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 June 30, 2020 and December 31, 2019, condensed consolidating statements of operations and condensed consolidating statements of comprehensive income 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. 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 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Assets Total investments $ 312,238 $ 122,960 $ 19,288,451 $ — $ 19,723,649 Cash and cash equivalents 5,466 8,374 1,172,004 — 1,185,844 Investments in subsidiaries 6,355,699 1,384,968 718,374 (8,459,041) — Due from subsidiaries and affiliates 117,917 (131,162) 13,000 245 — Premiums receivable — — 3,519,965 — 3,519,965 Prepaid reinsurance premiums — — 1,266,203 — 1,266,203 Reinsurance recoverable — — 2,774,358 — 2,774,358 Accrued investment income 366 — 69,638 — 70,004 Deferred acquisition costs — — 734,286 — 734,286 Receivable for investments sold 2,522 2,505 643,431 — 648,458 Other assets 848,856 8,447 394,545 (953,452) 298,396 Goodwill and other intangible assets 114,161 — 144,430 — 258,591 Total assets $ 7,757,225 $ 1,396,092 $ 30,738,685 $ (9,412,248) $ 30,479,754 Liabilities, Noncontrolling Interests and Shareholders’ Equity Liabilities Reserve for claims and claim expenses $ — $ — $ 9,365,469 $ — $ 9,365,469 Unearned premiums — — 3,549,641 — 3,549,641 Debt 391,932 720,754 972,283 (949,753) 1,135,216 Reinsurance balances payable — — 4,094,027 — 4,094,027 Payable for investments purchased 2,505 — 1,256,611 — 1,259,116 Other liabilities 15,616 8,262 2,554,907 (2,236,771) 342,014 Total liabilities 410,053 729,016 21,792,938 (3,186,524) 19,745,483 Redeemable noncontrolling interests — — 3,387,099 — 3,387,099 Shareholders’ Equity Total shareholders’ equity 7,347,172 667,076 5,558,648 (6,225,724) 7,347,172 Total liabilities, noncontrolling interests and shareholders’ equity $ 7,757,225 $ 1,396,092 $ 30,738,685 $ (9,412,248) $ 30,479,754 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. (2) Includes Parent Guarantor and Subsidiary Issuer consolidating adjustments. Condensed Consolidating Balance Sheet RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe 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 June 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 1,010,096 $ — $ 1,010,096 Net investment income 10,415 110 89,488 (10,708) 89,305 Net foreign exchange gains (losses) 6,695 — (13,218) (672) (7,195) Equity in earnings of other ventures — 787 8,254 — 9,041 Other (loss) income (372) — 12,392 (13,221) (1,201) Net realized and unrealized gains on investments 15,035 53 433,302 — 448,390 Total revenues 31,773 950 1,540,314 (24,601) 1,548,436 Expenses Net claims and claim expenses incurred — — 510,272 — 510,272 Acquisition expenses 2,051 — 231,559 — 233,610 Operational expenses 2,390 13,966 46,278 (13,557) 49,077 Corporate expenses 8,534 — 3,364 — 11,898 Interest expense 4,096 6,906 11,525 (10,685) 11,842 Total expenses 17,071 20,872 802,998 (24,242) 816,699 Income (loss) before equity in net income (loss) of subsidiaries and taxes 14,702 (19,922) 737,316 (359) 731,737 Equity in net income (loss) of subsidiaries 567,028 93,652 (7,388) (653,292) — Income before taxes 581,730 73,730 729,928 (653,651) 731,737 Income tax benefit (expense) 1,404 1,338 (32,617) — (29,875) Net income 583,134 75,068 697,311 (653,651) 701,862 Net income attributable to redeemable noncontrolling interests — — (118,728) — (118,728) Net income attributable to RenaissanceRe 583,134 75,068 578,583 (653,651) 583,134 Dividends on preference shares (7,289) — — — (7,289) Net income available attributable to RenaissanceRe common shareholders $ 575,845 $ 75,068 $ 578,583 $ (653,651) $ 575,845 (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 June 30, 2020 RenaissanceRe RenaissanceRe Finance, Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 583,134 $ 75,068 $ 697,311 $ (653,651) $ 701,862 Change in net unrealized (losses) gains on investments, net of tax (1,488) 6,934 7,088 (14,022) (1,488) Foreign currency translation adjustments, net of tax 86 — — — 86 Comprehensive income 581,732 82,002 704,399 (667,673) 700,460 Net income attributable to redeemable noncontrolling interests — — (118,728) — (118,728) Comprehensive income attributable to redeemable noncontrolling interests — — (118,728) — (118,728) Comprehensive income attributable to RenaissanceRe $ 581,732 $ 82,002 $ 585,671 $ (667,673) $ 581,732 (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 six months ended June 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 1,923,194 $ — $ 1,923,194 Net investment income 20,903 993 188,030 (21,148) 188,778 Net foreign exchange losses (635) — (11,616) (672) (12,923) Equity in earnings of other ventures — 1,176 12,429 — 13,605 Other income (loss) — — 23,465 (29,102) (5,637) Net realized and unrealized (losses) gains on investments (6,083) 169 343,597 — 337,683 Total revenues 14,185 2,338 2,479,099 (50,922) 2,444,700 Expenses Net claims and claim expenses incurred — — 1,081,226 — 1,081,226 Acquisition expenses 2,051 — 442,163 — 444,214 Operational expenses 5,122 31,284 109,197 (29,065) 116,538 Corporate expenses 17,213 — 10,676 — 27,889 Interest expense 7,924 16,875 23,042 (21,072) 26,769 Total expenses 32,310 48,159 1,666,304 (50,137) 1,696,636 (Loss) income before equity in net income of subsidiaries and taxes (18,125) (45,821) 812,795 (785) 748,064 Equity in net income of subsidiaries 527,355 59,983 9,251 (596,589) — Income before taxes 509,230 14,162 822,046 (597,374) 748,064 Income tax benefit (expense) 986 3,524 (25,539) — (21,029) Net income 510,216 17,686 796,507 (597,374) 727,035 Net income attributable to redeemable noncontrolling interests — — (216,819) — (216,819) Net income attributable to RenaissanceRe 510,216 17,686 579,688 (597,374) 510,216 Dividends on preference shares (16,345) — — — (16,345) Net income available to RenaissanceRe common shareholders $ 493,871 $ 17,686 $ 579,688 $ (597,374) $ 493,871 (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 six months ended June 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 510,216 $ 17,686 $ 796,507 $ (597,374) $ 727,035 Change in net unrealized (losses) gains on investments, net of tax (2,145) 7,679 (7,474) (205) (2,145) Foreign currency translation adjustments, net of tax 1,018 — — 1,018 Comprehensive income 509,089 25,365 789,033 (597,579) 725,908 Net income attributable to redeemable noncontrolling interests — — (216,819) — (216,819) Comprehensive income attributable to noncontrolling interests — — (216,819) — (216,819) Comprehensive income attributable to RenaissanceRe $ 509,089 $ 25,365 $ 572,214 $ (597,579) $ 509,089 (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 June 30, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 911,502 $ — $ 911,502 Net investment income 10,676 2,017 118,244 (12,349) 118,588 Net foreign exchange (losses) gains (6,059) — 15,368 — 9,309 Equity in earnings of other ventures — 652 6,160 — 6,812 Other income — — 922 — 922 Net realized and unrealized gains on investments 4,516 102 186,629 — 191,247 Total revenues 9,133 2,771 1,238,825 (12,349) 1,238,380 Expenses Net claims and claim expenses incurred — — 453,373 — 453,373 Acquisition expenses — — 227,482 — 227,482 Operational expenses 2,135 8,607 21,206 27,866 59,814 Corporate expenses 3,842 9 18,084 1,912 23,847 Interest expense 5,693 9,254 587 — 15,534 Total expenses 11,670 17,870 720,732 29,778 780,050 (Loss) income before equity in net income of subsidiaries and taxes (2,537) (15,099) 518,093 (42,127) 458,330 Equity in net income of subsidiaries 378,726 28,655 1,717 (409,098) — Income before taxes 376,189 13,556 519,810 (451,225) 458,330 Income tax benefit (expense) 854 1,732 (12,061) — (9,475) Net income 377,043 15,288 507,749 (451,225) 448,855 Net income attributable to redeemable noncontrolling interests — — (71,812) — (71,812) Net income attributable to RenaissanceRe 377,043 15,288 435,937 (451,225) 377,043 Dividends on preference shares (9,189) — — — (9,189) Net income available to RenaissanceRe common shareholders $ 367,854 $ 15,288 $ 435,937 $ (451,225) $ 367,854 (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 June 30, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 377,043 $ 15,288 $ 507,749 $ (451,225) $ 448,855 Change in net unrealized losses on investments, net of tax — — 1,309 — 1,309 Foreign currency translation adjustments, net of tax — — (3,708) — (3,708) Comprehensive income 377,043 15,288 505,350 (451,225) 446,456 Net income attributable to redeemable noncontrolling interests — — (71,812) — (71,812) Comprehensive income attributable to redeemable noncontrolling interests — — (71,812) — (71,812) Comprehensive income attributable to RenaissanceRe $ 377,043 $ 15,288 $ 433,538 $ (451,225) $ 374,644 (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 six months ended June 30, 2019 RenaissanceRe RenaissanceRe Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 1,461,530 $ — $ 1,461,530 Net investment income 18,953 4,077 198,803 (21,151) 200,682 Net foreign exchange (losses) gains (6,060) — 12,523 — 6,463 Equity in earnings of other ventures — 1,617 9,856 — 11,473 Other income — — 4,093 — 4,093 Net realized and unrealized gains on investments 5,518 211 355,531 — 361,260 Total revenues 18,411 5,905 2,042,336 (21,151) 2,045,501 Expenses Net claims and claim expenses incurred — — 680,408 — 680,408 Acquisition expenses — — 351,433 — 351,433 Operational expenses 2,604 20,940 63,826 17,377 104,747 Corporate expenses 42,670 9 16,162 3,795 62,636 Interest expense 7,576 18,506 1,206 — 27,288 Total expenses 52,850 39,455 1,113,035 21,172 1,226,512 (Loss) income before equity in net income of subsidiaries and taxes (34,439) (33,550) 929,301 (42,323) 818,989 Equity in net income of subsidiaries 693,613 62,187 2,545 (758,345) — Income before taxes 659,174 28,637 931,846 (800,668) 818,989 Income tax benefit (expense) 775 3,394 (21,175) — (17,006) Net income 659,949 32,031 910,671 (800,668) 801,983 Net income attributable to redeemable noncontrolling interests — — (142,034) — (142,034) Net income attributable to RenaissanceRe 659,949 32,031 768,637 (800,668) 659,949 Dividends on preference shares (18,378) — — — (18,378) Net income available to RenaissanceRe common shareholders $ 641,571 $ 32,031 $ 768,637 $ (800,668) $ 641,571 (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 six months ended June 30, 2019 RenaissanceRe RenaissanceRe Other Consolidating RenaissanceRe Comprehensive income Net income $ 659,949 $ 32,031 $ 910,671 $ (800,668) $ 801,983 Change in net unrealized losses on investments — — 1,272 — 1,272 Foreign currency translation adjustments, net of tax — — (3,708) — (3,708) Comprehensive income 659,949 32,031 908,235 (800,668) 799,547 Net income attributable to redeemable noncontrolling interests — — (142,034) — (142,034) Comprehensive income attributable to noncontrolling interests — — (142,034) — (142,034) Comprehensive income attributable to RenaissanceRe $ 659,949 $ 32,031 $ 766,201 $ (800,668) $ 657,513 (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 six months ended June 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other RenaissanceRe Cash flows provided by (used in) operating activities Net cash provided by (used in) operating activities $ 8,180 $ (41,978) $ 890,763 $ 856,965 Cash flows (used in) provided by investing activities Proceeds from sales and maturities of fixed maturity investments trading 52,093 30,793 8,257,465 8,340,351 Purchases of fixed maturity investments trading (220,197) (30,725) (8,698,532) (8,949,454) Net purchases of equity investments trading — — (45,008) (45,008) Net sales (purchases) of short term investments 47,098 161,823 (1,199,525) (990,604) Net purchases of other investments — — (90,010) (90,010) Net purchases of investments in other ventures — — (1,994) (1,994) Return of investment from investments in other ventures — — 9,157 9,157 Dividends and return of capital from subsidiaries 499,704 101,061 (600,765) — Contributions to subsidiaries (1,139,323) — 1,139,323 — Due (from) to subsidiary (116,826) 28,669 88,157 — Net cash (used in) provided by investing activities (877,451) 291,621 (1,141,732) (1,727,562) Cash flows provided by (used in) financing activities Dividends paid – RenaissanceRe common shares (33,063) — — (33,063) Dividends paid – preference shares (16,345) — — (16,345) RenaissanceRe common share issuance, net of expenses 1,095,549 — — 1,095,549 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 — — 79,283 79,283 Taxes paid on withholding shares (10,243) — — (10,243) Net cash provided by (used in) financing activities 848,277 (250,000) 79,283 677,560 Effect of exchange rate changes on foreign currency cash — — (187) (187) Net decrease in cash and cash equivalents (20,994) (357) (171,873) (193,224) Cash and cash equivalents, beginning of period 26,460 8,731 1,343,877 1,379,068 Cash and cash equivalents, end of period $ 5,466 $ 8,374 $ 1,172,004 $ 1,185,844 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. Condensed Consolidating Statement of Cash Flows for the six months ended June 30, 2019 RenaissanceRe RenaissanceRe Other RenaissanceRe Cash flows (used in) provided by operating activities Net cash (used in) provided by operating activities $ (359,699) $ (33,592) $ 1,177,260 $ 783,969 Cash flows provided by (used in) investing activities Proceeds from sales and maturities of fixed maturity investments trading 277,030 43,746 9,084,572 9,405,348 Purchases of fixed maturity investments trading (36,905) (14,098) (9,178,997) (9,230,000) Net sales of equity investments trading — — 125,597 125,597 Net sales (purchases) of short term investments 4,212 (8,544) (1,968,385) (1,972,717) Net purchases of other investments — — (133,889) (133,889) Net purchases of investment in other venture — — (2,249) (2,249) Net purchases of other assets — — (4,108) (4,108) Return of investment from investment in other ventures — — 11,250 11,250 Dividends and return of capital from subsidiaries 587,264 — (587,264) — Contributions to subsidiaries (850,807) — 850,807 — Due to (from) subsidiaries 39,056 7,340 (46,396) — Net purchase of TMR — — (276,206) (276,206) Net cash provided by (used in) investing activities 19,850 28,444 (2,125,268) (2,076,974) Cash flows provided by financing activities Dividends paid – RenaissanceRe common shares (29,439) — — (29,439) Dividends paid – preference shares (18,378) — — (18,378) Issuance of debt, net of expenses 396,411 — — 396,411 Net third-party redeemable noncontrolling interest share transactions — — 514,732 514,732 Taxes paid on withholding shares (7,083) — — (7,083) Net cash provided by financing activities 341,511 — 514,732 856,243 Effect of exchange rate changes on foreign currency cash — — (534) (534) Net increase (decrease) in cash and cash equivalents 1,662 (5,148) (433,810) (437,296) Cash and cash equivalents, beginning of period 3,534 9,604 1,094,784 1,107,922 Cash and cash equivalents, end of period $ 5,196 $ 4,456 $ 660,974 $ 670,626 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. |