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 September 30, 2020 and December 31, 2019, condensed consolidating statements of operations and condensed consolidating statements of comprehensive income 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. 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 $ 263,640 $ 33,702 $ 20,021,991 $ — $ 20,319,333 Cash and cash equivalents 10,523 11,125 1,265,730 — 1,287,378 Investments in subsidiaries 6,493,407 1,517,062 736,150 (8,746,619) — Due from subsidiaries and affiliates 7,984 (106,263) 98,284 (5) — Premiums receivable — — 3,337,120 — 3,337,120 Prepaid reinsurance premiums — — 1,082,270 — 1,082,270 Reinsurance recoverable — — 2,883,808 — 2,883,808 Accrued investment income 491 11 71,445 — 71,947 Deferred acquisition costs — — 697,346 — 697,346 Receivable for investments sold — — 752,936 — 752,936 Other assets 924,023 13,733 400,402 (1,031,893) 306,265 Goodwill and other intangible assets 113,136 — 144,301 — 257,437 Total assets $ 7,813,204 $ 1,469,370 $ 31,491,783 $ (9,778,517) $ 30,995,840 Liabilities, Noncontrolling Interests and Shareholders’ Equity Liabilities Reserve for claims and claim expenses $ — $ — $ 9,900,615 $ — $ 9,900,615 Unearned premiums — — 3,276,156 — 3,276,156 Debt 392,161 772,300 1,003,695 (1,032,416) 1,135,740 Reinsurance balances payable — — 3,915,804 — 3,915,804 Payable for investments purchased 9,988 2,497 1,585,408 — 1,597,893 Other liabilities 20,234 8,228 3,359,021 (2,995,989) 391,494 Total liabilities 422,383 783,025 23,040,699 (4,028,405) 20,217,702 Redeemable noncontrolling interests — — 3,387,317 — 3,387,317 Shareholders’ Equity Total shareholders’ equity 7,390,821 686,345 5,063,767 (5,750,112) 7,390,821 Total liabilities, noncontrolling interests and shareholders’ equity $ 7,813,204 $ 1,469,370 $ 31,491,783 $ (9,778,517) $ 30,995,840 (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 September 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 1,000,183 $ — $ 1,000,183 Net investment income 10,199 16 84,285 (10,957) 83,543 Net foreign exchange gains (losses) 4,233 — 12,731 462 17,426 Equity in earnings of other ventures — 1,527 3,930 — 5,457 Other (loss) income — — 1,531 (55) 1,476 Net realized and unrealized gains on investments 1,324 (21) 222,905 — 224,208 Total revenues 15,756 1,522 1,325,565 (10,550) 1,332,293 Expenses Net claims and claim expenses incurred — — 942,030 — 942,030 Acquisition expenses 1,025 — 214,155 — 215,180 Operational expenses 2,335 602 46,200 (92) 49,045 Corporate expenses 11,446 7 36,597 — 48,050 Interest expense 3,829 6,993 12,009 (10,988) 11,843 Total expenses 18,635 7,602 1,250,991 (11,080) 1,266,148 Income (loss) before equity in net income (loss) of subsidiaries and taxes (2,879) (6,080) 74,574 530 66,145 Equity in net income (loss) of subsidiaries 58,695 18,605 (14,182) (63,118) — Income before taxes 55,816 12,525 60,392 (62,588) 66,145 Income tax benefit (expense) (728) 6,531 2,441 — 8,244 Net income 55,088 19,056 62,833 (62,588) 74,389 Net income attributable to redeemable noncontrolling interests — — (19,301) — (19,301) Net income attributable to RenaissanceRe 55,088 19,056 43,532 (62,588) 55,088 Dividends on preference shares (7,289) — — — (7,289) Net income available attributable to RenaissanceRe common shareholders $ 47,799 $ 19,056 $ 43,532 $ (62,588) $ 47,799 (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 September 30, 2020 RenaissanceRe RenaissanceRe Finance, Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 55,088 $ 19,056 $ 62,833 $ (62,588) $ 74,389 Change in net unrealized (losses) gains on investments, net of tax 2,186 (4,062) 3,849 213 2,186 Foreign currency translation adjustments, net of tax (1,203) — — — (1,203) Comprehensive income 56,071 14,994 66,682 (62,375) 75,372 Net income attributable to redeemable noncontrolling interests — — (19,301) — (19,301) Comprehensive income attributable to redeemable noncontrolling interests — — (19,301) — (19,301) Comprehensive income attributable to RenaissanceRe $ 56,071 $ 14,994 $ 47,381 $ (62,375) $ 56,071 (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 nine months ended September 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 2,923,377 $ — $ 2,923,377 Net investment income 31,102 1,009 272,315 (32,105) 272,321 Net foreign exchange losses 3,598 — 1,115 (210) 4,503 Equity in earnings of other ventures — 2,703 16,359 — 19,062 Other income (loss) — — 24,996 (29,157) (4,161) Net realized and unrealized (losses) gains on investments (4,759) 148 566,502 — 561,891 Total revenues 29,941 3,860 3,804,664 (61,472) 3,776,993 Expenses Net claims and claim expenses incurred — — 2,023,256 — 2,023,256 Acquisition expenses 3,076 — 656,318 — 659,394 Operational expenses 7,457 31,886 155,397 (29,157) 165,583 Corporate expenses 28,659 7 47,273 — 75,939 Interest expense 11,753 23,868 35,051 (32,060) 38,612 Total expenses 50,945 55,761 2,917,295 (61,217) 2,962,784 (Loss) income before equity in net income of subsidiaries and taxes (21,004) (51,901) 887,369 (255) 814,209 Equity in net income of subsidiaries 586,050 78,588 (4,931) (659,707) — Income before taxes 565,046 26,687 882,438 (659,962) 814,209 Income tax benefit (expense) 258 10,055 (23,098) — (12,785) Net income 565,304 36,742 859,340 (659,962) 801,424 Net income attributable to redeemable noncontrolling interests — — (236,120) — (236,120) Net income attributable to RenaissanceRe 565,304 36,742 623,220 (659,962) 565,304 Dividends on preference shares (23,634) — — — (23,634) Net income available to RenaissanceRe common shareholders $ 541,670 $ 36,742 $ 623,220 $ (659,962) $ 541,670 (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 nine months ended September 30, 2020 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 565,304 $ 36,742 $ 859,340 $ (659,962) $ 801,424 Change in net unrealized (losses) gains on investments, net of tax 41 3,617 (3,625) 8 41 Foreign currency translation adjustments, net of tax (185) — — (185) Comprehensive income 565,160 40,359 855,715 (659,954) 801,280 Net income attributable to redeemable noncontrolling interests — — (236,120) — (236,120) Comprehensive income attributable to noncontrolling interests — — (236,120) — (236,120) Comprehensive income attributable to RenaissanceRe $ 565,160 $ 40,359 $ 619,595 $ (659,954) $ 565,160 (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 September 30, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 906,748 $ — $ 906,748 Net investment income 10,263 1,906 111,818 (12,600) 111,387 Net foreign exchange (losses) gains (14,786) — 6,511 — (8,275) Equity in earnings of other ventures — 1,298 4,579 — 5,877 Other income (loss) 1,234 — (218) — 1,016 Net realized and unrealized gains on investments 1,983 20 32,392 — 34,395 Total revenues (1,306) 3,224 1,061,830 (12,600) 1,051,148 Expenses Net claims and claim expenses incurred — — 654,520 — 654,520 Acquisition expenses — — 202,181 — 202,181 Operational expenses 2,039 9,018 34,825 7,533 53,415 Corporate expenses 6,948 7 5,010 1,879 13,844 Interest expense 5,708 9,257 615 — 15,580 Total expenses 14,695 18,282 897,151 9,412 939,540 (Loss) income before equity in net income of subsidiaries and taxes (16,001) (15,058) 164,679 (22,012) 111,608 Equity in net income of subsidiaries 61,021 14,365 1,456 (76,842) — Income before taxes 45,020 (693) 166,135 (98,854) 111,608 Income tax benefit (expense) 867 1,562 (6,093) — (3,664) Net income 45,887 869 160,042 (98,854) 107,944 Net income attributable to redeemable noncontrolling interests — — (62,057) — (62,057) Net income attributable to RenaissanceRe 45,887 869 97,985 (98,854) 45,887 Dividends on preference shares (9,189) — — — (9,189) Net income available to RenaissanceRe common shareholders $ 36,698 $ 869 $ 97,985 $ (98,854) $ 36,698 (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 September 30, 2019 RenaissanceRe RenaissanceRe Finance Inc. (Subsidiary Issuer) Other Consolidating RenaissanceRe Comprehensive income Net income $ 45,887 $ 869 $ 160,042 $ (98,854) $ 107,944 Change in net unrealized losses on investments, net of tax — — 608 — 608 Foreign currency translation adjustments, net of tax — — 8,249 — 8,249 Comprehensive income 45,887 869 168,899 (98,854) 116,801 Net income attributable to redeemable noncontrolling interests — — (62,057) — (62,057) Comprehensive income attributable to redeemable noncontrolling interests — — (62,057) — (62,057) Comprehensive income attributable to RenaissanceRe $ 45,887 $ 869 $ 106,842 $ (98,854) $ 54,744 (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 nine months ended September 30, 2019 RenaissanceRe RenaissanceRe Other Consolidating RenaissanceRe Revenues Net premiums earned $ — $ — $ 2,368,278 $ — $ 2,368,278 Net investment income 29,216 5,983 310,621 (33,751) 312,069 Net foreign exchange (losses) gains (20,846) — 19,034 — (1,812) Equity in earnings of other ventures — 2,915 14,435 — 17,350 Other income 1,234 — 3,875 — 5,109 Net realized and unrealized gains on investments 7,501 231 387,923 — 395,655 Total revenues 17,105 9,129 3,104,166 (33,751) 3,096,649 Expenses Net claims and claim expenses incurred — — 1,334,928 — 1,334,928 Acquisition expenses — — 553,614 — 553,614 Operational expenses 4,643 29,958 98,651 24,910 158,162 Corporate expenses 49,618 16 21,172 5,674 76,480 Interest expense 13,284 27,763 1,821 — 42,868 Total expenses 67,545 57,737 2,010,186 30,584 2,166,052 (Loss) income before equity in net income of subsidiaries and taxes (50,440) (48,608) 1,093,980 (64,335) 930,597 Equity in net income of subsidiaries 754,634 76,552 4,001 (835,187) — Income before taxes 704,194 27,944 1,097,981 (899,522) 930,597 Income tax benefit (expense) 1,642 4,956 (27,268) — (20,670) Net income 705,836 32,900 1,070,713 (899,522) 909,927 Net income attributable to redeemable noncontrolling interests — — (204,091) — (204,091) Net income attributable to RenaissanceRe 705,836 32,900 866,622 (899,522) 705,836 Dividends on preference shares (27,567) — — — (27,567) Net income available to RenaissanceRe common shareholders $ 678,269 $ 32,900 $ 866,622 $ (899,522) $ 678,269 (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 nine months ended September 30, 2019 RenaissanceRe RenaissanceRe Other Consolidating RenaissanceRe Comprehensive income Net income $ 705,836 $ 32,900 $ 1,070,713 $ (899,522) $ 909,927 Change in net unrealized losses on investments, net of tax — — 1,880 — 1,880 Foreign currency translation adjustments, net of tax — — 4,541 — 4,541 Comprehensive income 705,836 32,900 1,077,134 (899,522) 916,348 Net income attributable to redeemable noncontrolling interests — — (204,091) — (204,091) Comprehensive income attributable to noncontrolling interests — — (204,091) — (204,091) Comprehensive income attributable to RenaissanceRe $ 705,836 $ 32,900 $ 873,043 $ (899,522) $ 712,257 (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 nine months ended September 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 $ 19,787 $ (47,993) $ 1,357,985 $ 1,329,779 Cash flows (used in) provided by investing activities Proceeds from sales and maturities of fixed maturity investments trading 210,973 36,302 11,317,724 11,564,999 Purchases of fixed maturity investments trading (346,002) (45,955) (12,722,775) (13,114,732) Net sales of equity investments trading — — 1,842 1,842 Net sales (purchases) of short term investments 72,479 266,199 (887,896) (549,218) Net purchases of other investments — — (101,302) (101,302) Net purchases of investments in other ventures — — (2,407) (2,407) Return of investment from investments in other ventures — — 9,255 9,255 Dividends and return of capital from subsidiaries 827,626 118,026 (945,652) — Contributions to subsidiaries (1,538,708) (130,000) 1,668,708 — Due (from) to subsidiary (85,151) 55,815 29,336 — Net proceeds from RenaissanceRe UK — — 136,744 136,744 Net cash (used in) provided by investing activities (858,783) 300,387 (1,496,423) (2,054,819) Cash flows provided by (used in) financing activities Dividends paid – RenaissanceRe common shares (50,785) — — (50,785) Dividends paid – preference shares (23,634) — — (23,634) RenaissanceRe common share issuance, net of expenses 1,095,507 — — 1,095,507 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 — — 59,104 59,104 Taxes paid on withholding shares (10,264) — — (10,264) Net cash provided by (used in) financing activities 823,203 (250,000) 59,104 632,307 Effect of exchange rate changes on foreign currency cash (144) — 1,187 1,043 Net (decrease) increase in cash and cash equivalents (15,937) 2,394 (78,147) (91,690) Cash and cash equivalents, beginning of period 26,460 8,731 1,343,877 1,379,068 Cash and cash equivalents, end of period $ 10,523 $ 11,125 $ 1,265,730 $ 1,287,378 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. Condensed Consolidating Statement of Cash Flows for the nine months ended September 30, 2019 RenaissanceRe RenaissanceRe Other RenaissanceRe Cash flows (used in) provided by operating activities Net cash (used in) provided by operating activities $ (381,508) $ (30,943) $ 1,676,883 $ 1,264,432 Cash flows provided by (used in) investing activities Proceeds from sales and maturities of fixed maturity investments trading 277,030 43,746 12,515,140 12,835,916 Purchases of fixed maturity investments trading (66,740) (15,910) (13,321,061) (13,403,711) Net sales of equity investments trading — — (6,937) (6,937) Net purchases of short term investments (34,209) (16,257) (1,311,685) (1,362,151) Net purchases of other investments — — (130,476) (130,476) Net purchases of investment in other venture — — (2,341) (2,341) 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 855,396 13,500 (868,896) — Contributions to subsidiaries (1,013,916) — 1,013,916 — Due to (from) subsidiaries 48,444 (416) (48,028) — Net purchase of TMR — — (276,206) (276,206) Net cash provided by (used in) investing activities 66,005 24,663 (2,429,432) (2,338,764) Cash flows provided by financing activities Dividends paid – RenaissanceRe common shares (44,547) — — (44,547) Dividends paid – preference shares (27,567) — — (27,567) Issuance of debt, net of expenses 396,411 — — 396,411 Net third-party redeemable noncontrolling interest share transactions — — 515,952 515,952 Taxes paid on withholding shares (7,229) — — (7,229) Net cash provided by financing activities 317,068 — 515,952 833,020 Effect of exchange rate changes on foreign currency cash — — 4,641 4,641 Net increase (decrease) in cash and cash equivalents 1,565 (6,280) (231,956) (236,671) Cash and cash equivalents, beginning of period 3,534 9,604 1,094,784 1,107,922 Cash and cash equivalents, end of period $ 5,099 $ 3,324 $ 862,828 $ 871,251 (1) Includes all other subsidiaries of RenaissanceRe Holdings Ltd. and eliminations. |