Supplemental Guarantor Information | Third Point Re fully and unconditionally guarantees the $115.0 million of Notes issued by TPRUSA, a wholly owned subsidiary. The following information sets forth condensed consolidating balance sheets as of March 31, 2018 and December 31, 2017 , condensed consolidating statements of income and condensed consolidating statements of cash flows for the three months ended March 31, 2018 and 2017 for Third Point Re, TPRUSA and the non-guarantor subsidiaries of Third Point Re. Investments in subsidiaries are accounted for on the equity method; accordingly, entries necessary to consolidate the parent guarantor, TPRUSA and all other subsidiaries are reflected in the eliminations column. CONDENSED CONSOLIDATING BALANCE SHEET As of March 31, 2018 Third Point Re TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Assets Equity securities $ — $ — $ 2,133,170 $ — $ 2,133,170 Debt securities — — 635,322 — 635,322 Other investments — — 43,109 — 43,109 Total investments in securities — — 2,811,601 — 2,811,601 Cash and cash equivalents 1 198 6,211 — 6,410 Restricted cash and cash equivalents — — 543,173 — 543,173 Investment in subsidiaries 1,634,213 272,856 165,082 (2,072,151 ) — Due from brokers — — 318,703 — 318,703 Derivative assets, at fair value — — 54,114 — 54,114 Interest and dividends receivable — — 4,167 — 4,167 Reinsurance balances receivable — — 684,897 — 684,897 Deferred acquisition costs, net — — 308,903 — 308,903 Unearned premiums ceded — — 15,061 — 15,061 Loss and loss adjustment expenses recoverable — — 1,332 — 1,332 Amounts due from (to) affiliates (26,268 ) (3,623 ) 29,891 — — Other assets 520 — 7,352 — 7,872 Total assets $ 1,608,466 $ 269,431 $ 4,950,487 $ (2,072,151 ) $ 4,756,233 Liabilities Accounts payable and accrued expenses (1) $ 1,044 $ (9,240 ) $ 19,469 $ — $ 11,273 Reinsurance balances payable — — 50,799 — 50,799 Deposit liabilities — — 129,957 — 129,957 Unearned premium reserves — — 884,758 — 884,758 Loss and loss adjustment expense reserves — — 761,631 — 761,631 Securities sold, not yet purchased, at fair value — — 355,447 — 355,447 Securities sold under an agreement to repurchase — — 19,067 — 19,067 Due to brokers — — 792,633 — 792,633 Derivative liabilities, at fair value — — 14,510 — 14,510 Performance fee payable to related party — — 20 — 20 Interest and dividends payable — 1,015 2,034 — 3,049 Senior notes payable, net of deferred costs — 113,777 — — 113,777 Total liabilities 1,044 105,552 3,030,325 — 3,136,921 Redeemable noncontrolling interests in related party — — 6,801 — 6,801 Shareholders’ equity Common shares 10,224 — 1,239 (1,239 ) 10,224 Additional paid-in capital 1,029,179 165,290 1,533,076 (1,698,366 ) 1,029,179 Retained earnings (deficit) 568,019 (1,411 ) 373,957 (372,546 ) 568,019 Shareholders’ equity attributable to Third Point Re common shareholders 1,607,422 163,879 1,908,272 (2,072,151 ) 1,607,422 Noncontrolling interests in related party — — 5,089 — 5,089 Total shareholders’ equity 1,607,422 163,879 1,913,361 (2,072,151 ) 1,612,511 Total liabilities, noncontrolling interests and shareholders’ equity $ 1,608,466 $ 269,431 $ 4,950,487 $ (2,072,151 ) $ 4,756,233 (1) Negative balance of $9.2 million represents net deferred tax assets that are offset by net deferred tax liabilities in Third Point Re USA of $9.6 million , resulting in a net liability position as of March 31, 2018 . CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2017 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Assets Equity securities $ — $ — $ 2,283,050 $ — $ 2,283,050 Debt securities — — 675,158 — 675,158 Other investments — — 37,731 — 37,731 Total investments in securities — — 2,995,939 — 2,995,939 Cash and cash equivalents 9 199 7,989 — 8,197 Restricted cash and cash equivalents — — 541,136 — 541,136 Investment in subsidiaries 1,657,467 274,272 164,909 (2,096,648 ) — Due from brokers — — 305,093 — 305,093 Derivative assets, at fair value — — 73,372 — 73,372 Interest and dividends receivable — — 3,774 — 3,774 Reinsurance balances receivable — — 476,008 — 476,008 Deferred acquisition costs, net — — 258,793 — 258,793 Unearned premiums ceded — — 1,049 — 1,049 Loss and loss adjustment expenses recoverable — — 1,113 — 1,113 Amounts due from (to) affiliates (1,288 ) 412 876 — — Other assets 664 — 6,656 — 7,320 Total assets $ 1,656,852 $ 274,883 $ 4,836,707 $ (2,096,648 ) $ 4,671,794 Liabilities Accounts payable and accrued expenses $ 763 $ (8,805 ) $ 42,674 $ — $ 34,632 Reinsurance balances payable — — 41,614 — 41,614 Deposit liabilities — — 129,133 — 129,133 Unearned premium reserves — — 649,518 — 649,518 Loss and loss adjustment expense reserves — — 720,570 — 720,570 Securities sold, not yet purchased, at fair value — — 394,278 — 394,278 Securities sold under an agreement to repurchase — — 29,618 — 29,618 Due to brokers — — 770,205 — 770,205 Derivative liabilities, at fair value — — 14,503 — 14,503 Interest and dividends payable — 3,055 1,220 — 4,275 Senior notes payable, net of deferred costs — 113,733 — — 113,733 Total liabilities 763 107,983 2,793,333 — 2,902,079 Redeemable noncontrolling interests in related party — — 108,219 — 108,219 Shareholders’ equity Common shares 10,723 — 1,250 (1,250 ) 10,723 Treasury shares (48,253 ) — — — (48,253 ) Additional paid-in capital 1,099,599 165,097 1,531,770 (1,696,867 ) 1,099,599 Retained earnings (deficit) 594,020 1,803 396,728 (398,531 ) 594,020 Shareholders' equity attributable to Third Point Re common shareholders 1,656,089 166,900 1,929,748 (2,096,648 ) 1,656,089 Noncontrolling interests in related party — — 5,407 — 5,407 Total shareholders' equity 1,656,089 166,900 1,935,155 (2,096,648 ) 1,661,496 Total liabilities, noncontrolling interests and shareholders’ equity $ 1,656,852 $ 274,883 $ 4,836,707 $ (2,096,648 ) $ 4,671,794 CONDENSED CONSOLIDATING STATEMENTS OF LOSS For the three months ended March 31, 2018 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 378,360 $ — $ 378,360 Gross premiums ceded — — (14,646 ) — (14,646 ) Net premiums written — — 363,714 — 363,714 Change in net unearned premium reserves — — (221,228 ) — (221,228 ) Net premiums earned — — 142,486 — 142,486 Net investment loss — — (2,208 ) — (2,208 ) Equity in losses of subsidiaries (24,358 ) (1,609 ) (18 ) 25,985 — Total revenues (24,358 ) (1,609 ) 140,260 25,985 140,278 Expenses Loss and loss adjustment expenses incurred, net — — 92,620 — 92,620 Acquisition costs, net — — 51,405 — 51,405 General and administrative expenses 1,643 3 7,835 — 9,481 Other expenses — — 3,995 — 3,995 Interest expense — 2,029 — — 2,029 Foreign exchange losses — — 6,611 — 6,611 Total expenses 1,643 2,032 162,466 — 166,141 Loss before income tax benefit (26,001 ) (3,641 ) (22,206 ) 25,985 (25,863 ) Income tax (expense) benefit — 427 (555 ) — (128 ) Net loss (26,001 ) (3,214 ) (22,761 ) 25,985 (25,991 ) Net income attributable to noncontrolling interests in related party — — (10 ) — (10 ) Net loss attributable to Third Point Re common shareholders $ (26,001 ) $ (3,214 ) $ (22,771 ) $ 25,985 $ (26,001 ) CONDENSED CONSOLIDATING STATEMENTS OF INCOME For the three months ended March 31, 2017 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 146,354 $ — $ 146,354 Gross premiums ceded — — (1,125 ) — (1,125 ) Net premiums written — — 145,229 — 145,229 Change in net unearned premium reserves — — (7,220 ) — (7,220 ) Net premiums earned — — 138,009 — 138,009 Net investment income — — 128,510 — 128,510 Equity in earnings of subsidiaries 105,370 8,989 5 (114,364 ) — Total revenues 105,370 8,989 266,524 (114,364 ) 266,519 Expenses Loss and loss adjustment expenses incurred, net — — 85,895 — 85,895 Acquisition costs, net — — 54,452 — 54,452 General and administrative expenses 1,184 8 9,380 — 10,572 Other expenses — — 2,901 — 2,901 Interest expense — 2,026 — — 2,026 Foreign exchange losses — — 15 — 15 Total expenses 1,184 2,034 152,643 — 155,861 Income before income tax expense 104,186 6,955 113,881 (114,364 ) 110,658 Income tax (expense) benefit — 712 (6,010 ) — (5,298 ) Net income 104,186 7,667 107,871 (114,364 ) 105,360 Net income attributable to noncontrolling interests in related party — — (1,174 ) — (1,174 ) Net income available to Third Point Re common shareholders $ 104,186 $ 7,667 $ 106,697 $ (114,364 ) $ 104,186 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended March 31, 2018 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Operating activities Net loss $ (26,001 ) $ (3,214 ) $ (22,761 ) $ 25,985 $ (25,991 ) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Equity in (earnings) losses of subsidiaries 24,358 1,609 18 (25,985 ) — Share compensation expense 141 — 1,104 — 1,245 Net interest expense on deposit liabilities — — 1,261 — 1,261 Net unrealized loss on investments and derivatives — — 62,940 — 62,940 Net realized gain on investments and derivatives — — (65,770 ) — (65,770 ) Net foreign exchange losses — — 6,611 — 6,611 Amortization of premium and accretion of discount, net — 44 2,578 — 2,622 Changes in assets and liabilities: Reinsurance balances receivable — — (208,414 ) — (208,414 ) Deferred acquisition costs, net — — (50,110 ) — (50,110 ) Unearned premiums ceded — — (14,012 ) — (14,012 ) Loss and loss adjustment expenses recoverable — — (219 ) — (219 ) Other assets 144 — (703 ) — (559 ) Interest and dividends receivable, net — (2,040 ) 421 — (1,619 ) Unearned premium reserves — — 235,240 — 235,240 Loss and loss adjustment expense reserves — — 34,392 — 34,392 Accounts payable and accrued expenses 281 (435 ) (23,228 ) — (23,382 ) Reinsurance balances payable — — 9,025 — 9,025 Performance fees payable to related party — — 20 — 20 Amounts due from (to) affiliates 24,980 4,035 (29,015 ) — — Net cash provided by (used in) operating activities 23,903 (1 ) (60,622 ) — (36,720 ) Investing activities Purchases of investments — — (1,032,890 ) — (1,032,890 ) Proceeds from sales of investments — — 1,221,157 — 1,221,157 Purchases of investments to cover short sales — — (300,467 ) — (300,467 ) Proceeds from short sales of investments — — 277,174 — 277,174 Change in due to/from brokers, net — — 8,818 — 8,818 Increase in securities sold under an agreement to repurchase — — (10,551 ) — (10,551 ) Net cash provided by investing activities — — 163,241 — 163,241 Financing activities Taxes paid on withholding shares (74 ) — — — (74 ) Purchases of Third Point Re common shares under share repurchase program (23,837 ) — — — (23,837 ) Decrease in deposit liabilities, net — — (614 ) — (614 ) Change in total noncontrolling interests in related party, net — — (101,746 ) — (101,746 ) Net cash provided by (used in) financing activities (23,911 ) — (102,360 ) — (126,271 ) Net increase (decrease) in cash, cash equivalents and restricted cash (8 ) (1 ) 259 — 250 Cash, cash equivalents and restricted cash at beginning of period 9 199 549,125 — 549,333 Cash, cash equivalents and restricted cash at end of period $ 1 $ 198 $ 549,384 $ — $ 549,583 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended March 31, 2017 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Operating activities Net income $ 104,186 $ 7,667 $ 107,871 $ (114,364 ) $ 105,360 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Equity in (earnings) losses of subsidiaries (105,370 ) (8,989 ) (5 ) 114,364 — Share compensation expense — — 1,830 — 1,830 Net interest income on deposit liabilities — — 409 — 409 Net unrealized gain on investments and derivatives — — (95,703 ) — (95,703 ) Net realized gain on investments and derivatives — — (61,028 ) — (61,028 ) Net foreign exchange losses — — 15 — 15 Amortization of premium and accretion of discount, net — 44 (709 ) — (665 ) Changes in assets and liabilities: Reinsurance balances receivable — — (37,281 ) — (37,281 ) Deferred acquisition costs, net — — 864 — 864 Unearned premiums ceded — — (946 ) — (946 ) Loss and loss adjustment expenses recoverable — — (51 ) — (51 ) Other assets 144 (713 ) 4,641 — 4,072 Interest and dividends receivable, net — (2,042 ) (538 ) — (2,580 ) Unearned premium reserves — — 8,167 — 8,167 Loss and loss adjustment expense reserves — — 18,798 — 18,798 Accounts payable and accrued expenses 80 — 1,099 — 1,179 Reinsurance balances payable — — 8,051 — 8,051 Performance fees payable to related party — — 30,857 — 30,857 Amounts due from (to) affiliates 17,777 (4,266 ) (13,511 ) — — Net cash provided by (used in) operating activities 16,817 (8,299 ) (27,170 ) — (18,652 ) Investing activities Purchases of investments — — (613,020 ) — (613,020 ) Proceeds from sales of investments — — 940,797 — 940,797 Purchases of investments to cover short sales — — (120,014 ) — (120,014 ) Proceeds from short sales of investments — — 232,856 — 232,856 Change in due to/from brokers, net — — (362,792 ) — (362,792 ) Increase in securities sold under an agreement to repurchase — — 16,524 — 16,524 Net cash provided by investing activities — — 94,351 — 94,351 Financing activities Proceeds from issuance of Third Point Re common shares, net of costs 498 — — — 498 Purchases of Third Point Re common shares under share repurchase program (18,884 ) — — — (18,884 ) Increase in deposit liabilities, net — — 437 — 437 Change in total noncontrolling interests in related party, net — — (19,999 ) — (19,999 ) Dividend received by (paid to) parent — 8,300 (8,300 ) — — Net cash provided by (used in) financing activities (18,386 ) 8,300 (27,862 ) — (37,948 ) Net increase (decrease) in cash, cash equivalents and restricted cash (1,569 ) 1 39,319 — 37,751 Cash, cash equivalents and restricted cash at beginning of period 1,629 79 307,183 — 308,891 Cash, cash equivalents and restricted cash at end of period $ 60 $ 80 $ 346,502 $ — $ 346,642 |