Supplemental Guarantor Information | 12 Months Ended |
Dec. 31, 2014 |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
Supplemental Guarantor Information | The following tables present historical, supplemental guarantor financial information as if new debt was issued by a subsidiary of Third Point Reinsurance Ltd. with Third Point Reinsurance Ltd. serving as a parent guarantor. The subsidiary presented as the issuer of debt is TPRUSA, a wholly-owned subsidiary, incorporated on November 21, 2014. |
|
The following information sets forth the Company’s condensed consolidating balance sheets as of December 31, 2014 and 2013 and the condensed consolidating statements of income and cash flows for the years ended December 31, 2014, 2013 and 2012. Investments in subsidiaries are accounted for on the equity method; accordingly, entries necessary to consolidate the parent guarantor, issuer of debt and all other subsidiaries are reflected in the eliminations column. |
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING BALANCE SHEET |
As of December 31, 2014 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Assets | | | | | | | | | |
Equity securities | $ | — | | | $ | — | | | $ | 1,177,796 | | | $ | — | | | $ | 1,177,796 | |
|
Debt securities | — | | | — | | | 569,648 | | | — | | | 569,648 | |
|
Other investments | — | | | — | | | 83,394 | | | — | | | 83,394 | |
|
Total investments in securities and commodities | — | | | — | | | 1,830,838 | | | — | | | 1,830,838 | |
|
Cash and cash equivalents | 140 | | | — | | | 28,594 | | | — | | | 28,734 | |
|
Restricted cash and cash equivalents | — | | | — | | | 417,307 | | | — | | | 417,307 | |
|
Investment in subsidiaries | 1,451,060 | | | — | | | | | (1,451,060 | ) | | — | |
|
Due from brokers | — | | | — | | | 58,241 | | | — | | | 58,241 | |
|
Securities purchased under an agreement to sell | — | | | — | | | 29,852 | | | — | | | 29,852 | |
|
Derivative assets, at fair value | — | | | — | | | 21,130 | | | — | | | 21,130 | |
|
Interest and dividends receivable | — | | | — | | | 2,602 | | | — | | | 2,602 | |
|
Reinsurance balances receivable | — | | | — | | | 303,649 | | | — | | | 303,649 | |
|
Deferred acquisition costs, net | — | | | — | | | 155,901 | | | — | | | 155,901 | |
|
Loss and loss adjustment expenses recoverable | — | | | — | | | 814 | | | — | | | 814 | |
|
Other assets | 600 | | | 666 | | | 2,246 | | | — | | | 3,512 | |
|
Amounts due from affiliates | 1,339 | | | (403 | ) | | (936 | ) | | — | | | — | |
|
Total assets | $ | 1,453,139 | | | $ | 263 | | | $ | 2,850,238 | | | $ | (1,451,060 | ) | | $ | 2,852,580 | |
|
Liabilities and shareholders’ equity | | | | | | | | | |
Liabilities | | | | | | | | | |
Accounts payable and accrued expenses | $ | 1,226 | | | $ | 518 | | | $ | 8,341 | | | $ | — | | | $ | 10,085 | |
|
Reinsurance balances payable | — | | | — | | | 27,040 | | | — | | | 27,040 | |
|
Deposit liabilities | — | | | — | | | 145,430 | | | — | | | 145,430 | |
|
Unearned premium reserves | — | | | — | | | 433,809 | | | — | | | 433,809 | |
|
Loss and loss adjustment expense reserves | — | | | — | | | 277,362 | | | — | | | 277,362 | |
|
Securities sold, not yet purchased, at fair value | — | | | — | | | 82,485 | | | — | | | 82,485 | |
|
Due to brokers | — | | | — | | | 312,609 | | | — | | | 312,609 | |
|
Derivative liabilities, at fair value | — | | | — | | | 11,015 | | | — | | | 11,015 | |
|
Interest and dividends payable | — | | | — | | | 697 | | | — | | | 697 | |
|
Total liabilities | 1,226 | | | 518 | | | 1,298,788 | | | — | | | 1,300,532 | |
|
Shareholders' equity | | | | | | | | | |
Common shares | 10,447 | | | — | | | 1,251 | | | (1,251 | ) | | 10,447 | |
|
Additional paid-in capital | 1,065,489 | | | — | | | 1,072,671 | | | (1,072,671 | ) | | 1,065,489 | |
|
Retained earnings | 375,977 | | | (255 | ) | | 377,393 | | | (377,138 | ) | | 375,977 | |
|
Shareholders’ equity attributable to shareholders | 1,451,913 | | | (255 | ) | | 1,451,315 | | | (1,451,060 | ) | | 1,451,913 | |
|
Non-controlling interests | — | | | — | | | 100,135 | | | — | | | 100,135 | |
|
Total shareholders’ equity | 1,451,913 | | | (255 | ) | | 1,551,450 | | | (1,451,060 | ) | | 1,552,048 | |
|
Total liabilities and shareholders’ equity | $ | 1,453,139 | | | $ | 263 | | | $ | 2,850,238 | | | $ | (1,451,060 | ) | | $ | 2,852,580 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING BALANCE SHEET |
As of December 31, 2013 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Assets | | | | | | | | | |
Equity securities | $ | — | | | $ | — | | | $ | 954,111 | | | $ | — | | | $ | 954,111 | |
|
Debt securities | — | | | — | | | 441,424 | | | — | | | 441,424 | |
|
Other investments | — | | | — | | | 65,329 | | | — | | | 65,329 | |
|
Total investments in securities and commodities | — | | | — | | | 1,460,864 | | | — | | | 1,460,864 | |
|
Cash and cash equivalents | 294 | | | — | | | 31,331 | | | — | | | 31,625 | |
|
Restricted cash and cash equivalents | — | | | — | | | 193,577 | | | — | | | 193,577 | |
|
Investment in subsidiaries | 1,394,644 | | | — | | | — | | | (1,394,644 | ) | | — | |
|
Due from brokers | — | | | — | | | 98,386 | | | — | | | 98,386 | |
|
Securities purchased under an agreement to sell | — | | | — | | | 38,147 | | | — | | | 38,147 | |
|
Derivative assets, at fair value | — | | | — | | | 39,045 | | | — | | | 39,045 | |
|
Interest and dividends receivable | — | | | — | | | 2,615 | | | — | | | 2,615 | |
|
Reinsurance balances receivable | — | | | — | | | 191,763 | | | — | | | 191,763 | |
|
Deferred acquisition costs, net | — | | | — | | | 91,193 | | | — | | | 91,193 | |
|
Loss and loss adjustment expenses recoverable | — | | | — | | | 9,277 | | | — | | | 9,277 | |
|
Other assets | 720 | | | — | | | 2,678 | | | — | | | 3,398 | |
|
Amounts due from affiliates | 417 | | | — | | | (417 | ) | | — | | | — | |
|
Total assets | $ | 1,396,075 | | | $ | — | | | $ | 2,158,459 | | | $ | (1,394,644 | ) | | $ | 2,159,890 | |
|
Liabilities and shareholders’ equity | | | | | | | | | |
Liabilities | | | | | | | | | |
Accounts payable and accrued expenses | $ | 242 | | | $ | — | | | $ | 9,214 | | | $ | — | | | $ | 9,456 | |
|
Reinsurance balances payable | — | | | — | | | 9,081 | | | — | | | 9,081 | |
|
Deposit liabilities | — | | | — | | | 120,946 | | | — | | | 120,946 | |
|
Unearned premium reserves | — | | | — | | | 265,187 | | | — | | | 265,187 | |
|
Loss and loss adjustment expense reserves | — | | | — | | | 134,331 | | | — | | | 134,331 | |
|
Securities sold, not yet purchased, at fair value | — | | | — | | | 56,056 | | | — | | | 56,056 | |
|
Due to brokers | — | | | — | | | 44,870 | | | — | | | 44,870 | |
|
Derivative liabilities, at fair value | — | | | — | | | 8,819 | | | — | | | 8,819 | |
|
Interest and dividends payable | — | | | — | | | 748 | | | — | | | 748 | |
|
Amounts due to affiliates | 4,172 | | | — | | | (4,172 | ) | | — | | | — | |
|
Total liabilities | 4,414 | | | — | | | 645,080 | | | — | | | 649,494 | |
|
Shareholders’ equity | | | | | | | | | |
Common shares | 10,389 | | | — | | | 1,251 | | | (1,251 | ) | | 10,389 | |
|
Additional paid-in capital | 1,055,690 | | | — | | | 1,064,493 | | | (1,064,493 | ) | | 1,055,690 | |
|
Retained earnings | 325,582 | | | — | | | 328,900 | | | (328,900 | ) | | 325,582 | |
|
Shareholders’ equity attributable to shareholders | 1,391,661 | | | — | | | 1,394,644 | | | (1,394,644 | ) | | 1,391,661 | |
|
Non-controlling interests | — | | | — | | | 118,735 | | | — | | | 118,735 | |
|
Total shareholders’ equity | 1,391,661 | | | — | | | 1,513,379 | | | (1,394,644 | ) | | 1,510,396 | |
|
Total liabilities and shareholders’ equity | $ | 1,396,075 | | | $ | — | | | $ | 2,158,459 | | | $ | (1,394,644 | ) | | $ | 2,159,890 | |
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the year ended December 31, 2014 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Revenues | | | | | | | | | |
Gross premiums written | $ | — | | | $ | — | | | $ | 613,300 | | | $ | — | | | $ | 613,300 | |
|
Gross premiums ceded | — | | | — | | | (150 | ) | | — | | | (150 | ) |
|
Net premiums written | — | | | — | | | 613,150 | | | — | | | 613,150 | |
|
Change in net unearned premium reserves | — | | | — | | | (168,618 | ) | | — | | | (168,618 | ) |
|
Net premiums earned | — | | | — | | | 444,532 | | | — | | | 444,532 | |
|
Net investment income | — | | | — | | | 85,582 | | | — | | | 85,582 | |
|
Equity in earnings of subsidiaries | 56,238 | | | — | | | — | | | (56,238 | ) | | — | |
|
Total revenues | 56,238 | | | — | | | 530,114 | | | (56,238 | ) | | 530,114 | |
|
Expenses | | | | | | | | | |
Loss and loss adjustment expenses incurred, net | — | | | — | | | 283,147 | | | — | | | 283,147 | |
|
Acquisition costs, net | — | | | — | | | 137,206 | | | — | | | 137,206 | |
|
General and administrative expenses | 5,843 | | | 255 | | | 33,910 | | | — | | | 40,008 | |
|
Other expenses | — | | | — | | | 7,395 | | | — | | | 7,395 | |
|
Total expenses | 5,843 | | | 255 | | | 461,658 | | | — | | | 467,756 | |
|
Income before income tax expense | 50,395 | | | (255 | ) | | 68,456 | | | (56,238 | ) | | 62,358 | |
|
Income tax expense | — | | | — | | | (5,648 | ) | | — | | | (5,648 | ) |
|
Income including non-controlling interests | 50,395 | | | (255 | ) | | 62,808 | | | (56,238 | ) | | 56,710 | |
|
Income attributable to non-controlling interests | — | | | — | | | (6,315 | ) | | — | | | (6,315 | ) |
|
Net income (loss) | $ | 50,395 | | | $ | (255 | ) | | $ | 56,493 | | | $ | (56,238 | ) | | $ | 50,395 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the year ended December 31, 2013 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Revenues | | | | | | | | | |
Gross premiums written | $ | — | | | $ | — | | | $ | 401,937 | | | $ | — | | | $ | 401,937 | |
|
Gross premiums ceded | — | | | — | | | (9,975 | ) | | — | | | (9,975 | ) |
|
Net premiums written | — | | | — | | | 391,962 | | | — | | | 391,962 | |
|
Change in net unearned premium reserves | — | | | — | | | (171,295 | ) | | — | | | (171,295 | ) |
|
Net premiums earned | — | | | — | | | 220,667 | | | — | | | 220,667 | |
|
Net investment income | — | | | — | | | 258,125 | | | — | | | 258,125 | |
|
Equity in earnings of subsidiaries | 228,646 | | | — | | | — | | | (228,646 | ) | | — | |
|
Total revenues | 228,646 | | | — | | | 478,792 | | | (228,646 | ) | | 478,792 | |
|
Expenses | | | | | | | | | |
Loss and loss adjustment expenses incurred, net | — | | | — | | | 139,812 | | | — | | | 139,812 | |
|
Acquisition costs, net | — | | | — | | | 67,944 | | | — | | | 67,944 | |
|
General and administrative expenses | 1,335 | | | — | | | 31,701 | | | — | | | 33,036 | |
|
Other expenses | — | | | — | | | 4,922 | | | — | | | 4,922 | |
|
Total expenses | 1,335 | | | — | | | 244,379 | | | — | | | 245,714 | |
|
Income including non-controlling interests | 227,311 | | | — | | | 234,413 | | | (228,646 | ) | | 233,078 | |
|
Income attributable to non-controlling interests | — | | | — | | | (5,767 | ) | | — | | | (5,767 | ) |
|
Net income | $ | 227,311 | | | $ | — | | | $ | 228,646 | | | $ | (228,646 | ) | | $ | 227,311 | |
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the year ended December 31, 2012 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Revenues | | | | | | | | | |
Gross premiums written | $ | — | | | $ | — | | | $ | 190,374 | | | $ | — | | | $ | 190,374 | |
|
Gross premiums ceded | — | | | — | | | — | | | — | | | — | |
|
Net premiums written | — | | | — | | | 190,374 | | | — | | | 190,374 | |
|
Change in net unearned premium reserves | — | | | — | | | (93,893 | ) | | — | | | (93,893 | ) |
|
Net premiums earned | — | | | — | | | 96,481 | | | — | | | 96,481 | |
|
Net investment income | — | | | — | | | 136,868 | | | — | | | 136,868 | |
|
Equity in earnings of subsidiaries | 101,346 | | | — | | | — | | | (101,346 | ) | | — | |
|
Total revenues | 101,346 | | | — | | | 233,349 | | | (101,346 | ) | | 233,349 | |
|
Expenses | | | | | | | | | |
Loss and loss adjustment expenses incurred, net | — | | | — | | | 80,306 | | | — | | | 80,306 | |
|
Acquisition costs, net | — | | | — | | | 24,604 | | | — | | | 24,604 | |
|
General and administrative expenses | 1,945 | | | — | | | 25,431 | | | — | | | 27,376 | |
|
Other expenses | — | | | — | | | 446 | | | — | | | 446 | |
|
Total expenses | 1,945 | | | — | | | 130,787 | | | — | | | 132,732 | |
|
Income including non-controlling interests | 99,401 | | | — | | | 102,562 | | | (101,346 | ) | | 100,617 | |
|
Income attributable to non-controlling interests | — | | | — | | | (1,216 | ) | | — | | | (1,216 | ) |
|
Net income | $ | 99,401 | | | $ | — | | | $ | 101,346 | | | $ | (101,346 | ) | | $ | 99,401 | |
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the year ended December 31, 2014 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Operating activities | | | | | | | | | |
Income including non-controlling interests | $ | 50,395 | | | $ | (255 | ) | | $ | 62,808 | | | $ | (56,238 | ) | | $ | 56,710 | |
|
Adjustments to reconcile income including non-controlling interests to net cash provided by operating activities | | | | | | | | | |
Equity in earnings of subsidiaries | (56,238 | ) | | — | | | — | | | 56,238 | | | — | |
|
Share compensation expense | 1,080 | | | — | | | 8,178 | | | — | | | 9,258 | |
|
Interest expense on deposit liabilities | — | | | — | | | 4,346 | | | — | | | 4,346 | |
|
Net unrealized gain on investments and derivatives | — | | | — | | | 85,057 | | | — | | | 85,057 | |
|
Net realized gain on investments and derivatives | — | | | — | | | (193,957 | ) | | — | | | (193,957 | ) |
|
Amortization of premium and accretion of discount, net | — | | | — | | | (1,044 | ) | | — | | | (1,044 | ) |
|
Changes in assets and liabilities: | | | | | | | | | |
Reinsurance balances receivable | — | | | — | | | (111,886 | ) | | — | | | (111,886 | ) |
|
Deferred acquisition costs, net | — | | | — | | | (64,708 | ) | | — | | | (64,708 | ) |
|
Loss and loss adjustment expenses recoverable | — | | | — | | | 8,463 | | | — | | | 8,463 | |
|
Other assets | 120 | | | (666 | ) | | 432 | | | — | | | (114 | ) |
|
Interest and dividends receivable, net | — | | | — | | | (38 | ) | | — | | | (38 | ) |
|
Unearned premium reserves | — | | | — | | | 168,622 | | | — | | | 168,622 | |
|
Loss and loss adjustment expense reserves | — | | | — | | | 143,031 | | | — | | | 143,031 | |
|
Accounts payable and accrued expenses | 984 | | | 518 | | | (873 | ) | | — | | | 629 | |
|
Reinsurance balances payable | — | | | — | | | 18,061 | | | — | | | 18,061 | |
|
Amounts due from affiliates | (922 | ) | | 403 | | | 519 | | | — | | | — | |
|
Amounts due to affiliates | (4,172 | ) | | — | | | 4,172 | | | — | | | — | |
|
Net cash provided by operating activities | (8,753 | ) | | — | | | 131,183 | | | — | | | 122,430 | |
|
Investing activities | | | | | | | | | |
Purchases of investments | — | | | — | | | (3,114,906 | ) | | — | | | (3,114,906 | ) |
|
Proceeds from sales of investments | — | | | — | | | 2,857,404 | | | — | | | 2,857,404 | |
|
Purchases of investments to cover short sales | — | | | — | | | (232,568 | ) | | — | | | (232,568 | ) |
|
Proceeds from short sales of investments | — | | | — | | | 278,569 | | | — | | | 278,569 | |
|
Change in due to/from brokers, net | — | | | — | | | 307,884 | | | — | | | 307,884 | |
|
Increase in securities purchased under agreement to sell | — | | | — | | | 8,294 | | | — | | | 8,294 | |
|
Change in restricted cash and cash equivalents | — | | | — | | | (223,730 | ) | | — | | | (223,730 | ) |
|
Net cash used in investing activities | — | | | — | | | (119,053 | ) | | — | | | (119,053 | ) |
|
Financing activities | | | | | | | | | |
Proceeds from issuance of common shares, net of costs | 599 | | | — | | | — | | | — | | | 599 | |
|
Increase in deposit liabilities | — | | | — | | | 18,048 | | | — | | | 18,048 | |
|
Non-controlling interest in investment affiliate, net | — | | | — | | | (31,066 | ) | | — | | | (31,066 | ) |
|
Non-controlling interest in Catastrophe Fund | — | | | — | | | 6,151 | | | — | | | 6,151 | |
|
Dividend received by (paid to) parent | 8,000 | | | — | | | (8,000 | ) | | — | | | — | |
|
Net cash provided by financing activities | 8,599 | | | — | | | (14,867 | ) | | — | | | (6,268 | ) |
|
Net (decrease) increase in cash and cash equivalents | (154 | ) | | — | | | (2,737 | ) | | — | | | (2,891 | ) |
|
Cash and cash equivalents at beginning of period | 294 | | | — | | | 31,331 | | | — | | | 31,625 | |
|
Cash and cash equivalents at end of period | $ | 140 | | | $ | — | | | $ | 28,594 | | | $ | — | | | $ | 28,734 | |
|
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the year ended December 31, 2013 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Operating activities | | | | | | | | | |
Income including non-controlling interests | $ | 227,311 | | | $ | — | | | $ | 234,413 | | | $ | (228,646 | ) | | $ | 233,078 | |
|
Adjustments to reconcile income including non-controlling interests to net cash provided by operating activities | | | | | | | | | |
Equity in earnings of subsidiaries | (228,646 | ) | | — | | | — | | | 228,646 | | | — | |
|
Share compensation expense | — | | | — | | | 9,800 | | | — | | | 9,800 | |
|
Interest expense on deposit liabilities | — | | | — | | | 4,271 | | | — | | | 4,271 | |
|
Net unrealized gain on investments and derivatives | — | | | — | | | (78,490 | ) | | — | | | (78,490 | ) |
|
Net realized gain on investments and derivatives | — | | | — | | | (236,333 | ) | | — | | | (236,333 | ) |
|
Amortization of premium and accretion of discount, net | — | | | — | | | (262 | ) | | — | | | (262 | ) |
|
Changes in assets and liabilities: | | | | | | | | | |
Reinsurance balances receivable | — | | | — | | | (107,483 | ) | | — | | | (107,483 | ) |
|
Deferred acquisition costs, net | — | | | — | | | (45,810 | ) | | — | | | (45,810 | ) |
|
Loss and loss adjustment expenses recoverable | — | | | — | | | (9,277 | ) | | — | | | (9,277 | ) |
|
Other assets | (686 | ) | | — | | | 411 | | | — | | | (275 | ) |
|
Interest and dividends receivable, net | — | | | — | | | (1,034 | ) | | — | | | (1,034 | ) |
|
Unearned premium reserves | — | | | — | | | 171,294 | | | — | | | 171,294 | |
|
Loss and loss adjustment expense reserves | — | | | — | | | 67,060 | | | — | | | 67,060 | |
|
Accounts payable and accrued expenses | (65 | ) | | — | | | 4,154 | | | — | | | 4,089 | |
|
Reinsurance balances payable | — | | | — | | | 9,081 | | | — | | | 9,081 | |
|
Amounts due from affiliates | 353 | | | — | | | (353 | ) | | — | | | — | |
|
Amounts due to affiliates | 2,020 | | | — | | | (2,020 | ) | | — | | | — | |
|
Net cash provided by operating activities | 287 | | | — | | | 19,422 | | | — | | | 19,709 | |
|
Investing activities | | | | | | | | | |
Purchases of investments | — | | | — | | | (2,172,077 | ) | | — | | | (2,172,077 | ) |
|
Proceeds from sales of investments | — | | | — | | | 1,943,655 | | | — | | | 1,943,655 | |
|
Purchases of investments to cover short sales | — | | | — | | | (407,965 | ) | | — | | | (407,965 | ) |
|
Proceeds from short sales of investments | — | | | — | | | 290,770 | | | — | | | 290,770 | |
|
Change in due to/from brokers, net | — | | | — | | | 12,162 | | | — | | | 12,162 | |
|
Increase in securities purchased under agreement to sell | — | | | — | | | 22,261 | | | — | | | 22,261 | |
|
Change in restricted cash and cash equivalents | — | | | — | | | (115,950 | ) | | — | | | (115,950 | ) |
|
Contributed capital (to) from subsidiaries | (286,257 | ) | | — | | | 286,257 | | | — | | | — | |
|
Net cash used in investing activities | (286,257 | ) | | — | | | (140,887 | ) | | — | | | (427,144 | ) |
|
Financing activities | | | | | | | | | |
Proceeds from issuance of common shares, net of costs | 286,095 | | | — | | | — | | | — | | | 286,095 | |
|
Increase in deposit liabilities | — | | | — | | | 65,769 | | | — | | | 65,769 | |
|
Non-controlling interest in investment affiliate, net | — | | | — | | | 27,867 | | | — | | | 27,867 | |
|
Non-controlling interest in Catastrophe Fund | — | | | — | | | 25,324 | | | — | | | 25,324 | |
|
Net cash provided by financing activities | 286,095 | | | — | | | 118,960 | | | — | | | 405,055 | |
|
Net (decrease) increase in cash and cash equivalents | 125 | | | — | | | (2,505 | ) | | — | | | (2,380 | ) |
|
Cash and cash equivalents at beginning of period | 169 | | | — | | | 33,836 | | | — | | | 34,005 | |
|
Cash and cash equivalents at end of period | $ | 294 | | | $ | — | | | $ | 31,331 | | | $ | — | | | $ | 31,625 | |
|
|
See note 2 for explanation of certain changes made in the presentation of the Company’s consolidated statements of cash flows for the years ended December 31, 2013 and 2012 to conform to the 2014 presentation. |
|
|
|
| | | | | | | | | | | | | | | | | | | |
THIRD POINT REINSURANCE LTD. |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the year ended December 31, 2012 |
(expressed in thousands of U.S. dollars) |
| Parent | | Issuer of Debt | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Guarantor |
Operating activities | | | | | | | | | |
Income including non-controlling interests | $ | 99,401 | | | $ | — | | | $ | 102,562 | | | $ | (101,346 | ) | | $ | 100,617 | |
|
Adjustments to reconcile income including non-controlling interests to net cash provided by operating activities | | | | | | | | | — | |
|
Equity in earnings of subsidiaries | (101,346 | ) | | — | | | — | | | 101,346 | | | — | |
|
Share compensation expense | — | | | — | | | 6,408 | | | — | | | 6,408 | |
|
Interest expense on deposit liabilities | — | | | — | | | 296 | | | — | | | 296 | |
|
Net unrealized gain on investments and derivatives | — | | | — | | | (113,271 | ) | | — | | | (113,271 | ) |
|
Net realized gain on investments and derivatives | — | | | — | | | (55,632 | ) | | — | | | (55,632 | ) |
|
Amortization of premium and accretion of discount, net | — | | | — | | | (2,434 | ) | | — | | | (2,434 | ) |
|
Changes in assets and liabilities: | | | | | | | | | | | — | |
|
Reinsurance balances receivable | — | | | — | | | (84,280 | ) | | — | | | (84,280 | ) |
|
Deferred acquisition costs, net | — | | | — | | | (45,383 | ) | | — | | | (45,383 | ) |
|
Other assets | (33 | ) | | — | | | (1,668 | ) | | — | | | (1,701 | ) |
|
Interest and dividends receivable, net | — | | | — | | | (833 | ) | | — | | | (833 | ) |
|
Unearned premium reserves | — | | | — | | | 93,893 | | | — | | | 93,893 | |
|
Loss and loss adjustment expense reserves | — | | | — | | | 67,271 | | | — | | | 67,271 | |
|
Accounts payable and accrued expenses | 682 | | | — | | | 3,475 | | | — | | | 4,157 | |
|
Amounts due from affiliates | (770 | ) | | — | | | 770 | | | — | | | — | |
|
Amounts due to affiliates | 2,152 | | | — | | | (2,152 | ) | | — | | | — | |
|
Net cash provided by (used in) operating activities | 86 | | | — | | | (30,978 | ) | | — | | | (30,892 | ) |
|
Investing activities | | | | | | | | | |
Purchases of investments | — | | | — | | | (2,317,234 | ) | | — | | | (2,317,234 | ) |
|
Proceeds from sales of investments | — | | | — | | | 1,521,110 | | | — | | | 1,521,110 | |
|
Purchases of investments to cover short sales | — | | | — | | | (535,443 | ) | | — | | | (535,443 | ) |
|
Proceeds from short sales of investments | — | | | — | | | 729,182 | | | — | | | 729,182 | |
|
Change in due to/from brokers, net | — | | | — | | | (65,678 | ) | | — | | | (65,678 | ) |
|
Increase in securities purchased under agreement to sell | — | | | — | | | (60,408 | ) | | — | | | (60,408 | ) |
|
Change in restricted cash and cash equivalents | — | | | — | | | (77,627 | ) | | — | | | (77,627 | ) |
|
Contributed capital (to) from subsidiaries | (170,110 | ) | | — | | | 170,110 | | | — | | | — | |
|
Net cash used in investing activities | (170,110 | ) | | — | | | (635,988 | ) | | — | | | (806,098 | ) |
|
Financing activities | | | | | | | | | |
Proceeds from issuance of common shares, net of costs | 158,593 | | | — | | | — | | | — | | | 158,593 | |
|
Increase in deposit liabilities | — | | | — | | | 50,000 | | | | | 50,000 | |
|
Non-controlling interest in investment affiliate, net | — | | | — | | | 38,913 | | | — | | | 38,913 | |
|
Non-controlling interest in Catastrophe Fund | — | | | — | | | 19,646 | | | — | | | 19,646 | |
|
Non-controlling interest in Catastrophe Manager | — | | | — | | | 2 | | | — | | | 2 | |
|
Net cash provided by financing activities | 158,593 | | | — | | | 108,561 | | | — | | | 267,154 | |
|
Net (decrease) increase in cash and cash equivalents | (11,431 | ) | | — | | | (558,405 | ) | | — | | | (569,836 | ) |
|
Cash and cash equivalents at beginning of period | 11,600 | | | — | | | 592,241 | | | — | | | 603,841 | |
|
Cash and cash equivalents at end of period | $ | 169 | | | $ | — | | | $ | 33,836 | | | $ | — | | | $ | 34,005 | |
|
|
See note 2 for explanation of certain changes made in the presentation of the Company’s consolidated statements of cash flows for the years ended December 31, 2013 and 2012 to conform to the 2014 presentation. |