097 ) — Other assets 2,402 2,298 777,079 — 781,779 Total assets $ 3,587,435 $ 3,930,928 $ 13,174,956 $ (7,495,740 ) $ 13,197,579 LIABILITIES: Reserve for losses and loss expenses $ — $ — $ 6,436,579 $ — $ 6,436,579 Unearned premiums — — 1,835,527 — 1,835,527 Reinsurance balances payable — — 260,225 — 260,225 Balances due on purchases of investments — — 108,337 — 108,337 Senior notes — 799,043 — — 799,043 Other long-term debt — — 23,328 — 23,328 Due to subsidiaries 6,559 7,541 261,997 (276,097 ) — Other liabilities 25,471 12,477 141,187 — 179,135 Total liabilities 32,030 819,061 9,067,180 (276,097 ) 9,642,174 Total shareholders’ equity 3,555,405 3,111,867 4,107,776 (7,219,643 ) 3,555,405 Total liabilities and shareholders’ equity $ 3,587,435 $ 3,930,928 $ 13,174,956 $ (7,495,740 ) $ 13,197,579 December 31, 2014 Allied World Guarantor) Allied World Issuer) Other Allied Subsidiaries Consolidating Adjustments Allied World Consolidated ASSETS: Investments $ — $ — $ 7,868,682 $ — $ 7,868,682 Cash and cash equivalents 32,579 1,734 555,026 — 589,339 Insurance balances receivable — — 664,815 — 664,815 Funds held — — 724,021 — 724,021 Reinsurance recoverable — — 1,340,256 — 1,340,256 Reinsurance recoverable on paid losses — — 86,075 — 86,075 Net deferred acquisition costs — — 151,546 — 151,546 Goodwill and intangible assets — — 324,556 — 324,556 Balances receivable on sale of investments — — 47,149 — 47,149 Investments in subsidiaries 3,629,301 4,218,028 — (7,847,329 ) — Due from subsidiaries 147,072 19,190 14,396 (180,658 ) — Other assets 1,470 3,192 620,462 — 625,124 Total assets $ 3,810,422 $ 4,242,144 $ 12,396,984 $ (8,027,987 ) $ 12,421,563 LIABILITIES: Reserve for losses and loss expenses $ — $ — $ 5,881,165 $ — $ 5,881,165 Unearned premiums — — 1,555,313 — 1,555,313 Reinsurance balances payable — — 180,060 — 180,060 Balances due on purchases of investments — — 5,428 — 5,428 Senior notes — 798,802 — — 798,802 Other long-term debt — — 19,213 — 19,213 Due to subsidiaries 7,599 6,797 166,262 (180,658 ) — Other liabilities 24,532 19,618 159,141 — 203,291 Total liabilities 32,131 825,217 7,966,582 (180,658 ) 8,643,272 Total shareholders’ equity 3,778,291 3,416,927 4,430,402 (7,847,329 ) 3,778,291 Total liabilities and shareholders’ equity $ 3,810,422 $ 4,242,144 $ 12,396,984 $ (8,027,987 ) $ 12,421,563 Unaudited Condensed Consolidating Statement of Operations and Comprehensive Income: Three Months Ended September 30, 2015 Allied World Guarantor) Allied World Issuer) Other Allied Subsidiaries Consolidating Adjustments Allied World Consolidated Net premiums earned $ — $ — $ 650,653 $ — $ 650,653 Net investment income — — 45,667 — 45,667 Net realized investment gains (losses) — — (113,626 ) — (113,626 ) Other income — — 735 — 735 Net losses and loss expenses — — (416,881 ) — (416,881 ) Acquisition costs — — (100,101 ) — (100,101 ) General and administrative expenses (7,438 ) 590 (98,950 ) — (105,798 ) Other expense — — (1,245 ) — (1,245 ) Amortization of intangible assets — — (2,639 ) — (2,639 ) Interest expense — (13,876 ) (593 ) — (14,469 ) Foreign exchange gain (loss) 2 — 791 — 793 Income tax (expense) benefit (472 ) — 5,753 — 5,281 Equity in earnings of consolidated subsidiaries (43,722 ) (37,021 ) — 80,743 — NET INCOME (LOSS) $ (51,630 ) $ (50,307 ) $ (30,436 ) $ 80,743 $ (51,630 ) Other comprehensive income (loss) (993 ) — (993 ) 993 (993 ) COMPREHENSIVE INCOME (LOSS) $ (52,623 ) $ (50,307 ) $ (31,429 ) $ 81,736 $ (52,623 ) Three Months Ended September 30, 2014 Allied World Switzerland (Parent Guarantor) Allied World Bermuda (Subsidiary Issuer) Other Allied World Subsidiaries Consolidating Adjustments Allied World Switzerland Consolidated Net premiums earned $ — $ — $ 541,737 $ — $ 541,737 Net investment income 2 — 43,410 — 43,412 Net realized investment gains (losses) — — (35,136 ) — (35,136 ) Other income — — 1,032 — 1,032 Net losses and loss expenses — — (336,090 ) — (336,090 ) Acquisition costs — — (72,403 ) — (72,403 ) General and administrative expenses (8,285 ) (182 ) (79,827 ) — (88,294 ) Other expense — — (6,575 ) — (6,575 ) Amortization of intangible assets — — (633 ) — (633 ) Interest expense — (13,855 ) (470 ) — (14,325 ) Foreign exchange gain (loss) 16 47 (341 ) — (278 ) Income tax (expense) benefit — — (1,532 ) — (1,532 ) Equity in earnings of consolidated subsidiaries 39,182 49,491 — (88,673 ) — NET INCOME (LOSS) $ 30,915 $ 35,501 $ 53,172 $ (88,673 ) $ 30,915 Other comprehensive income (loss) — — — — — COMPREHENSIVE INCOME (LOSS) $ 30,915 $ 35,501 $ 53,172 $ (88,673 ) $ 30,915 Nine Months Ended September 30, 2015 Allied World Guarantor) Allied World Issuer) Other Allied Subsidiaries Consolidating Adjustments Allied World Consolidated Net premiums earned $ — $ — $ 1,865,577 $ — $ 1,865,577 Net investment income 5 — 132,973 — 132,978 Net realized investment gains (losses) — — (88,783 ) — (88,783 ) Other income — — 2,513 — 2,513 Net losses and loss expenses — — (1,173,578 ) — (1,173,578 ) Acquisition costs — — (279,418 ) — (279,418 ) General and administrative expenses (27,053 ) 405 (284,651 ) — (311,299 ) Other expense — — (4,303 ) — (4,303 ) Amortization of intangible assets — — (6,091 ) — (6,091 ) Interest expense — (41,613 ) (1,659 ) — (43,272 ) Foreign exchange gain (loss) 9 13 (10,391 ) — (10,369 ) Income tax (expense) benefit (553 ) — (1,218 ) — (1,771 ) Equity in earnings of consolidated subsidiaries 109,776 138,603 — (248,379 ) — NET INCOME (LOSS) $ 82,184 $ 97,408 $ 150,971 $ (248,379 ) $ 82,184 Other comprehensive income (loss) (4,265 ) — (4,265 ) 4,265 (4,265 ) COMPREHENSIVE INCOME (LOSS) $ 77,919 $ 97,408 $ 146,706 $ (244,114 ) $ 77,919 Nine Months Ended September 30, 2014 Allied World Switzerland (Parent Guarantor) Allied World Bermuda (Subsidiary Issuer) Other Allied World Subsidiaries Consolidating Adjustments Allied World Switzerland Consolidated Net premiums earned $ — $ — $ 1,609,269 $ — $ 1,609,269 Net investment income 6 — 127,818 — 127,824 Net realized investment gains (losses) — — 104,286 — 104,286 Other income — — 1,032 — 1,032 Net losses and loss expenses — — (926,231 ) — (926,231 ) Acquisition costs — — (214,404 ) — (214,404 ) General and administrative expenses (28,012 ) (919 ) (235,891 ) — (264,822 ) Other expense — — (6,575 ) — (6,575 ) Amortization of intangible assets — — (1,900 ) — (1,900 ) Interest expense — (41,556 ) (1,895 ) — (43,451 ) Foreign exchange gain (loss) 12 68 (1,058 ) — (978 ) Income tax (expense) benefit (86 ) — (24,214 ) — (24,300 ) Equity in earnings of consolidated subsidiaries 387,830 419,294 — (807,124 ) — NET INCOME (LOSS) $ 359,750 $ 376,887 $ 430,237 $ (807,124 ) $ 359,750 Other comprehensive income — — — — — COMPREHENSIVE INCOME (LOSS) $ 359,750 $ 376,887 $ 430,237 $ (807,124 ) $ 359,750 Unaudited Condensed Consolidating Statement of Cash Flows: Nine Months Ended September 30, 2015 Allied World Switzerland (Parent Guarantor) Allied World Bermuda (Subsidiary Issuer) Other Allied World Subsidiaries Consolidating Adjustments Allied World Switzerland Consolidated CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES $ 302,025 $ 333,128 $ 661,020 $ (712,850 ) $ 583,323 CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES: Purchases trading securities — — (3,962,283 ) — (3,962,283 ) Purchases of other invested assets — — (110,851 ) — (110,851 ) Sales of trading securities — — 3,888,416 — 3,888,416 Sales of other invested assets — — 160,253 — 160,253 Net cash paid for acquisitions — — (141,503 ) — (141,503 ) Other — — (102,690 ) — (102,690 ) Net cash provided by (used in) investing activities — — (268,658 ) — (268,658 ) CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES: Dividends paid (66,784 ) — — — (66,784 ) Intercompany dividends paid — (333,400 ) (379,450 ) 712,850 — Proceeds from the exercise of stock options 9,184 — — — 9,184 Share repurchases (246,443 ) — — — (246,443 ) Proceeds from other long-term debt — — 4,003 — 4,003 Repayments of other long-term debt — — (154 ) — (154 ) Net cash provided by (used in) financing activities (304,043 ) (333,400 ) (375,601 ) 712,850 (300,194 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (2,018 ) (272 ) 16,761 — 14,471 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 32,579 1,734 555,026 — 589,339 CASH AND CASH EQUIVALENTS, END OF PERIOD $ 30,561 $ 1,462 $ 571,787 $ — $ 603,810 Nine Months Ended September 30, 2014 Allied World Switzerland (Parent Guarantor) Allied World Bermuda (Subsidiary Issuer) Other Allied World Subsidiaries Consolidating Adjustments Allied World Switzerland Consolidated CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 241,037 $ 263,554 $ 737,516 $ (575,000 ) $ 667,107 CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES: Purchases of trading securities — — (5,608,594 ) — (5,608,594 ) Purchases of other invested assets — — (242,227 ) — (242,227 ) Sales of trading securities — — 5,500,176 — 5,500,176 Sales of other invested assets — — 243,123 — 243,123 Net cash paid for acquisitions — — (2,565 ) — (2,565 ) Other — — (44,055 ) — (44,055 ) Net cash provided by (used in) investing activities — — (154,142 ) — (154,142 ) CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES: Dividends paid (55,064 ) — — — (55,064 ) Intercompany dividends paid — (264,000 ) (311,000 ) 575,000 — Proceeds from the exercise of stock options 7,640 — — — 7,640 Share repurchases (166,207 ) — — — (166,207 ) Net cash provided by (used in) financing activities (213,631 ) (264,000 ) (311,000 ) 575,000 (213,631 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 27,406 (446 ) 272,374 — 299,334 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 10,790 2,775 518,371 — 531,936 CASH AND CASH EQUIVALENTS, END OF PERIOD $ 38,196 $ 2,329 $ 790,745 $ — $ 831,270 Notes to Parent Company Condensed Financial Information a) Dividends Allied World Switzerland received cash dividends from its subsidiaries of $333,400 and $264,000 for the nine months ended September 30, 2015 and 2014 , respectively. Such dividends are included in “cash flows provided by (used in) operating activities” in the unaudited condensed consolidating cash flows. |