Guarantor Financial Information | Guarantor Financial Information The following tables present condensed consolidating balance sheets at March 31, 2018 and December 31, 2017 , condensed consolidating statements of income and comprehensive income for the three months ended March 31, 2018 and 2017 and condensed consolidating statements of cash flows for the three months ended March 31, 2018 and 2017 for XL Group, XLIT, a 100% owned subsidiary of XL Group, and XL Group's other subsidiaries (excluding XL Group plc ("XL-Ireland")), which are all 100% directly or indirectly owned subsidiaries of XLIT. For purposes of this disclosure, the results of XL-Ireland, which is currently in liquidation proceedings and whose assets are otherwise immaterial, at March 31, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017 have been included within the results of XL Group. March 31, 2018 Condensed Consolidating Balance Sheet (U.S. dollars in thousands) XL-Group (1) XLIT Other XL Group Subsidiaries Consolidating Adjustments and Eliminations XL Group Consolidated ASSETS Investments: Fixed maturities AFS $ — $ 449,368 $ 30,207,260 $ — $ 30,656,628 Short-term investments AFS — — 500,170 — 500,170 Fixed maturities trading — — 2,084,251 — 2,084,251 Short-term investments trading — — 7,425 — 7,425 Equity securities — — 637,872 — 637,872 Investments in affiliates — — 1,900,105 — 1,900,105 Other investments — — 1,186,983 — 1,186,983 Total investments $ — $ 449,368 $ 36,524,066 $ — $ 36,973,434 Cash and cash equivalents 20,360 233,948 3,230,455 — 3,484,763 Restricted cash — — 155,023 — 155,023 Investments in subsidiaries 9,632,524 13,277,715 — (22,910,239 ) — Accrued investment income 11 2,133 263,557 — 265,701 Deferred acquisition costs and value of business acquired — — 1,317,797 — 1,317,797 Ceded unearned premiums — — 2,950,077 — 2,950,077 Premiums receivable — — 7,988,469 — 7,988,469 Reinsurance balances receivable — — 1,210,620 — 1,210,620 Unpaid losses and loss expenses recoverable — — 7,271,013 — 7,271,013 Receivable from investments sold — 15,000 243,084 — 258,084 Goodwill and other intangible assets — — 2,230,506 — 2,230,506 Deferred tax asset — — 356,667 — 356,667 Amounts due from subsidiaries/parent 57,632 — 70,582 (128,214 ) — Other assets 1,916 27,611 846,282 — 875,809 Total assets $ 9,712,443 $ 14,005,775 $ 64,658,198 $ (23,038,453 ) $ 65,337,963 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Unpaid losses and loss expenses $ — $ — $ 29,701,568 $ — $ 29,701,568 Deposit liabilities — — 982,963 — 982,963 Future policy benefit reserves — — 3,680,958 — 3,680,958 Funds withheld on GreyCastle life retrocession arrangements — — 989,140 — 989,140 Unearned premiums — — 9,687,293 — 9,687,293 Notes payable and debt — 3,240,461 — — 3,240,461 Reinsurance balances payable — — 4,432,331 — 4,432,331 Payable for investments purchased — — 317,339 — 317,339 Deferred tax liability — 1,949 56,046 — 57,995 Amounts due to subsidiaries/parent — 122,328 5,886 (128,214 ) — Other liabilities 83,914 51,592 877,187 — 1,012,693 Total liabilities $ 83,914 $ 3,416,330 $ 50,730,711 $ (128,214 ) $ 54,102,741 Shareholders' Equity: Shareholders' equity attributable to XL Group Ltd $ 9,628,529 $ 9,632,524 $ 13,277,715 $ (22,910,239 ) $ 9,628,529 Non-controlling interest in equity of consolidated subsidiaries — 956,921 649,772 — 1,606,693 Total shareholders' equity $ 9,628,529 $ 10,589,445 $ 13,927,487 $ (22,910,239 ) $ 11,235,222 Total liabilities and shareholders' equity $ 9,712,443 $ 14,005,775 $ 64,658,198 $ (23,038,453 ) $ 65,337,963 ____________ (1) Includes XL-Ireland, which was the former ultimate parent and is now in liquidation proceedings. The Company expects the net assets of XL-Ireland to be distributed to XL Group upon completion of the liquidation. December 31, 2017 Condensed Consolidating Balance Sheet (U.S. dollars in thousands) XL-Group (1) XLIT Other XL Group Subsidiaries Consolidating Adjustments and Eliminations XL Group Consolidated ASSETS Investments: Fixed maturities AFS $ — $ 528,152 $ 30,400,836 $ — $ 30,928,988 Short-term investments AFS — — 815,481 — 815,481 Fixed maturities trading — — 2,006,385 — 2,006,385 Short-term investments trading — — 14,965 — 14,965 Equity securities — — 713,967 — 713,967 Investments in affiliates — — 1,911,996 — 1,911,996 Other investments — — 1,163,863 — 1,163,863 Total investments $ — $ 528,152 $ 37,027,493 $ — $ 37,555,645 Cash and cash equivalents 3,950 158,688 3,273,316 — 3,435,954 Restricted cash — — 157,497 — 157,497 Investments in subsidiaries 9,817,979 13,379,083 — (23,197,062 ) — Accrued investment income 11 2,436 269,702 — 272,149 Deferred acquisition costs and value of business acquired — — 1,102,474 — 1,102,474 Ceded unearned premiums — — 2,198,217 — 2,198,217 Premiums receivable — — 6,934,482 — 6,934,482 Reinsurance balances receivable — — 930,114 — 930,114 Unpaid losses and loss expenses recoverable — — 7,247,723 — 7,247,723 Receivable from investments sold — — 201,515 — 201,515 Goodwill and other intangible assets — — 2,225,751 — 2,225,751 Deferred tax asset — — 332,024 — 332,024 Amounts due from subsidiaries/parent 32,301 — 61,976 (94,277 ) — Other assets 14,541 27,244 800,906 — 842,691 Total assets $ 9,868,782 $ 14,095,603 $ 62,763,190 $ (23,291,339 ) $ 63,436,236 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Unpaid losses and loss expenses $ — $ — $ 29,696,779 $ — $ 29,696,779 Deposit liabilities — — 1,042,677 — 1,042,677 Future policy benefit reserves — — 3,610,926 — 3,610,926 Funds withheld on GreyCastle life retrocession arrangements — — 999,219 — 999,219 Unearned premiums — — 8,307,431 — 8,307,431 Notes payable and debt — 3,220,769 — — 3,220,769 Reinsurance balances payable — — 3,706,116 — 3,706,116 Payable for investments purchased — 848 332,141 — 332,989 Deferred tax liability — — 57,574 — 57,574 Amounts due to subsidiaries/parent — 62,111 32,166 (94,277 ) — Other liabilities 20,465 36,975 942,996 — 1,000,436 Total liabilities $ 20,465 $ 3,320,703 $ 48,728,025 $ (94,277 ) $ 51,974,916 Shareholders' Equity: Shareholders' equity attributable to XL Group Ltd $ 9,848,317 $ 9,817,979 $ 13,379,083 $ (23,197,062 ) $ 9,848,317 Non-controlling interest in equity of consolidated subsidiaries — 956,921 656,082 — 1,613,003 Total shareholders' equity $ 9,848,317 $ 10,774,900 $ 14,035,165 $ (23,197,062 ) $ 11,461,320 Total liabilities and shareholders' equity $ 9,868,782 $ 14,095,603 $ 62,763,190 $ (23,291,339 ) $ 63,436,236 ____________ (1) Includes XL-Ireland, which was the former ultimate parent and is now in liquidation proceedings. The Company expects the net assets of XL-Ireland to be distributed to XL Group upon completion of the liquidation. . Three Months Ended March 31, 2018 Condensed Consolidating Statement of Income and Comprehensive Income (U.S. dollars in thousands) XL-Group (1) XLIT Other XL Group Subsidiaries Consolidating Adjustments and Eliminations XL Group Consolidated Revenues: Net premiums earned $ — $ — $ 2,600,288 $ — $ 2,600,288 Total net investment income 8 3,287 215,186 — 218,481 Total realized investment gains (losses) — (1,586 ) (81,769 ) — (83,355 ) Net realized and unrealized gains (losses) on derivative instruments — — 4,221 — 4,221 Net realized and unrealized gains (losses) on life retrocession embedded derivative and derivative instruments - Life Funds Withheld Assets — — 22,921 — 22,921 Income (loss) from investment affiliates — — 45,669 — 45,669 Fee income and other 4 — 6,713 — 6,717 Total revenues $ 12 $ 1,701 $ 2,813,229 $ — $ 2,814,942 Expenses: Net losses and loss expenses incurred $ — $ — $ 1,622,006 $ — $ 1,622,006 Claims and policy benefits — — 10,307 — 10,307 Acquisition costs — — 463,827 — 463,827 Operating expenses 30,862 842 440,859 — 472,563 Foreign exchange (gains) losses 1,270 510 8,061 — 9,841 Interest expense — 40,039 13,506 — 53,545 Total expenses $ 32,132 $ 41,391 $ 2,558,566 $ — $ 2,632,089 Income (loss) before income tax and income (loss) from operating affiliates $ (32,120 ) $ (39,690 ) $ 254,663 $ — $ 182,853 Income (loss) from operating affiliates — — 10,282 — 10,282 Equity in net earnings (losses) of subsidiaries 184,768 234,278 — (419,046 ) — Provision (benefit) for income tax — — 31,902 — 31,902 Net income (loss) $ 152,648 $ 194,588 $ 233,043 $ (419,046 ) $ 161,233 Non-controlling interests — 9,820 (1,235 ) — 8,585 Net income (loss) attributable to common shareholders $ 152,648 $ 184,768 $ 234,278 $ (419,046 ) $ 152,648 Comprehensive income (loss) $ (206,575 ) $ (174,455 ) $ (124,945 ) $ 299,400 $ (206,575 ) ____________ (1) Includes XL-Ireland, which was the former ultimate parent and is now in liquidation proceedings. The Company expects the net assets of XL-Ireland to be distributed to XL Group upon completion of the liquidation. Three Months Ended March 31, 2017 Condensed Consolidating Statement of Income and Comprehensive Income (U.S. dollars in thousands) XL-Group (1) XLIT Other XL Group Subsidiaries Consolidating Adjustments and Eliminations XL Group Consolidated Revenues: Net premiums earned $ — $ — $ 2,522,791 $ — $ 2,522,791 Total net investment income 83 2,313 198,219 (83 ) 200,532 Total realized investment gains (losses) — (777 ) 38,063 — 37,286 Net realized and unrealized gains (losses) on derivative instruments — — (7,069 ) — (7,069 ) Net realized and unrealized gains (losses) on life retrocession embedded derivative and derivative instruments - Life Funds Withheld Assets — — (50,101 ) — (50,101 ) Income (loss) from investment affiliates — — 38,261 — 38,261 Fee income and other — — 13,661 — 13,661 Total revenues $ 83 $ 1,536 $ 2,753,825 $ (83 ) $ 2,755,361 Expenses: Net losses and loss expenses incurred $ — $ — $ 1,583,456 $ — $ 1,583,456 Claims and policy benefits — — 7,291 — 7,291 Acquisition costs — — 435,869 — 435,869 Operating expenses 16,180 509 451,349 — 468,038 Foreign exchange (gains) losses 176 1 (3,513 ) — (3,336 ) Interest expense — 35,147 15,564 — 50,711 Total expenses $ 16,356 $ 35,657 $ 2,490,016 $ — $ 2,542,029 Income (loss) before income tax and income (loss) from operating affiliates $ (16,273 ) $ (34,121 ) $ 263,809 $ (83 ) $ 213,332 Income (loss) from operating affiliates — — 13,609 — 13,609 Equity in net earnings (losses) of subsidiaries 169,116 239,526 — (408,642 ) — Provision (benefit) for income tax — — 13,092 — 13,092 Net income (loss) $ 152,843 $ 205,405 $ 264,326 $ (408,725 ) $ 213,849 Non-controlling interests — 36,289 24,800 (83 ) 61,006 Net income (loss) attributable to common shareholders $ 152,843 $ 169,116 $ 239,526 $ (408,642 ) $ 152,843 Comprehensive income (loss) $ 282,271 $ 298,544 $ 368,954 $ (667,498 ) $ 282,271 ____________ (1) Includes XL-Ireland, which was the former ultimate parent and is now in liquidation proceedings. The Company expects the net assets of XL-Ireland to be distributed to XL Group upon completion of the liquidation. Three Months Ended March 31, 2018 Condensed Consolidating Statement of Cash Flows (U.S. dollars in thousands) XL-Group (1) XLIT Other XL Group Subsidiaries Consolidating Adjustments and Eliminations XL Group Consolidated Cash flows provided by (used in) operating activities: Net cash provided by (used in) operating activities $ (39,431 ) $ 38,440 $ (237,133 ) $ — $ (238,124 ) Cash flows provided by (used in) investing activities: Proceeds from sale of fixed maturities and short-term investments $ — $ 127,615 $ 4,241,584 $ — $ 4,369,199 Proceeds from redemption of fixed maturities and short-term investments — 37,790 663,614 — 701,404 Proceeds from sale of equity securities — — 78,716 — 78,716 Purchases of fixed maturities and short-term investments — (107,765 ) (4,809,426 ) — (4,917,191 ) Purchases of equity securities — — (33,230 ) — (33,230 ) Proceeds from sale of affiliates — — 244,340 — 244,340 Purchases of affiliates — — (76,014 ) — (76,014 ) Returns of capital from subsidiaries 11,000 — — (11,000 ) — Other, net — — (26,782 ) (26,782 ) Net cash provided by (used in) investing activities $ 11,000 $ 57,640 $ 282,802 $ (11,000 ) $ 340,442 Cash flows provided by (used in) financing activities: Proceeds from issuance of common shares and exercise of stock options $ 46,504 $ — $ — $ — $ 46,504 Buybacks of common shares (1,663 ) — — — (1,663 ) Employee withholding on share-based compensation — — (16,696 ) — (16,696 ) Return of capital — (11,000 ) — 11,000 — Distributions to non-controlling interests — (9,820 ) (6,126 ) — (15,946 ) Contributions from non-controlling interests — — 439 — 439 Contingent consideration paid on business combination — — (5,000 ) — (5,000 ) Deposit liabilities — — (71,124 ) — (71,124 ) Net cash provided by (used in) financing activities $ 44,841 $ (20,820 ) $ (98,507 ) $ 11,000 $ (63,486 ) Effects of exchange rate changes on foreign currency cash — — 7,503 — 7,503 Increase (decrease) in cash, cash equivalents and restricted cash $ 16,410 $ 75,260 $ (45,335 ) $ — $ 46,335 Cash, cash equivalents and restricted cash - beginning of year 3,950 158,688 3,430,813 — 3,593,451 Cash, cash equivalents and restricted cash - end of period $ 20,360 $ 233,948 $ 3,385,478 $ — $ 3,639,786 ____________ (1) Includes XL-Ireland, which was the former ultimate parent and is now in liquidation proceedings. The Company expects the net assets of XL-Ireland to be distributed to XL Group upon completion of the liquidation. Three Months Ended March 31, 2017 Condensed Consolidating Statement of Cash Flows (U.S. dollars in thousands) XL-Group (1) XLIT Other XL Group Subsidiaries Consolidating Adjustments and Eliminations XL Group Consolidated Cash flows provided by (used in) operating activities: Net cash provided by (used in) operating activities $ 235,642 $ 118,694 $ (1,833 ) $ (400,000 ) $ (47,497 ) Cash flows provided by (used in) investing activities: Proceeds from sale of fixed maturities and short-term investments $ — $ 547 $ 2,491,458 $ — $ 2,492,005 Proceeds from redemption of fixed maturities and short-term investments — 44,453 1,183,903 — 1,228,356 Proceeds from sale of equity securities — 677 45,702 — 46,379 Purchases of fixed maturities and short-term investments — (3,098 ) (3,629,909 ) — (3,633,007 ) Purchases of equity securities — — (47,967 ) — (47,967 ) Proceeds from sale of affiliates — — 168,237 — 168,237 Purchases of affiliates — — (35,926 ) — (35,926 ) Other, net — — 23,429 — 23,429 Net cash provided by (used in) investing activities $ — $ 42,579 $ 198,927 $ — $ 241,506 Cash flows provided by (used in) financing activities: Proceeds from issuance of common shares and exercise of stock options $ 23,296 $ — $ — $ — $ 23,296 Buybacks of common shares (200,488 ) — — — (200,488 ) Employee withholding on share-based compensation — — (22,871 ) — (22,871 ) Dividends paid on common shares (58,392 ) — (400,000 ) 400,000 (58,392 ) Distributions to non-controlling interests — (3,701 ) (21,699 ) — (25,400 ) Contributions from non-controlling interests — — 26 — 26 Deposit liabilities — — (7,771 ) — (7,771 ) Net cash provided by (used in) financing activities $ (235,584 ) $ (3,701 ) $ (452,315 ) $ 400,000 $ (291,600 ) Effects of exchange rate changes on foreign currency cash — — 30,273 — 30,273 Increase (decrease) in cash, cash equivalents and restricted cash $ 58 $ 157,572 $ (224,948 ) $ — $ (67,318 ) Cash, cash equivalents and restricted cash - beginning of year 1,022 84,286 3,495,184 — 3,580,492 Cash, cash equivalents and restricted cash - end of period $ 1,080 $ 241,858 $ 3,270,236 $ — $ 3,513,174 ____________ (1) Includes XL-Ireland, which was the former ultimate parent and is now in liquidation proceedings. The Company expects the net assets of XL-Ireland to be distributed to XL Group upon completion of the liquidation. |