Guarantor Financial Information | Guarantor Financial Information The following tables present condensed consolidating balance sheets at June 30, 2018 and December 31, 2017 , condensed consolidating statements of income and comprehensive income for the three and six months ended June 30, 2018 and 2017 and condensed consolidating statements of cash flows for the six months ended June 30, 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 June 30, 2018 and December 31, 2017 and for the three and six months ended June 30, 2018 and 2017 have been included within the results of XL Group. June 30, 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 $ — $ 425,321 $ 29,367,830 $ — $ 29,793,151 Short-term investments AFS — — 623,113 — 623,113 Fixed maturities trading — — 1,990,344 — 1,990,344 Short-term investments trading — — 5,788 — 5,788 Equity securities — — 644,711 — 644,711 Investments in affiliates — — 1,904,010 — 1,904,010 Other investments — — 1,151,706 — 1,151,706 Total investments $ — $ 425,321 $ 35,687,502 $ — $ 36,112,823 Cash and cash equivalents 3,794 102,847 2,796,429 — 2,903,070 Restricted cash — — 127,497 — 127,497 Investments in subsidiaries 9,653,493 13,050,236 — (22,703,729 ) — Accrued investment income 10 1,927 263,178 — 265,115 Deferred acquisition costs and value of business acquired — — 1,162,164 — 1,162,164 Ceded unearned premiums — — 2,807,369 — 2,807,369 Premiums receivable — — 8,079,074 — 8,079,074 Reinsurance balances receivable — — 1,293,477 — 1,293,477 Unpaid losses and loss expenses recoverable — — 7,209,084 — 7,209,084 Receivable from investments sold — — 188,781 — 188,781 Goodwill and other intangible assets — — 2,201,085 — 2,201,085 Deferred tax asset — — 372,520 — 372,520 Amounts due from subsidiaries/parent 29,526 234,207 — (263,733 ) — Other assets 1,468 27,164 835,198 — 863,830 Total assets $ 9,688,291 $ 13,841,702 $ 63,023,358 $ (22,967,462 ) $ 63,585,889 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Unpaid losses and loss expenses $ — $ — $ 29,181,147 $ — $ 29,181,147 Deposit liabilities — — 940,557 — 940,557 Future policy benefit reserves — — 3,380,442 — 3,380,442 Funds withheld on GreyCastle life retrocession arrangements — — 736,092 — 736,092 Unearned premiums — — 9,539,454 — 9,539,454 Notes payable and debt — 3,203,462 13,661 — 3,217,123 Reinsurance balances payable — — 4,071,505 — 4,071,505 Payable for investments purchased — 1,135 216,662 — 217,797 Deferred tax liability — — 57,360 — 57,360 Amounts due to subsidiaries/parent — — 263,733 (263,733 ) — Other liabilities 28,280 26,691 932,435 — 987,406 Total liabilities $ 28,280 $ 3,231,288 $ 49,333,048 $ (263,733 ) $ 52,328,883 Shareholders' Equity: Shareholders' equity attributable to XL Group Ltd $ 9,660,011 $ 9,653,493 $ 13,050,236 $ (22,703,729 ) $ 9,660,011 Non-controlling interest in equity of consolidated subsidiaries — 956,921 640,074 — 1,596,995 Total shareholders' equity $ 9,660,011 $ 10,610,414 $ 13,690,310 $ (22,703,729 ) $ 11,257,006 Total liabilities and shareholders' equity $ 9,688,291 $ 13,841,702 $ 63,023,358 $ (22,967,462 ) $ 63,585,889 ____________ (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 June 30, 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 $ — $ — $ 2,695,169 $ — $ 2,695,169 Total net investment income 39 3,565 228,184 — 231,788 Total realized investment gains (losses) — (689 ) 91,494 — 90,805 Net realized and unrealized gains (losses) on derivative instruments — — 16,126 — 16,126 Net realized and unrealized gains (losses) on life retrocession embedded derivative and derivative instruments - Life Funds Withheld Assets — — (36,120 ) — (36,120 ) Income (loss) from investment affiliates — — 16,548 — 16,548 Fee income and other — — 8,304 — 8,304 Total revenues $ 39 $ 2,876 $ 3,019,705 $ — $ 3,022,620 Expenses: Net losses and loss expenses incurred $ — $ — $ 1,721,309 $ — $ 1,721,309 Claims and policy benefits — — 10,117 — 10,117 Acquisition costs — — 471,491 — 471,491 Operating expenses 5,765 945 463,798 — 470,508 Foreign exchange (gains) losses (2,183 ) (1,114 ) (8,843 ) — (12,140 ) Interest expense — 40,206 8,480 — 48,686 Total expenses $ 3,582 $ 40,037 $ 2,666,352 $ — $ 2,709,971 Income (loss) before income tax and income (loss) from operating affiliates $ (3,543 ) $ (37,161 ) $ 353,353 $ — $ 312,649 Income (loss) from operating affiliates — — 51,187 — 51,187 Equity in net earnings (losses) of subsidiaries 322,628 370,262 — (692,890 ) — Provision (benefit) for income tax 89 — 26,947 — 27,036 Net income (loss) $ 318,996 $ 333,101 $ 377,593 $ (692,890 ) $ 336,800 Non-controlling interests — 10,473 7,331 — 17,804 Net income (loss) attributable to common shareholders $ 318,996 $ 322,628 $ 370,262 $ (692,890 ) $ 318,996 Comprehensive income (loss) $ 58,005 $ 61,637 $ 109,271 $ (170,908 ) $ 58,005 ____________ (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 June 30, 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 $ — $ — $ 2,516,917 $ — $ 2,516,917 Total net investment income 10 2,103 206,571 (10 ) 208,674 Total realized investment gains (losses) — 1,446 55,182 — 56,628 Net realized and unrealized gains (losses) on derivative instruments — — (906 ) — (906 ) Net realized and unrealized gains (losses) on life retrocession embedded derivative and derivative instruments - Life Funds Withheld Assets — — (34,596 ) — (34,596 ) Income (loss) from investment affiliates — — 30,818 — 30,818 Fee income and other — — 10,225 — 10,225 Total revenues $ 10 $ 3,549 $ 2,784,211 $ (10 ) $ 2,787,760 Expenses: Net losses and loss expenses incurred $ — $ — $ 1,529,083 $ — $ 1,529,083 Claims and policy benefits — — 7,595 — 7,595 Acquisition costs — — 433,584 — 433,584 Operating expenses 27,389 1,152 444,237 — 472,778 Foreign exchange (gains) losses 936 26 (6,605 ) — (5,643 ) Interest expense — 35,277 18,741 — 54,018 Total expenses $ 28,325 $ 36,455 $ 2,426,635 $ — $ 2,491,415 Income (loss) before income tax and income (loss) from operating affiliates $ (28,315 ) $ (32,906 ) $ 357,576 $ (10 ) $ 296,345 Income (loss) from operating affiliates — — 42,704 — 42,704 Equity in net earnings (losses) of subsidiaries 329,935 362,841 — (692,776 ) — Provision (benefit) for income tax — — 29,006 — 29,006 Net income (loss) $ 301,620 $ 329,935 $ 371,274 $ (692,786 ) $ 310,043 Non-controlling interests — — 8,433 (10 ) 8,423 Net income (loss) attributable to common shareholders $ 301,620 $ 329,935 $ 362,841 $ (692,776 ) $ 301,620 Comprehensive income (loss) $ 377,811 $ 406,126 $ 439,032 $ (845,158 ) $ 377,811 ____________ (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. Six Months Ended June 30, 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 $ — $ — $ 5,295,457 $ — $ 5,295,457 Total net investment income 47 6,852 443,370 — 450,269 Total realized investment gains (losses) — (2,275 ) 9,725 — 7,450 Net realized and unrealized gains (losses) on derivative instruments — — 20,347 — 20,347 Net realized and unrealized gains (losses) on life retrocession embedded derivative and derivative instruments - Life Funds Withheld Assets — — (13,199 ) — (13,199 ) Income (loss) from investment affiliates — — 62,217 — 62,217 Fee income and other 4 — 15,017 — 15,021 Total revenues $ 51 $ 4,577 $ 5,832,934 $ — $ 5,837,562 Expenses: Net losses and loss expenses incurred $ — $ — $ 3,343,315 $ — $ 3,343,315 Claims and policy benefits — — 20,424 — 20,424 Acquisition costs — — 935,318 — 935,318 Operating expenses 36,627 1,787 904,657 — 943,071 Foreign exchange (gains) losses (913 ) (604 ) (782 ) — (2,299 ) Interest expense — 80,245 21,986 — 102,231 Total expenses $ 35,714 $ 81,428 $ 5,224,918 $ — $ 5,342,060 Income (loss) before income tax and income (loss) from operating affiliates $ (35,663 ) $ (76,851 ) $ 608,016 $ — $ 495,502 Income (loss) from operating affiliates — — 61,469 — 61,469 Equity in net earnings (losses) of subsidiaries 507,396 604,540 — (1,111,936 ) — Provision (benefit) for income tax 89 — 58,849 — 58,938 Net income (loss) $ 471,644 $ 527,689 $ 610,636 $ (1,111,936 ) $ 498,033 Non-controlling interests — 20,293 6,096 — 26,389 Net income (loss) attributable to common shareholders $ 471,644 $ 507,396 $ 604,540 $ (1,111,936 ) $ 471,644 Comprehensive income (loss) $ (148,570 ) $ (112,818 ) $ (15,674 ) $ 128,492 $ (148,570 ) ____________ (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. Six Months Ended June 30, 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 $ — $ — $ 5,039,708 $ — $ 5,039,708 Total net investment income 94 4,416 404,790 (94 ) 409,206 Total realized investment gains (losses) — 669 93,245 — 93,914 Net realized and unrealized gains (losses) on derivative instruments — — (7,975 ) — (7,975 ) Net realized and unrealized gains (losses) on life retrocession embedded derivative and derivative instruments - Life Funds Withheld Assets — — (84,697 ) — (84,697 ) Income (loss) from investment affiliates — — 69,079 — 69,079 Fee income and other — — 23,886 — 23,886 Total revenues $ 94 $ 5,085 $ 5,538,036 $ (94 ) $ 5,543,121 Expenses: Net losses and loss expenses incurred $ — $ — $ 3,112,539 $ — $ 3,112,539 Claims and policy benefits — — 14,886 — 14,886 Acquisition costs — — 869,453 — 869,453 Operating expenses 43,570 1,661 895,585 — 940,816 Foreign exchange (gains) losses 1,112 27 (10,118 ) — (8,979 ) Interest expense — 70,424 34,305 — 104,729 Total expenses $ 44,682 $ 72,112 $ 4,916,650 $ — $ 5,033,444 Income (loss) before income tax and income (loss) from operating affiliates $ (44,588 ) $ (67,027 ) $ 621,386 $ (94 ) $ 509,677 Income (loss) from operating affiliates — — 56,313 — 56,313 Equity in net earnings (losses) of subsidiaries 499,051 602,367 — (1,101,418 ) — Provision (benefit) for income tax — — 42,098 — 42,098 Net income (loss) $ 454,463 $ 535,340 $ 635,601 $ (1,101,512 ) $ 523,892 Non-controlling interests — 36,289 33,234 (94 ) 69,429 Net income (loss) attributable to common shareholders $ 454,463 $ 499,051 $ 602,367 $ (1,101,418 ) $ 454,463 Comprehensive income (loss) $ 660,082 $ 704,670 $ 807,986 $ (1,512,656 ) $ 660,082 ____________ (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. Six Months Ended June 30, 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 $ 3,103 $ (377,105 ) $ (237,615 ) $ — $ (611,617 ) Cash flows provided by (used in) investing activities: Proceeds from sale of fixed maturities and short-term investments $ — $ 162,290 $ 7,269,018 $ — $ 7,431,308 Proceeds from redemption of fixed maturities and short-term investments — 58,759 1,381,432 — 1,440,191 Proceeds from sale of equity securities — — 84,068 — 84,068 Purchases of fixed maturities and short-term investments — (127,823 ) (8,654,024 ) — (8,781,847 ) Purchases of equity securities — — (44,954 ) — (44,954 ) Proceeds from sale of affiliates — — 302,199 — 302,199 Purchases of affiliates — — (103,222 ) — (103,222 ) Returns of capital from subsidiaries 51,669 300,000 — (351,669 ) — Other, net — — (29,985 ) — (29,985 ) Net cash provided by (used in) investing activities $ 51,669 $ 393,226 $ 204,532 $ (351,669 ) $ 297,758 Cash flows provided by (used in) financing activities: Proceeds from issuance of common shares and exercise of stock options $ 60,855 $ — $ — $ — $ 60,855 Buybacks of common shares (2,057 ) — — — (2,057 ) Employee withholding on share-based compensation — — (16,696 ) — (16,696 ) Dividends paid on common shares (113,726 ) — — — (113,726 ) Return of capital — (51,669 ) (300,000 ) 351,669 — Distributions to non-controlling interests — (20,293 ) (24,801 ) — (45,094 ) Contributions from non-controlling interests — — 1,924 — 1,924 Contingent consideration paid on business combination — — (5,000 ) — (5,000 ) Deposit liabilities — — (119,113 ) — (119,113 ) Net cash provided by (used in) financing activities $ (54,928 ) $ (71,962 ) $ (463,686 ) $ 351,669 $ (238,907 ) Effects of exchange rate changes on foreign currency cash — — (10,118 ) — (10,118 ) Increase (decrease) in cash, cash equivalents and restricted cash $ (156 ) $ (55,841 ) $ (506,887 ) $ — $ (562,884 ) 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 $ 3,794 $ 102,847 $ 2,923,926 $ — $ 3,030,567 ____________ (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. Six Months Ended June 30, 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 $ 286,697 $ 332,788 $ (45,440 ) $ (695,987 ) $ (121,942 ) Cash flows provided by (used in) investing activities: Proceeds from sale of fixed maturities and short-term investments $ — $ 81,662 $ 6,305,948 $ — $ 6,387,610 Proceeds from redemption of fixed maturities and short-term investments — 82,392 2,001,790 — 2,084,182 Proceeds from sale of equity securities — 677 228,237 — 228,914 Purchases of fixed maturities and short-term investments — (143,851 ) (8,575,173 ) — (8,719,024 ) Purchases of equity securities — — (277,329 ) — (277,329 ) Proceeds from sale of affiliates — — 236,861 — 236,861 Purchases of affiliates — — (51,891 ) — (51,891 ) Returns of capital from subsidiaries 237,013 — — (237,013 ) — Other, net — — 5,127 — 5,127 Net cash provided by (used in) investing activities $ 237,013 $ 20,880 $ (126,430 ) $ (237,013 ) $ (105,550 ) Cash flows provided by (used in) financing activities: Proceeds from issuance of common shares and exercise of stock options $ 42,630 $ — $ — $ — $ 42,630 Buybacks of common shares (450,629 ) — — — (450,629 ) Employee withholding on share-based compensation — — (23,957 ) — (23,957 ) Dividends paid on common shares (115,589 ) (295,987 ) (400,000 ) 695,987 (115,589 ) Return of capital — (237,013 ) — 237,013 — Distributions to non-controlling interests — (39,867 ) (33,841 ) — (73,708 ) Contributions from non-controlling interests — — 25 — 25 Proceeds from issuance of debt — 558,311 — — 558,311 Contingent consideration paid on business combination — — (7,304 ) — (7,304 ) Deposit liabilities — — (11,150 ) — (11,150 ) Net cash provided by (used in) financing activities $ (523,588 ) $ (14,556 ) $ (476,227 ) $ 933,000 $ (81,371 ) Effects of exchange rate changes on foreign currency cash — — 43,423 — 43,423 Increase (decrease) in cash, cash equivalents and restricted cash $ 122 $ 339,112 $ (604,674 ) $ — $ (265,440 ) 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 $ 1,144 $ 423,398 $ 2,890,510 $ — $ 3,315,052 ____________ (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. |