XML 95 R88.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Information - Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Operating activities        
Income (loss) including non-controlling interests $ (197,436) $ (2,580) $ (130,246) $ 70,514
Adjustments to reconcile income (loss) including non-controlling interests to net cash provided by operating activities        
Equity in earnings of subsidiaries     0 0
Share compensation expense     8,605 6,979
Interest expense on deposit liabilities     3,170 3,687
Net unrealized loss on investments and derivatives     165,202 68,107
Net realized gain on investments and derivatives     (91,712) (184,133)
Foreign exchange gain (loss) (746) 0 (800) 0
Amortization of premium and accretion of discount, net     478 1,031
Changes in assets and liabilities:        
Reinsurance balances receivable     2,585 (65,718)
Deferred acquisition costs, net     (36,550) (33,180)
Unearned premiums ceded     (808) (91)
Loss and loss adjustment expenses recoverable     630 7,865
Other assets     (10,719) (303)
Interest and dividends receivable, net     (6,452) (2,576)
Unearned premium reserves     133,756 98,479
Loss and loss adjustment expense reserves     144,253 52,982
Accounts payable and accrued expenses     2,213 (1,935)
Reinsurance balances payable     7,916 12,133
Performance fees payable to related party     0 21,837
Increase (Decrease) in Due to Affiliates     0  
Amounts due from (to) affiliates       0
Net cash provided by operating activities     191,521 55,678
Investing activities        
Purchases of investments     (2,621,367) (2,150,821)
Proceeds from sales of investments     2,274,201 1,998,673
Purchases of investments to cover short sales     (371,635) (141,468)
Proceeds from short sales of investments     488,601 150,098
Change in due to/from brokers, net     137,054 177,516
Decrease in securities purchased under an agreement to sell     29,852 18,250
Change in restricted cash and cash equivalents     (187,121) (68,389)
Contributed capital to subsidiaries     0  
Contributed capital from parent and/or subsidiaries     0  
Net cash used in investing activities     (250,415) (16,141)
Financing activities        
Proceeds from issuance of common shares, net of costs     4,334 599
Proceeds from issuance of senior notes payable, net of costs     113,220  
Increase in deposit liabilities     6,975 5,782
Non-controlling interest in investment affiliate, net     (24,137) (51,001)
Non-controlling interest in Catastrophe Fund     (59,705) 6,151
Non-controlling interest in Catastrophe Fund Manager     292 0
Dividend received by (paid to) parent     0 0
Net cash provided by (used in) financing activities     40,979 (38,469)
Net increase (decrease) in cash and cash equivalents     (17,915) 1,068
Cash and cash equivalents at beginning of period     28,734 31,625
Cash and cash equivalents at end of period 10,819 32,693 10,819 32,693
Eliminations        
Operating activities        
Income (loss) including non-controlling interests 212,595 4,070 135,271 (69,224)
Adjustments to reconcile income (loss) including non-controlling interests to net cash provided by operating activities        
Equity in earnings of subsidiaries     (135,271) 69,224
Share compensation expense     0 0
Interest expense on deposit liabilities     0 0
Net unrealized loss on investments and derivatives     0 0
Net realized gain on investments and derivatives     0 0
Foreign exchange gain (loss) 0   0  
Amortization of premium and accretion of discount, net     0 0
Changes in assets and liabilities:        
Reinsurance balances receivable     0 0
Deferred acquisition costs, net     0 0
Unearned premiums ceded     0 0
Loss and loss adjustment expenses recoverable     0 0
Other assets     0 0
Interest and dividends receivable, net     0 0
Unearned premium reserves     0 0
Loss and loss adjustment expense reserves     0 0
Accounts payable and accrued expenses     0 0
Reinsurance balances payable     0 0
Performance fees payable to related party       0
Increase (Decrease) in Due to Affiliates     0  
Amounts due from (to) affiliates       0
Net cash provided by operating activities     0 0
Investing activities        
Purchases of investments     0 0
Proceeds from sales of investments     0 0
Purchases of investments to cover short sales     0 0
Proceeds from short sales of investments     0 0
Change in due to/from brokers, net     0 0
Decrease in securities purchased under an agreement to sell     0 0
Change in restricted cash and cash equivalents     0 0
Contributed capital to subsidiaries     425,000  
Contributed capital from parent and/or subsidiaries     (425,000)  
Net cash used in investing activities     0 0
Financing activities        
Proceeds from issuance of common shares, net of costs     0 0
Proceeds from issuance of senior notes payable, net of costs     0  
Increase in deposit liabilities     0 0
Non-controlling interest in investment affiliate, net     0 0
Non-controlling interest in Catastrophe Fund     0 0
Non-controlling interest in Catastrophe Fund Manager     0  
Dividend received by (paid to) parent     0 0
Net cash provided by (used in) financing activities     0 0
Net increase (decrease) in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period 0 0 0 0
Parent Guarantor | Reportable Legal Entities        
Operating activities        
Income (loss) including non-controlling interests (195,715) (5,997) (129,583) 65,074
Adjustments to reconcile income (loss) including non-controlling interests to net cash provided by operating activities        
Equity in earnings of subsidiaries     122,501 (69,224)
Share compensation expense     362 583
Interest expense on deposit liabilities     0 0
Net unrealized loss on investments and derivatives     0 0
Net realized gain on investments and derivatives     0 0
Foreign exchange gain (loss) 0   0  
Amortization of premium and accretion of discount, net     0 0
Changes in assets and liabilities:        
Reinsurance balances receivable     0 0
Deferred acquisition costs, net     0 0
Unearned premiums ceded     0 0
Loss and loss adjustment expenses recoverable     0 0
Other assets     (192) (118)
Interest and dividends receivable, net     0 0
Unearned premium reserves     0 0
Loss and loss adjustment expense reserves     0 0
Accounts payable and accrued expenses     3,575 1,140
Reinsurance balances payable     0 0
Performance fees payable to related party       0
Increase (Decrease) in Due to Affiliates     1,380  
Amounts due from (to) affiliates       (5,856)
Net cash provided by operating activities     (1,957) (8,401)
Investing activities        
Purchases of investments     0 0
Proceeds from sales of investments     0 0
Purchases of investments to cover short sales     0 0
Proceeds from short sales of investments     0 0
Change in due to/from brokers, net     0 0
Decrease in securities purchased under an agreement to sell     0 0
Change in restricted cash and cash equivalents     0 0
Contributed capital to subsidiaries     (158,000)  
Contributed capital from parent and/or subsidiaries     0  
Net cash used in investing activities     (158,000) 0
Financing activities        
Proceeds from issuance of common shares, net of costs     4,334 599
Proceeds from issuance of senior notes payable, net of costs     0  
Increase in deposit liabilities     0 0
Non-controlling interest in investment affiliate, net     0 0
Non-controlling interest in Catastrophe Fund     0 0
Non-controlling interest in Catastrophe Fund Manager     0  
Dividend received by (paid to) parent     158,000 8,000
Net cash provided by (used in) financing activities     162,334 8,599
Net increase (decrease) in cash and cash equivalents     2,377 198
Cash and cash equivalents at beginning of period     140 294
Cash and cash equivalents at end of period 2,517 492 2,517 492
Issuer of Debt | Reportable Legal Entities        
Operating activities        
Income (loss) including non-controlling interests (17,492) 0 (16,271) 0
Adjustments to reconcile income (loss) including non-controlling interests to net cash provided by operating activities        
Equity in earnings of subsidiaries     12,770 0
Share compensation expense     0 0
Interest expense on deposit liabilities     0 0
Net unrealized loss on investments and derivatives     0 0
Net realized gain on investments and derivatives     0 0
Foreign exchange gain (loss) 0   0  
Amortization of premium and accretion of discount, net     112 0
Changes in assets and liabilities:        
Reinsurance balances receivable     0 0
Deferred acquisition costs, net     0 0
Unearned premiums ceded     0 0
Loss and loss adjustment expenses recoverable     0 0
Other assets     (1,218) 0
Interest and dividends receivable, net     1,026 0
Unearned premium reserves     0 0
Loss and loss adjustment expense reserves     0 0
Accounts payable and accrued expenses     (463) 0
Reinsurance balances payable     0 0
Performance fees payable to related party       0
Increase (Decrease) in Due to Affiliates     (173)  
Amounts due from (to) affiliates       0
Net cash provided by operating activities     (4,217) 0
Investing activities        
Purchases of investments     0 0
Proceeds from sales of investments     0 0
Purchases of investments to cover short sales     0 0
Proceeds from short sales of investments     0 0
Change in due to/from brokers, net     0 0
Decrease in securities purchased under an agreement to sell     0 0
Change in restricted cash and cash equivalents     0 0
Contributed capital to subsidiaries     (266,975)  
Contributed capital from parent and/or subsidiaries     158,000  
Net cash used in investing activities     (108,975) 0
Financing activities        
Proceeds from issuance of common shares, net of costs     0 0
Proceeds from issuance of senior notes payable, net of costs     113,220  
Increase in deposit liabilities     0 0
Non-controlling interest in investment affiliate, net     0 0
Non-controlling interest in Catastrophe Fund     0 0
Non-controlling interest in Catastrophe Fund Manager     0  
Dividend received by (paid to) parent     0 0
Net cash provided by (used in) financing activities     113,220 0
Net increase (decrease) in cash and cash equivalents     28 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period 28 0 28 0
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Operating activities        
Income (loss) including non-controlling interests (196,824) (653) (119,663) 74,664
Adjustments to reconcile income (loss) including non-controlling interests to net cash provided by operating activities        
Equity in earnings of subsidiaries     0 0
Share compensation expense     8,243 6,396
Interest expense on deposit liabilities     3,170 3,687
Net unrealized loss on investments and derivatives     165,202 68,107
Net realized gain on investments and derivatives     (91,712) (184,133)
Foreign exchange gain (loss) (746)   (800)  
Amortization of premium and accretion of discount, net     366 1,031
Changes in assets and liabilities:        
Reinsurance balances receivable     2,585 (65,718)
Deferred acquisition costs, net     (36,550) (33,180)
Unearned premiums ceded     (808) (91)
Loss and loss adjustment expenses recoverable     630 7,865
Other assets     (9,309) (185)
Interest and dividends receivable, net     (7,478) (2,576)
Unearned premium reserves     133,756 98,479
Loss and loss adjustment expense reserves     144,253 52,982
Accounts payable and accrued expenses     (899) (3,075)
Reinsurance balances payable     7,916 12,133
Performance fees payable to related party       21,837
Increase (Decrease) in Due to Affiliates     (1,207)  
Amounts due from (to) affiliates       5,856
Net cash provided by operating activities     197,695 64,079
Investing activities        
Purchases of investments     (2,621,367) (2,150,821)
Proceeds from sales of investments     2,274,201 1,998,673
Purchases of investments to cover short sales     (371,635) (141,468)
Proceeds from short sales of investments     488,601 150,098
Change in due to/from brokers, net     137,054 177,516
Decrease in securities purchased under an agreement to sell     29,852 18,250
Change in restricted cash and cash equivalents     (187,121) (68,389)
Contributed capital to subsidiaries     (25)  
Contributed capital from parent and/or subsidiaries     267,000  
Net cash used in investing activities     16,560 (16,141)
Financing activities        
Proceeds from issuance of common shares, net of costs     0 0
Proceeds from issuance of senior notes payable, net of costs     0  
Increase in deposit liabilities     6,975 5,782
Non-controlling interest in investment affiliate, net     (24,137) (51,001)
Non-controlling interest in Catastrophe Fund     (59,705) 6,151
Non-controlling interest in Catastrophe Fund Manager     292  
Dividend received by (paid to) parent     (158,000) (8,000)
Net cash provided by (used in) financing activities     (234,575) (47,068)
Net increase (decrease) in cash and cash equivalents     (20,320) 870
Cash and cash equivalents at beginning of period     28,594 31,331
Cash and cash equivalents at end of period $ 8,274 $ 32,201 $ 8,274 $ 32,201