Supplemental Guarantor Information | 19. 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 June 30, 2020 and December 31, 2019, condensed consolidating statements of income (loss) for the three and six months ended June 30, 2020 and 2019 and condensed consolidating statements of cash flows for the six months ended June 30, 2020 and 2019 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 June 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Assets Total investments in securities $ 4,000 $ — $ 996,993 $ — $ 1,000,993 Cash and cash equivalents 6 167 584,636 — 584,809 Restricted cash and cash equivalents — — 887,308 — 887,308 Investment in subsidiaries 1,359,206 281,603 191,585 (1,832,394) — Due from brokers — — 169,078 — 169,078 Interest and dividends receivable — — 2,195 — 2,195 Reinsurance balances receivable, net — — 613,204 — 613,204 Deferred acquisition costs, net — — 172,288 — 172,288 Unearned premiums ceded — — 35,817 — 35,817 Loss and loss adjustment expenses recoverable, net — — 10,064 — 10,064 Amounts due from (to) affiliates (2,515) 77 2,438 — — Other assets 270 7,646 9,891 — 17,807 Total assets $ 1,360,967 $ 289,493 $ 3,675,497 $ (1,832,394) $ 3,493,563 Liabilities Accounts payable and accrued expenses $ 3,663 $ — $ 8,504 $ — $ 12,167 Reinsurance balances payable — — 94,810 — 94,810 Deposit liabilities — — 168,910 — 168,910 Unearned premium reserves — — 587,995 — 587,995 Loss and loss adjustment expense reserves — — 1,133,983 — 1,133,983 Securities sold, not yet purchased, at fair value — — 19,597 — 19,597 Due to brokers — — 1,456 — 1,456 Interest and dividends payable — 3,035 129 — 3,164 Senior notes payable, net of deferred costs — 114,177 — — 114,177 Total liabilities 3,663 117,212 2,015,384 — 2,136,259 Shareholders’ equity Common shares 9,492 — 1,239 (1,239) 9,492 Additional paid-in capital 930,487 191,906 1,595,139 (1,787,045) 930,487 Retained earnings (deficit) 417,325 (19,625) 63,735 (44,110) 417,325 Shareholders’ equity attributable to Third Point Re common shareholders 1,357,304 172,281 1,660,113 (1,832,394) 1,357,304 Total liabilities and shareholders’ equity $ 1,360,967 $ 289,493 $ 3,675,497 $ (1,832,394) $ 3,493,563 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Assets Total investments in securities $ 4,000 $ — $ 985,701 $ — $ 989,701 Cash and cash equivalents 10 176 639,229 — 639,415 Restricted cash and cash equivalents — — 1,014,543 — 1,014,543 Investment in subsidiaries 1,419,197 271,624 191,077 (1,881,898) — Interest and dividends receivable — — 2,178 — 2,178 Reinsurance balances receivable, net — — 596,120 — 596,120 Deferred acquisition costs, net — — 154,717 — 154,717 Unearned premiums ceded — — 16,945 — 16,945 Loss and loss adjustment expenses recoverable, net — — 5,520 — 5,520 Amounts due from (to) affiliates (5,722) (3,898) 9,620 — — Other assets 764 6,784 13,007 — 20,555 Total assets $ 1,418,249 $ 274,686 $ 3,628,657 $ (1,881,898) $ 3,439,694 Liabilities Accounts payable and accrued expenses $ 4,175 $ — $ 13,641 $ — $ 17,816 Reinsurance balances payable — — 81,941 — 81,941 Deposit liabilities — — 172,259 — 172,259 Unearned premium reserves — — 524,768 — 524,768 Loss and loss adjustment expense reserves — — 1,111,692 — 1,111,692 Interest and dividends payable — 3,055 — — 3,055 Senior notes payable, net of deferred costs — 114,089 — — 114,089 Total liabilities 4,175 117,144 1,904,301 — 2,025,620 Shareholders’ equity Common shares 9,423 — 1,239 (1,239) 9,423 Additional paid-in capital 927,704 191,361 1,591,796 (1,783,157) 927,704 Retained earnings (deficit) 476,947 (33,819) 131,321 (97,502) 476,947 Shareholders' equity attributable to Third Point Re common shareholders 1,414,074 157,542 1,724,356 (1,881,898) 1,414,074 Total liabilities and shareholders’ equity $ 1,418,249 $ 274,686 $ 3,628,657 $ (1,881,898) $ 3,439,694 CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) For the three months ended June 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 157,571 $ — $ 157,571 Gross premiums ceded — — (30,487) — (30,487) Net premiums written — — 127,084 — 127,084 Change in net unearned premium reserves — — 13,726 — 13,726 Net premiums earned — — 140,810 — 140,810 Net investment income — — 137,211 — 137,211 Equity in earnings (losses) of subsidiaries 128,524 14,262 (16) (142,770) — Total revenues 128,524 14,262 278,005 (142,770) 278,021 Expenses Loss and loss adjustment expenses incurred, net — — 89,106 — 89,106 Acquisition costs, net — — 43,671 — 43,671 General and administrative expenses 4,509 2 8,944 — 13,455 Other expenses — — 3,216 — 3,216 Interest expense — 2,046 — — 2,046 Foreign exchange gains — — (797) — (797) Total expenses 4,509 2,048 144,140 — 150,697 Income before income tax (expense) benefit 124,015 12,214 133,865 (142,770) 127,324 Income tax (expense) benefit — 430 (3,739) — (3,309) Net income available to Third Point Re common shareholders $ 124,015 $ 12,644 $ 130,126 $ (142,770) $ 124,015 For the six months ended June 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 361,702 $ — $ 361,702 Gross premiums ceded — — (30,222) — (30,222) Net premiums written — — 331,480 — 331,480 Change in net unearned premium reserves — — (44,355) — (44,355) Net premiums earned — — 287,125 — 287,125 Net investment loss — — (47,816) — (47,816) Equity in earnings (losses) of subsidiaries (52,811) 17,435 (35) 35,411 — Total revenues (52,811) 17,435 239,274 35,411 239,309 Expenses Loss and loss adjustment expenses incurred, net — — 176,892 — 176,892 Acquisition costs, net — — 92,924 — 92,924 General and administrative expenses 6,811 9 16,794 — 23,614 Other expenses — — 6,693 — 6,693 Interest expense — 4,094 — — 4,094 Foreign exchange gains — — (9,014) — (9,014) Total expenses 6,811 4,103 284,289 — 295,203 Income (loss) before income tax (expense) benefit (59,622) 13,332 (45,015) 35,411 (55,894) Income tax (expense) benefit — 862 (4,590) — (3,728) Net income (loss) available to Third Point Re common shareholders $ (59,622) $ 14,194 $ (49,605) $ 35,411 $ (59,622) CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) For the three months ended June 30, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 82,637 $ — $ 82,637 Gross premiums ceded — — (1,473) — (1,473) Net premiums written — — 81,164 — 81,164 Change in net unearned premium reserves — — 64,288 — 64,288 Net premiums earned — — 145,452 — 145,452 Net investment income — — 69,131 — 69,131 Equity in earnings (losses) of subsidiaries 61,912 1,320 (3) (63,229) — Total revenues 61,912 1,320 214,580 (63,229) 214,583 Expenses Loss and loss adjustment expenses incurred, net — — 82,334 — 82,334 Acquisition costs, net — — 58,006 — 58,006 General and administrative expenses 8,847 13 10,790 — 19,650 Other expenses — — 3,811 — 3,811 Interest expense — 2,051 — — 2,051 Foreign exchange gains — — (4,260) — (4,260) Total expenses 8,847 2,064 150,681 — 161,592 Income (loss) before income tax (expense) benefit 53,065 (744) 63,899 (63,229) 52,991 Income tax (expense) benefit — 433 (359) — 74 Net income (loss) available to Third Point Re common shareholders $ 53,065 $ (311) $ 63,540 $ (63,229) $ 53,065 For the six months ended June 30, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 402,228 $ — $ 402,228 Gross premiums ceded — — (2,185) — (2,185) Net premiums written — — 400,043 — 400,043 Change in net unearned premium reserves — — (101,541) — (101,541) Net premiums earned — — 298,502 — 298,502 Net investment income — — 224,084 — 224,084 Equity in earnings (losses) of subsidiaries 197,453 9,333 (11) (206,775) — Total revenues 197,453 9,333 522,575 (206,775) 522,586 Expenses Loss and loss adjustment expenses incurred, net — — 177,402 — 177,402 Acquisition costs, net — — 115,504 — 115,504 General and administrative expenses 11,473 (26) 20,335 — 31,782 Other expenses — — 7,936 — 7,936 Interest expense — 4,080 — — 4,080 Foreign exchange gains — — (1,742) — (1,742) Total expenses 11,473 4,054 319,435 — 334,962 Income before income tax (expense) benefit 185,980 5,279 203,140 (206,775) 187,624 Income tax (expense) benefit — 851 (2,495) — (1,644) Net income available to Third Point Re common shareholders $ 185,980 $ 6,130 $ 200,645 $ (206,775) $ 185,980 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended June 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Operating activities Net income (loss) $ (59,622) $ 14,194 $ (49,605) $ 35,411 $ (59,622) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Equity in (earnings) losses of subsidiaries 52,811 (17,435) 35 (35,411) — Share compensation expense 333 — 2,820 — 3,153 Net interest expense on deposit liabilities — — 1,973 — 1,973 Net realized and unrealized gain on investments and derivatives — — (55,183) — (55,183) Net realized and unrealized loss on investment in related party investment fund — — 102,211 — 102,211 Net foreign exchange gains — — (9,014) — (9,014) Amortization of premium and accretion of discount, net — 88 382 — 470 Changes in assets and liabilities: Reinsurance balances receivable — — (18,385) — (18,385) Deferred acquisition costs, net — — (17,571) — (17,571) Unearned premiums ceded — — (18,872) — (18,872) Loss and loss adjustment expenses recoverable — — (4,544) — (4,544) Other assets 494 (862) 2,681 — 2,313 Interest and dividends receivable, net — (20) 112 — 92 Unearned premium reserves — — 63,227 — 63,227 Loss and loss adjustment expense reserves — — 32,951 — 32,951 Accounts payable and accrued expenses (512) 1 (5,138) — (5,649) Reinsurance balances payable — — 12,886 — 12,886 Amounts due from (to) affiliates (3,207) (3,975) 7,182 — — Net cash provided by (used in) operating activities (9,703) (8,009) 48,148 — 30,436 Investing activities Purchases of investments — — (421,683) — (421,683) Proceeds from sales and maturities of investments — — 363,047 — 363,047 Purchases of investments to cover short sales — — (2,785) — (2,785) Proceeds from short sales of investments — — 22,290 — 22,290 Change in due to/from brokers, net — — (167,622) — (167,622) Net cash used in investing activities — — (206,753) — (206,753) Financing activities Taxes paid on withholding shares (301) — — — (301) Net payments on deposit liability contracts — — (5,223) — (5,223) Dividend received by (paid to) parent 10,000 8,000 (18,000) — — Net cash provided by (used in) financing activities 9,699 8,000 (23,223) — (5,524) Net decrease in cash, cash equivalents and restricted cash (4) (9) (181,828) — (181,841) Cash, cash equivalents and restricted cash at beginning of period 10 176 1,653,772 — 1,653,958 Cash, cash equivalents and restricted cash at end of period $ 6 $ 167 $ 1,471,944 $ — $ 1,472,117 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended June 30, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Operating activities Net income $ 185,980 $ 6,130 $ 200,645 $ (206,775) $ 185,980 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Equity in (earnings) losses of subsidiaries (197,453) (9,333) 11 206,775 — Share compensation expense 2,640 — 2,772 — 5,412 Net interest expense on deposit liabilities — — 2,422 — 2,422 Net realized and unrealized gain on investments and derivatives — — (2,740) — (2,740) Net realized and unrealized gain on investment in related party investment fund — — (213,348) — (213,348) Net foreign exchange gains — — (1,742) — (1,742) Amortization of premium and accretion of discount, net — 88 397 — 485 Changes in assets and liabilities: Reinsurance balances receivable — — (87,348) — (87,348) Deferred acquisition costs, net — — (4,185) — (4,185) Unearned premiums ceded — — 2,079 — 2,079 Loss and loss adjustment expenses recoverable — — (1,624) — (1,624) Other assets 1,282 (851) 835 — 1,266 Interest and dividends receivable, net — (33) (476) — (509) Unearned premium reserves — — 99,462 — 99,462 Loss and loss adjustment expense reserves — — 85,805 — 85,805 Accounts payable and accrued expenses 3,778 (34) 3,838 — 7,582 Reinsurance balances payable — — 18,809 — 18,809 Amounts due from (to) affiliates (2,158) (75) 2,233 — — Net cash provided by (used in) operating activities (5,931) (4,108) 107,845 — 97,806 Investing activities Proceeds from redemptions from related party investment fund — — 360,000 — 360,000 Contributions to related party investment fund — — (87,000) — (87,000) Change in participation agreement with related party investment fund — — (2,297) — (2,297) Purchases of investments (3,000) — (327,463) — (330,463) Proceeds from sales and maturities of investments — — 2,198 — 2,198 Change in due to/from brokers, net — — 1,411 — 1,411 Contributed capital to subsidiaries (15,000) 15,000 — — — Contributed capital from parent and/or subsidiaries — (15,000) 15,000 — — Net cash used in investing activities (18,000) — (38,151) — (56,151) Financing activities Taxes paid on withholding shares (68) — — — (68) Net payments on deposit liability contracts — — (5,021) — (5,021) Dividend received by (paid to) parent 24,000 4,100 (28,100) — — Net cash provided by (used in) financing activities 23,932 4,100 (33,121) — (5,089) Net increase (decrease) in cash, cash equivalents and restricted cash 1 (8) 36,573 — 36,566 Cash, cash equivalents and restricted cash at beginning of period — 187 713,150 — 713,337 Cash, cash equivalents and restricted cash at end of period $ 1 $ 179 $ 749,723 $ — $ 749,903 |