XML 187 R174.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Financial Information - Income Statement (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Statement of Income Captions [Line Items]      
Net premiums earned $ 9,777,934 $ 8,226,425 $ 5,895,070
Net investment income 827,133 872,370 918,625
Total net realized gains (losses) on investments 372,138 202,178 107,462
Net realized and unrealized gains (losses) on derivative instruments 2,521 53,123 29,886
Income (loss) from investment fund affiliates 70,758 73,320 95,816
Fee income and other 35,692 33,201 43,630
Total revenues 10,546,086 9,308,926 6,602,267
Net losses and loss expenses incurred 6,072,835 4,766,200 3,258,393
Claims and policy benefits 28,244 115,997 242,963
Acquisition costs 1,620,671 1,317,448 738,118
Operating expenses 2,063,362 1,966,939 1,341,315
Exchange (gains) losses (9,578) 22,504 (37,568)
Loss (gain) sale of subsidiaries (7,088) 0 666,423
Extinguishment of debt 0 5,592 0
Interest expense 209,763 205,215 134,106
Total expenses 9,978,209 8,399,895 6,343,750
Income (loss) before income tax and income (loss) from operating affiliates 567,877 909,031 258,517
Income (loss) from operating affiliates 44,397 44,740 107,218
Gain on sale of operating affiliate 0 340,407 0
Equity in net earnings (losses) of subsidiaries 0 0 0
Provision (benefit) for income tax 42,129 (19,161) 96,897
Net income (loss) 570,145 1,313,339 268,838
Non-controlling interests 129,177 106,187 80,498
Net income (loss) attributable to common shareholders 440,968 1,207,152 188,340
Comprehensive income (loss) 469,898 409,310 936,141
Life Funds Withheld Assets      
Condensed Statement of Income Captions [Line Items]      
Net investment income 154,751 187,489 129,575
Net realized and unrealized gains (losses) on derivative instruments (540,090) (151,691) (488,222)
Consolidating Adjustments and Eliminations      
Condensed Statement of Income Captions [Line Items]      
Net premiums earned 0 0 0
Net investment income (436) 3,836 8,483
Total net realized gains (losses) on investments 0 (8,765) (22,229)
Net realized and unrealized gains (losses) on derivative instruments 0 0 0
Income (loss) from investment fund affiliates 0 0 0
Fee income and other 0 0 0
Total revenues (436) (4,929) (13,746)
Net losses and loss expenses incurred 0 0 0
Claims and policy benefits 0 0 0
Acquisition costs 0 0 0
Operating expenses 0 0 0
Exchange (gains) losses 0 0 0
Loss (gain) sale of subsidiaries 0   0
Extinguishment of debt   0  
Interest expense 0 0 0
Total expenses 0 0 0
Income (loss) before income tax and income (loss) from operating affiliates (436) (4,929) (13,746)
Income (loss) from operating affiliates 0 0 0
Gain on sale of operating affiliate   0  
Equity in net earnings (losses) of subsidiaries (1,276,926) (2,703,013) (548,445)
Provision (benefit) for income tax 0 0 0
Net income (loss) (1,277,362) (2,707,942) (562,191)
Non-controlling interests (436) 0 0
Net income (loss) attributable to common shareholders (1,276,926) (2,707,942) (562,191)
Comprehensive income (loss) (1,334,786) (1,112,258) (2,057,793)
Consolidating Adjustments and Eliminations | Life Funds Withheld Assets      
Condensed Statement of Income Captions [Line Items]      
Net realized and unrealized gains (losses) on derivative instruments 0 0 0
XL-Bermuda      
Condensed Statement of Income Captions [Line Items]      
Net premiums earned 0 [1] 0 0
Net investment income 436 [1] 169 275
Total net realized gains (losses) on investments 0 [1] 0 0
Net realized and unrealized gains (losses) on derivative instruments 0 [1] 0 0
Income (loss) from investment fund affiliates 0 [1] 0 0
Fee income and other 0 [1] 0 0
Total revenues 436 [1] 169 275
Net losses and loss expenses incurred 0 [1] 0 0
Claims and policy benefits 0 [1] 0 0
Acquisition costs 0 [1] 0 0
Operating expenses 93,247 [1] 46,340 9,646
Exchange (gains) losses (1,106) [1] (345) 127
Loss (gain) sale of subsidiaries 0 [1]   0
Extinguishment of debt   0  
Interest expense (4) [1] 11 5
Total expenses 92,137 [1] 46,006 9,778
Income (loss) before income tax and income (loss) from operating affiliates (91,701) [1] (45,837) (9,503)
Income (loss) from operating affiliates 0 [1] 0 0
Gain on sale of operating affiliate   0  
Equity in net earnings (losses) of subsidiaries 532,049 [1] 1,253,609 197,843
Provision (benefit) for income tax (620) [1] 620 0
Net income (loss) 440,968 [1] 1,207,152 188,340
Non-controlling interests 0 [1] 0 0
Net income (loss) attributable to common shareholders 440,968 [1] 1,207,152 188,340
Comprehensive income (loss) 469,898 [1] 409,310 936,141
XL-Bermuda | Life Funds Withheld Assets      
Condensed Statement of Income Captions [Line Items]      
Net realized and unrealized gains (losses) on derivative instruments 0 [1] 0 0
XL-Cayman      
Condensed Statement of Income Captions [Line Items]      
Net premiums earned 0 0 0
Net investment income 9,135 9,363 20,256
Total net realized gains (losses) on investments 1,918 13,814 27,541
Net realized and unrealized gains (losses) on derivative instruments 0 12,363 0
Income (loss) from investment fund affiliates 0 0 0
Fee income and other 0 0 0
Total revenues 11,053 35,540 47,797
Net losses and loss expenses incurred 0 0 0
Claims and policy benefits 0 0 0
Acquisition costs 0 0 0
Operating expenses 4,985 10,565 13,102
Exchange (gains) losses (343) 20 168
Loss (gain) sale of subsidiaries 0   0
Extinguishment of debt   0  
Interest expense 140,644 143,330 110,323
Total expenses 145,286 153,915 123,593
Income (loss) before income tax and income (loss) from operating affiliates (134,233) (118,375) (75,796)
Income (loss) from operating affiliates 0 0 0
Gain on sale of operating affiliate   0  
Equity in net earnings (losses) of subsidiaries 744,877 1,449,404 350,602
Provision (benefit) for income tax 0 245 (212)
Net income (loss) 610,644 1,330,784 275,018
Non-controlling interests 78,595 77,175 77,175
Net income (loss) attributable to common shareholders 532,049 1,253,609 197,843
Comprehensive income (loss) 560,979 455,767 945,644
XL-Cayman | Life Funds Withheld Assets      
Condensed Statement of Income Captions [Line Items]      
Net realized and unrealized gains (losses) on derivative instruments 0 0 0
Other XL-Bermuda Subsidiaries      
Condensed Statement of Income Captions [Line Items]      
Net premiums earned 9,777,934 8,226,425 5,895,070
Net investment income 817,998 859,002 889,611
Total net realized gains (losses) on investments 370,220 197,129 102,150
Net realized and unrealized gains (losses) on derivative instruments 2,521 40,760 29,886
Income (loss) from investment fund affiliates 70,758 73,320 95,816
Fee income and other 35,692 33,201 43,630
Total revenues 10,535,033 9,278,146 6,567,941
Net losses and loss expenses incurred 6,072,835 4,766,200 3,258,393
Claims and policy benefits 28,244 115,997 242,963
Acquisition costs 1,620,671 1,317,448 738,118
Operating expenses 1,965,130 1,910,034 1,318,567
Exchange (gains) losses (8,129) 22,829 (37,863)
Loss (gain) sale of subsidiaries (7,088)   666,423
Extinguishment of debt   5,592  
Interest expense 69,123 61,874 23,778
Total expenses 9,740,786 8,199,974 6,210,379
Income (loss) before income tax and income (loss) from operating affiliates 794,247 1,078,172 357,562
Income (loss) from operating affiliates 44,397 44,740 107,218
Gain on sale of operating affiliate   340,407  
Equity in net earnings (losses) of subsidiaries 0 0 0
Provision (benefit) for income tax 42,749 (20,026) 97,109
Net income (loss) 795,895 1,483,345 367,671
Non-controlling interests 51,018 29,012 3,323
Net income (loss) attributable to common shareholders 744,877 1,454,333 364,348
Comprehensive income (loss) 773,807 656,491 1,112,149
Other XL-Bermuda Subsidiaries | Life Funds Withheld Assets      
Condensed Statement of Income Captions [Line Items]      
Net realized and unrealized gains (losses) on derivative instruments $ (540,090) $ (151,691) $ (488,222)
[1] Results for the period include XL-Ireland, which prior to the Redomestication was the ultimate parent and is now in liquidation proceedings as outlined in Note 1, "Significant Accounting Policies." The Company expects the net assets of XL-Ireland to ultimately be distributed to XL-Bermuda upon completion of the liquidation.