Condensed Consolidating Financial Information Provided in Connection with Outstanding Debt of Subsidiaries | CONDENSED CONSOLIDATING FINANCIAL INFORMATION PROVIDED IN CONNECTION WITH OUTSTANDING DEBT OF SUBSIDIARIES The following tables are provided in connection with outstanding debt of the Company’s subsidiaries and present condensed consolidating balance sheets at March 31, 2020 and December 31, 2019 , condensed consolidating statements of operations and condensed consolidating statements of comprehensive income for the three months ended March 31, 2020 and 2019 , and condensed consolidating statements of cash flows for the three months ended March 31, 2020 and 2019 . RenaissanceRe Finance Inc. is a 100% owned subsidiary of RenaissanceRe and has outstanding debt securities. For additional information related to the terms of the Company’s outstanding debt securities, see “Note 8. Debt and Credit Facilities” in the “Notes to the Consolidated Financial Statements” in the Company’s Form 10-K for the year ended December 31, 2019 and “Note 7 . Debt and Credit Facilities” in the “Notes to the Consolidated Financial Statements” included herein. Condensed Consolidating Balance Sheet at March 31, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Assets Total investments $ 275,173 $ 24,564 $ 17,518,860 $ — $ 17,818,597 Cash and cash equivalents 3,066 16,089 877,061 — 896,216 Investments in subsidiaries 5,017,427 1,392,419 641,103 (7,050,949 ) — Due from subsidiaries and affiliates 11,712 — (11,712 ) — — Premiums receivable — — 3,105,441 — 3,105,441 Prepaid reinsurance premiums — — 1,151,926 — 1,151,926 Reinsurance recoverable — — 2,765,583 — 2,765,583 Accrued investment income — 43 73,453 — 73,496 Deferred acquisition costs — — 739,875 — 739,875 Receivable for investments sold 2,186 — 339,600 — 341,786 Other assets 784,513 9,937 300,107 (782,034 ) 312,523 Goodwill and other intangible assets 115,186 — 144,890 — 260,076 Total assets $ 6,209,263 $ 1,443,052 $ 27,646,187 $ (7,832,983 ) $ 27,465,519 Liabilities, Noncontrolling Interests and Shareholders’ Equity Liabilities Reserve for claims and claim expenses $ — $ — $ 9,406,707 $ — $ 9,406,707 Unearned premiums — — 3,245,914 — 3,245,914 Debt 483,203 721,867 711,040 (781,415 ) 1,134,695 Amounts due to subsidiaries and affiliates 21,756 117,770 (139,526 ) — — Reinsurance balances payable — — 3,775,375 — 3,775,375 Payable for investments purchased 1,100 — 635,036 — 636,136 Other liabilities 19,678 11,366 1,534,530 (1,214,254 ) 351,320 Total liabilities 525,737 851,003 19,169,076 (1,995,669 ) 18,550,147 Redeemable noncontrolling interests — — 3,231,846 — 3,231,846 Shareholders’ Equity Total shareholders’ equity 5,683,526 592,049 5,245,265 (5,837,314 ) 5,683,526 Total liabilities, noncontrolling interests and shareholders’ equity $ 6,209,263 $ 1,443,052 $ 27,646,187 $ (7,832,983 ) $ 27,465,519 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Balance Sheet at December 31, 2019 RenaissanceRe Holdings Ltd. (Parent Guarantor) RenaissanceRe Finance Inc. (Subsidiary Issuer) Other RenaissanceRe Holdings Ltd. Subsidiaries and Eliminations (Non-guarantor Subsidiaries) (1) Consolidating Adjustments (2) RenaissanceRe Consolidated Assets Total investments $ 190,451 $ 288,137 $ 16,890,201 $ — $ 17,368,789 Cash and cash equivalents 26,460 8,731 1,343,877 — 1,379,068 Investments in subsidiaries 5,204,260 1,426,838 48,247 (6,679,345 ) — Due from subsidiaries and affiliates 10,725 — 101,579 (112,304 ) — Premiums receivable — — 2,599,896 — 2,599,896 Prepaid reinsurance premiums — — 767,781 — 767,781 Reinsurance recoverable — — 2,791,297 — 2,791,297 Accrued investment income — 1,171 71,290 — 72,461 Deferred acquisition costs — — 663,991 — 663,991 Receivable for investments sold 173 — 78,196 — 78,369 Other assets 847,406 12,211 312,556 (825,957 ) 346,216 Goodwill and other intangible assets 116,212 — 146,014 — 262,226 Total assets $ 6,395,687 $ 1,737,088 $ 25,814,925 $ (7,617,606 ) $ 26,330,094 Liabilities, Noncontrolling Interest and Shareholders’ Equity Liabilities Reserve for claims and claim expenses $ — $ — $ 9,384,349 $ — $ 9,384,349 Unearned premiums — — 2,530,975 — 2,530,975 Debt 391,475 970,255 148,349 (125,974 ) 1,384,105 Amounts due to subsidiaries and affiliates 6,708 102,493 51 (109,252 ) — Reinsurance balances payable — — 2,830,691 — 2,830,691 Payable for investments purchased — — 225,275 — 225,275 Other liabilities 26,137 14,162 899,960 (8,235 ) 932,024 Total liabilities 424,320 1,086,910 16,019,650 (243,461 ) 17,287,419 Redeemable noncontrolling interests — — 3,071,308 — 3,071,308 Shareholders’ Equity Total shareholders’ equity 5,971,367 650,178 6,723,967 (7,374,145 ) 5,971,367 Total liabilities, redeemable noncontrolling interest and shareholders’ equity $ 6,395,687 $ 1,737,088 $ 25,814,925 $ (7,617,606 ) $ 26,330,094 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Statement of Operations for the three months ended March 31, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 913,098 $ — $ 913,098 Net investment income 10,488 883 98,542 (10,440 ) 99,473 Net foreign exchange (losses) gains (7,330 ) — 1,602 — (5,728 ) Equity in earnings of other ventures — 389 4,175 — 4,564 Other income (loss) 372 — 11,073 (15,881 ) (4,436 ) Net realized and unrealized (losses) gains on investments (21,118 ) 116 (89,705 ) — (110,707 ) Total revenues (17,588 ) 1,388 938,785 (26,321 ) 896,264 Expenses Net claims and claim expenses incurred — — 570,954 — 570,954 Acquisition expenses — — 210,604 — 210,604 Operational expenses 2,732 17,318 62,919 (15,508 ) 67,461 Corporate expenses 8,679 — 7,312 — 15,991 Interest expense 3,828 9,969 11,517 (10,387 ) 14,927 Total expenses 15,239 27,287 863,306 (25,895 ) 879,937 (Loss) income before equity in net (loss) income of subsidiaries and taxes (32,827 ) (25,899 ) 75,479 (426 ) 16,327 Equity in net (loss) income of subsidiaries (39,673 ) (33,669 ) 16,639 56,703 — (Loss) income before taxes (72,500 ) (59,568 ) 92,118 56,277 16,327 Income tax (expense) benefit (418 ) 2,186 7,078 — 8,846 Net (loss) income (72,918 ) (57,382 ) 99,196 56,277 25,173 Net income attributable to redeemable noncontrolling interests — — (98,091 ) — (98,091 ) Net (loss) income attributable to RenaissanceRe (72,918 ) (57,382 ) 1,105 56,277 (72,918 ) Dividends on preference shares (9,056 ) — — — (9,056 ) Net (loss) income (attributable) available to RenaissanceRe common shareholders $ (81,974 ) $ (57,382 ) $ 1,105 $ 56,277 $ (81,974 ) (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Statement of Comprehensive (Loss) Income for the three months ended March 31, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive (loss) income Net (loss) income $ (72,918 ) $ (57,382 ) $ 99,196 $ 56,277 $ 25,173 Change in net unrealized gains on investments, net of tax (657 ) 745 (14,562 ) 13,817 (657 ) Foreign currency translation adjustments, net of tax 932 — — 932 Comprehensive (loss) income (72,643 ) (56,637 ) 84,634 70,094 25,448 Net income attributable to redeemable noncontrolling interests — — (98,091 ) — (98,091 ) Comprehensive income attributable to noncontrolling interests — — (98,091 ) — (98,091 ) Comprehensive (loss) income attributable to RenaissanceRe $ (72,643 ) $ (56,637 ) $ (13,457 ) $ 70,094 $ (72,643 ) (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Statement of Operations for the year ended March 31, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 550,028 $ — $ 550,028 Net investment income 8,277 2,060 80,559 (8,802 ) 82,094 Net foreign exchange losses (1 ) — (2,845 ) — (2,846 ) Equity in earnings of other ventures — 965 3,696 — 4,661 Other income — — 3,171 — 3,171 Net realized and unrealized gains on investments 1,002 109 168,902 — 170,013 Total revenues 9,278 3,134 803,511 (8,802 ) 807,121 Expenses Net claims and claim expenses incurred — — 227,035 — 227,035 Acquisition expenses — — 123,951 — 123,951 Operational expenses 469 12,333 42,620 (10,489 ) 44,933 Corporate expenses 38,828 — (1,922 ) 1,883 38,789 Interest expense 1,883 9,252 619 — 11,754 Total expenses 41,180 21,585 392,303 (8,606 ) 446,462 (Loss) income before equity in net income of subsidiaries and taxes (31,902 ) (18,451 ) 411,208 (196 ) 360,659 Equity in net income of subsidiaries 314,887 33,532 828 (349,247 ) — Income before taxes 282,985 15,081 412,036 (349,443 ) 360,659 Income tax (expense) benefit (79 ) 1,662 (9,114 ) — (7,531 ) Net income 282,906 16,743 402,922 (349,443 ) 353,128 Net income attributable to redeemable noncontrolling interests — — (70,222 ) — (70,222 ) Net income attributable to RenaissanceRe 282,906 16,743 332,700 (349,443 ) 282,906 Dividends on preference shares (9,189 ) — — — (9,189 ) Net income available to RenaissanceRe common shareholders $ 273,717 $ 16,743 $ 332,700 $ (349,443 ) $ 273,717 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Statement of Comprehensive Income for the three months ended March 31, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 282,906 $ 16,743 $ 402,922 $ (349,443 ) $ 353,128 Change in net unrealized losses on investments — — (37 ) — (37 ) Comprehensive income 282,906 16,743 402,885 (349,443 ) 353,091 Net income attributable to redeemable noncontrolling interests — — (70,222 ) — (70,222 ) Comprehensive income attributable to noncontrolling interests — — (70,222 ) — (70,222 ) Comprehensive income attributable to RenaissanceRe $ 282,906 $ 16,743 $ 332,663 $ (349,443 ) $ 282,869 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Statement of Cash Flows for the three months ended March 31, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other RenaissanceRe Consolidated Cash flows provided by (used in) operating activities Net cash provided by (used in) operating activities $ 6,839 $ (21,068 ) $ 489,695 $ 475,466 Cash flows provided by (used in) investing activities Proceeds from sales and maturities of fixed maturity investments trading — 2,493 3,658,801 3,661,294 Purchases of fixed maturity investments trading — (17,602 ) (3,352,792 ) (3,370,394 ) Net purchases of equity investments trading — — (44,514 ) (44,514 ) Net (purchases) sales of short term investments (85,628 ) 278,258 (896,856 ) (704,226 ) Net purchases of other investments — — (79,711 ) (79,711 ) Net purchases of investments in other ventures — — (1,888 ) (1,888 ) Return of investment from investments in other ventures — — 9,157 9,157 Dividends and return of capital from subsidiaries 216,243 — (216,243 ) — Contributions to subsidiaries (64,952 ) — 64,952 — Due to (from) subsidiary 126,320 15,277 (141,597 ) — Net cash provided by (used in) investing activities 191,983 278,426 (1,000,691 ) (530,282 ) Cash flows (used in) provided by financing activities Dividends paid – RenaissanceRe common shares (15,359 ) — — (15,359 ) Dividends paid – preference shares (9,056 ) — — (9,056 ) RenaissanceRe common share repurchases (62,621 ) — — (62,621 ) Redemption of 6.08% Series C preference shares (125,000 ) — — (125,000 ) Repayment of debt — (250,000 ) — (250,000 ) Net third party redeemable noncontrolling interest share transactions — — 42,599 42,599 Taxes paid on withholding shares (10,180 ) — — (10,180 ) Net cash (used in) provided by financing activities (222,216 ) (250,000 ) 42,599 (429,617 ) Effect of exchange rate changes on foreign currency cash — — 1,581 1,581 Net (decrease) increase in cash and cash equivalents (23,394 ) 7,358 (466,816 ) (482,852 ) Cash and cash equivalents, beginning of period 26,460 8,731 1,343,877 1,379,068 Cash and cash equivalents, end of period $ 3,066 $ 16,089 $ 877,061 $ 896,216 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. Condensed Consolidating Statement of Cash Flows for the three months ended March 31, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other RenaissanceRe Holdings Ltd. Subsidiaries and Eliminations (Non-guarantor Subsidiaries) (1) RenaissanceRe Consolidated Cash flows (used in) provided by operating activities Net cash (used in) provided by operating activities $ (317,296 ) $ (21,202 ) $ 715,647 $ 377,149 Cash flows provided by (used in) investing activities Proceeds from sales and maturities of fixed maturity investments trading 277,030 29,861 4,293,917 4,600,808 Purchases of fixed maturity investments trading (35,909 ) (14,098 ) (3,469,270 ) (3,519,277 ) Net purchases of equity investments trading — — (4,601 ) (4,601 ) Net purchases of short term investments (54,622 ) (4,946 ) (1,315,064 ) (1,374,632 ) Net purchases of other investments — — (51,811 ) (51,811 ) Net purchases of investment in other venture — — (1,573 ) (1,573 ) Return of investment from investment in other ventures — — 11,250 11,250 Dividends and return of capital from subsidiaries 487,264 — (487,264 ) — Contributions to subsidiaries (528,416 ) — 528,416 — Due (from) to subsidiaries 2,100 6,629 (8,729 ) — Net purchase of TMR — — (276,206 ) (276,206 ) Net cash provided by (used in) investing activities 147,447 17,446 (780,935 ) (616,042 ) Cash flows provided by (used in) financing activities Dividends paid – RenaissanceRe common shares (14,469 ) — — (14,469 ) Dividends paid – preference shares (9,189 ) — — (9,189 ) Drawdown of RenaissanceRe Revolving Credit Facility 200,000 — — 200,000 Net third party redeemable noncontrolling interest share transactions — — (16,847 ) (16,847 ) Taxes paid on withholding shares (6,957 ) — — (6,957 ) Net cash provided by (used in) financing activities 169,385 — (16,847 ) 152,538 Effect of exchange rate changes on foreign currency cash — — (292 ) (292 ) Net decrease in cash and cash equivalents (464 ) (3,756 ) (82,427 ) (86,647 ) Cash and cash equivalents, beginning of period 3,534 9,604 1,094,784 1,107,922 Cash and cash equivalents, end of period $ 3,070 $ 5,848 $ 1,012,357 $ 1,021,275 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. |