Supplemental Guarantor Information | 20. 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 September 30, 2020 and December 31, 2019, condensed consolidating statements of income (loss) for the three and nine months ended September 30, 2020 and 2019 and condensed consolidating statements of cash flows for the nine months ended September 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 September 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Assets Total investments in securities $ 4,000 $ — $ 1,055,231 $ — $ 1,059,231 Cash and cash equivalents — 166 513,617 — 513,783 Restricted cash and cash equivalents — — 1,101,693 — 1,101,693 Investment in subsidiaries 1,443,188 285,559 191,838 (1,920,585) — Due from brokers — — 81,142 — 81,142 Interest and dividends receivable — — 1,835 — 1,835 Reinsurance balances receivable, net — — 572,672 — 572,672 Deferred acquisition costs, net — — 142,846 — 142,846 Unearned premiums ceded — — 27,463 — 27,463 Loss and loss adjustment expenses recoverable, net — — 13,626 — 13,626 Amounts due from (to) affiliates (17,296) (3,948) 21,244 — — Other assets 2,599 8,081 9,491 — 20,171 Total assets $ 1,432,491 $ 289,858 $ 3,732,698 $ (1,920,585) $ 3,534,462 Liabilities Accounts payable and accrued expenses $ 4,920 $ — $ 9,043 $ — $ 13,963 Reinsurance balances payable — — 120,469 — 120,469 Deposit liabilities — — 155,697 — 155,697 Unearned premium reserves — — 498,893 — 498,893 Loss and loss adjustment expense reserves — — 1,186,149 — 1,186,149 Securities sold, not yet purchased, at fair value — — 15,389 — 15,389 Interest and dividends payable — 1,034 76 — 1,110 Senior notes payable, net of deferred costs — 114,222 — — 114,222 Total liabilities 4,920 115,256 1,985,716 — 2,105,892 Shareholders’ equity Common shares 9,531 — 1,239 (1,239) 9,531 Additional paid-in capital 931,972 192,168 1,596,758 (1,788,926) 931,972 Retained earnings (deficit) 486,068 (17,566) 147,986 (130,420) 486,068 Shareholders’ equity attributable to Third Point Re common shareholders 1,427,571 174,602 1,745,983 (1,920,585) 1,427,571 Noncontrolling interests — — 999 — 999 Total shareholders’ equity 1,427,571 174,602 1,746,982 (1,920,585) 1,428,570 Total liabilities, noncontrolling interests and shareholders’ equity $ 1,432,491 $ 289,858 $ 3,732,698 $ (1,920,585) $ 3,534,462 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 For the three months ended September 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 60,779 $ — $ 60,779 Gross premiums ceded — — 185 — 185 Net premiums written — — 60,964 — 60,964 Change in net unearned premium reserves — — 80,748 — 80,748 Net premiums earned — — 141,712 — 141,712 Net investment income — — 121,956 — 121,956 Equity in earnings (losses) of subsidiaries 82,648 3,692 (9) (86,331) — Total revenues 82,648 3,692 263,659 (86,331) 263,668 Expenses Loss and loss adjustment expenses incurred, net — — 110,487 — 110,487 Acquisition costs, net — — 54,817 — 54,817 General and administrative expenses 13,905 1 7,414 — 21,320 Other income — — (283) — (283) Interest expense — 2,068 — — 2,068 Foreign exchange losses — — 5,885 — 5,885 Total expenses 13,905 2,069 178,320 — 194,294 Income before income tax (expense) benefit 68,743 1,623 85,339 (86,331) 69,374 Income tax (expense) benefit — 435 (1,087) — (652) Net income 68,743 2,058 84,252 (86,331) 68,722 Net loss attributable to noncontrolling interests — — 21 — 21 Net income available to Third Point Re common shareholders $ 68,743 $ 2,058 $ 84,273 $ (86,331) $ 68,743 For the nine months ended September 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 422,481 $ — $ 422,481 Gross premiums ceded — — (30,037) — (30,037) Net premiums written — — 392,444 — 392,444 Change in net unearned premium reserves — — 36,393 — 36,393 Net premiums earned — — 428,837 — 428,837 Net investment income — — 74,140 — 74,140 Equity in earnings (losses) of subsidiaries 29,837 21,129 (44) (50,922) — Total revenues 29,837 21,129 502,933 (50,922) 502,977 Expenses Loss and loss adjustment expenses incurred, net — — 287,379 — 287,379 Acquisition costs, net — — 147,741 — 147,741 General and administrative expenses 20,716 10 24,208 — 44,934 Other expenses — — 6,410 — 6,410 Interest expense — 6,162 — — 6,162 Foreign exchange gains — — (3,129) — (3,129) Total expenses 20,716 6,172 462,609 — 489,497 Income before income tax (expense) benefit 9,121 14,957 40,324 (50,922) 13,480 Income tax (expense) benefit — 1,296 (5,676) — (4,380) Net income 9,121 16,253 34,648 (50,922) 9,100 Net loss attributable to noncontrolling interests — — 21 — 21 Net income available to Third Point Re common shareholders $ 9,121 $ 16,253 $ 34,669 $ (50,922) $ 9,121 CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) For the three months ended September 30, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 95,388 $ — $ 95,388 Gross premiums ceded — — (1,116) — (1,116) Net premiums written — — 94,272 — 94,272 Change in net unearned premium reserves — — 108,976 — 108,976 Net premiums earned — — 203,248 — 203,248 Net investment loss — — (3,138) — (3,138) Equity in earnings (losses) of subsidiaries (13,516) 649 (15) 12,882 — Total revenues (13,516) 649 200,095 12,882 200,110 Expenses Loss and loss adjustment expenses incurred, net — — 85,703 — 85,703 Acquisition costs, net — — 118,271 — 118,271 General and administrative expenses 1,583 6 7,648 — 9,237 Other expenses — — 5,058 — 5,058 Interest expense — 2,074 — — 2,074 Foreign exchange gains — — (4,921) — (4,921) Total expenses 1,583 2,080 211,759 — 215,422 Loss before income tax (expense) benefit (15,099) (1,431) (11,664) 12,882 (15,312) Income tax (expense) benefit — 437 (224) — 213 Net loss attributable to Third Point Re common shareholders $ (15,099) $ (994) $ (11,888) $ 12,882 $ (15,099) For the nine months ended September 30, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Revenues Gross premiums written $ — $ — $ 497,616 $ — $ 497,616 Gross premiums ceded — — (3,301) — (3,301) Net premiums written — — 494,315 — 494,315 Change in net unearned premium reserves — — 7,435 — 7,435 Net premiums earned — — 501,750 — 501,750 Net investment income — — 220,946 — 220,946 Equity in earnings (losses) of subsidiaries 183,936 9,980 (26) (193,890) — Total revenues 183,936 9,980 722,670 (193,890) 722,696 Expenses Loss and loss adjustment expenses incurred, net — — 263,105 — 263,105 Acquisition costs, net — — 233,775 — 233,775 General and administrative expenses 13,055 (20) 27,984 — 41,019 Other expenses — — 12,994 — 12,994 Interest expense — 6,154 — — 6,154 Foreign exchange gains — — (6,663) — (6,663) Total expenses 13,055 6,134 531,195 — 550,384 Income before income tax (expense) benefit 170,881 3,846 191,475 (193,890) 172,312 Income tax (expense) benefit — 1,288 (2,719) — (1,431) Net income available to Third Point Re common shareholders $ 170,881 $ 5,134 $ 188,756 $ (193,890) $ 170,881 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2020 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Operating activities Net income $ 9,121 $ 16,253 $ 34,648 $ (50,922) $ 9,100 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Equity in (earnings) losses of subsidiaries (29,837) (21,129) 44 50,922 — Share compensation expense 524 — 4,154 — 4,678 Net interest income on deposit liabilities — — (95) — (95) Net realized and unrealized gain on investments and derivatives — — (56,799) — (56,799) Net realized and unrealized gain on investment in related party investment fund — — (8,341) — (8,341) Net foreign exchange gains — — (3,129) — (3,129) Amortization of premium and accretion of discount, net — 133 (2,119) — (1,986) Changes in assets and liabilities: Reinsurance balances receivable — — 22,930 — 22,930 Deferred acquisition costs, net — — 11,871 — 11,871 Unearned premiums ceded — — (10,518) — (10,518) Loss and loss adjustment expenses recoverable — — (8,106) — (8,106) Other assets (1,835) (1,297) 3,792 — 660 Interest and dividends receivable, net — (2,021) 419 — (1,602) Unearned premium reserves — — (25,875) — (25,875) Loss and loss adjustment expense reserves — — 77,823 — 77,823 Accounts payable and accrued expenses 745 1 (4,599) — (3,853) Reinsurance balances payable — — 38,523 — 38,523 Amounts due from (to) affiliates 11,574 50 (11,624) — — Net cash provided by (used in) operating activities (9,708) (8,010) 62,999 — 45,281 Investing activities Purchases of investments — — (444,111) — (444,111) Proceeds from sales and maturities of investments — — 441,611 — 441,611 Purchases of investments to cover short sales — — (129) — (129) Proceeds from short sales of investments — — 15,721 — 15,721 Change in due to/from brokers, net — — (81,142) — (81,142) Net cash used in investing activities — — (68,050) — (68,050) Financing activities Taxes paid on withholding shares (302) — — — (302) Net payments on deposit liability contracts — — (16,431) — (16,431) Change in total noncontrolling interests, net — — 1,020 — 1,020 Dividend received by (paid to) parent 10,000 8,000 (18,000) — — Net cash provided by (used in) financing activities 9,698 8,000 (33,411) — (15,713) Net decrease in cash, cash equivalents and restricted cash (10) (10) (38,462) — (38,482) 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 $ — $ 166 $ 1,615,310 $ — $ 1,615,476 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2019 Third TPRUSA Non-Guarantor Subsidiaries Eliminations Consolidated Operating activities Net income $ 170,881 $ 5,134 $ 188,756 $ (193,890) $ 170,881 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Equity in (earnings) losses of subsidiaries (183,936) (9,980) 26 193,890 — Share compensation expense 2,635 — 3,671 — 6,306 Net interest expense on deposit liabilities — — 4,980 — 4,980 Net realized and unrealized gain on investments and derivatives — — (2,177) — (2,177) Net realized and unrealized gain on investment in related party investment fund — — (207,597) — (207,597) Net foreign exchange gains — — (6,663) — (6,663) Amortization of premium and accretion of discount, net — 133 (364) — (231) Changes in assets and liabilities: Reinsurance balances receivable — — (50,711) — (50,711) Deferred acquisition costs, net — — 36,874 — 36,874 Unearned premiums ceded — — 3,182 — 3,182 Loss and loss adjustment expenses recoverable — — (2,239) — (2,239) Other assets 913 (1,288) 3,202 — 2,827 Interest and dividends receivable, net — (2,029) (1,616) — (3,645) Unearned premium reserves — — (10,617) — (10,617) Loss and loss adjustment expense reserves — — 119,129 — 119,129 Accounts payable and accrued expenses 3,520 (30) 3,856 — 7,346 Reinsurance balances payable — — 29,052 — 29,052 Amounts due from (to) affiliates (1,453) 3,950 (2,497) — — Net cash provided by (used in) operating activities (7,440) (4,110) 108,247 — 96,697 Investing activities Proceeds from redemptions from related party investment fund — — 760,000 — 760,000 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 (3,500) — (327,463) — (330,963) Proceeds from sales and maturities of investments — — 349,696 — 349,696 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 provided by (used in) investing activities (18,500) — 709,347 — 690,847 Financing activities Proceeds from issuance of Third Point Re common shares, net of costs 1,887 — — — 1,887 Taxes paid on withholding shares (68) — — — (68) Net proceeds from deposit liability contracts — — 6,924 — 6,924 Dividend received by (paid to) parent 24,249 4,100 (28,349) — — Net cash provided by (used in) financing activities 26,068 4,100 (21,425) — 8,743 Net increase (decrease) in cash, cash equivalents and restricted cash 128 (10) 796,169 — 796,287 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 $ 128 $ 177 $ 1,509,319 $ — $ 1,509,624 |