XML 59 R45.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Guarantor Financial Statements (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of condensed consolidating balance sheet
Condensed Consolidating Balance Sheet:
As of December 31, 2016
Allied World
Switzerland
(Parent
Guarantor)

Allied World
Bermuda
(Subsidiary
Issuer)

Other Allied
World
Subsidiaries

Consolidating
Adjustments

Allied World
Switzerland
Consolidated
ASSETS:









Investments
$

 
$

 
$
7,942.3

 
$


$
7,942.3

Cash and cash equivalents
13.1

 
0.8

 
707.0

 


720.9

Insurance balances receivable

 

 
784.0

 


784.0

Funds held

 

 
466.8

 

 
466.8

Reinsurance recoverable

 

 
1,625.0

 


1,625.0

Reinsurance recoverable on paid losses

 

 
104.4

 

 
104.4

Net deferred acquisition costs

 

 
121.1

 


121.1

Goodwill and intangible assets

 

 
494.4

 


494.4

Balances receivable on sale of investments

 

 
114.7

 


114.7

Investments in subsidiaries
3,433.7

 
4,020.1

 

 
(7,453.8
)


Due from subsidiaries
115.6

 

 
29.9

 
(145.5
)


Other assets
1.8

 
0.8

 
802.8

 


805.4

Total assets
$
3,564.2


$
4,021.7


$
13,192.4


$
(7,599.3
)

$
13,179.0

LIABILITIES:









Reserve for losses and loss expenses
$

 
$

 
$
6,639.2

 
$


$
6,639.2

Unearned premiums

 

 
1,688.1

 


1,688.1

Reinsurance balances payable

 

 
223.3

 


223.3

Balances due on purchases of investments

 

 
79.7

 


79.7

Senior notes

 
794.2

 

 


794.2

Other long-term debt

 

 
22.0

 

 
22.0

Due to subsidiaries
9.9

 
20.0

 
115.6

 
(145.5
)
 

Other liabilities
2.5

 
5.7

 
172.6

 


180.7

Total liabilities
12.4


819.9


8,940.5


(145.5
)

9,627.2

Total shareholders’ equity
3,551.8


3,201.8


4,251.9


(7,453.8
)

3,551.8

Total liabilities and shareholders’ equity
$
3,564.2


$
4,021.7


$
13,192.4


$
(7,599.3
)

$
13,179.0


 
As of December 31, 2015
Allied World
Switzerland
(Parent
Guarantor)
 
Allied World
Bermuda
(Subsidiary
Issuer)
 
Other Allied
World
Subsidiaries
 
Consolidating
Adjustments
 
Allied World
Switzerland
Consolidated
ASSETS:
 
 
 
 
 
 
 
 
 
Investments
$

 
$

 
$
8,571.2

 
$

 
$
8,571.2

Cash and cash equivalents
21.8

 
1.0

 
585.2

 

 
608.0

Insurance balances receivable

 

 
745.9

 

 
745.9

Funds held

 

 
640.8

 

 
640.8

Reinsurance recoverable

 

 
1,480.0

 

 
1,480.0

Reinsurance recoverable on paid losses

 

 
96.4

 

 
96.4

Net deferred acquisition costs

 

 
165.2

 

 
165.2

Goodwill and intangible assets

 

 
504.7

 

 
504.7

Balances receivable on sale of investments

 

 
36.9

 

 
36.9

Investments in subsidiaries
3,347.0

 
4,396.3

 

 
(7,743.3
)
 

Due from subsidiaries
173.1

 
36.4

 
16.8

 
(226.3
)
 

Other assets
1.8

 
0.1

 
660.9

 

 
662.8

Total assets
$
3,543.7

 
$
4,433.8

 
$
13,504.0

 
$
(7,969.6
)
 
$
13,511.9

LIABILITIES:
 
 
 
 
 
 
 
 
 
Reserve for losses and loss expenses
$

 
$

 
$
6,456.2

 
$

 
$
6,456.2

Unearned premiums

 

 
1,683.3

 

 
1,683.3

Reinsurance balances payable

 

 
214.4

 

 
214.4

Balances due on purchases of investments

 

 
125.1

 

 
125.1

Senior notes

 
1,292.9

 

 

 
1,292.9

Other long-term debt

 

 
23.0

 

 
23.0

Due to subsidiaries
8.5

 
8.3

 
209.5

 
(226.3
)
 

Other liabilities
2.7

 
22.2

 
159.7

 

 
184.5

Total liabilities
11.2

 
1,323.4

 
8,871.2

 
(226.3
)
 
9,979.4

Total shareholders’ equity
3,532.5

 
3,110.4

 
4,632.8

 
(7,743.3
)
 
3,532.5

Total liabilities and shareholders’ equity
$
3,543.7

 
$
4,433.8

 
$
13,504.0

 
$
(7,969.6
)
 
$
13,511.9

Schedule of condensed consolidating income statement
Condensed Consolidating Income Statement:

Year Ended December 31, 2016
Allied World
Switzerland
(Parent
Guarantor)

Allied World
Bermuda
(Subsidiary
Issuer)

Other Allied
World
Subsidiaries

Consolidating
Adjustments

Allied World
Switzerland
Consolidated
Net premiums earned
$

 
$

 
$
2,344.1

 
$


$
2,344.1

Net investment income
0.1

 
0.1

 
217.6

 


217.8

Net realized investment losses

 

 
2.1

 


2.1

Other income

 

 
12.4

 

 
12.4

Net losses and loss expenses

 

 
(1,501.8
)
 


(1,501.8
)
Acquisition costs

 

 
(339.8
)
 


(339.8
)
General and administrative expenses
(18.7
)
 
0.2

 
(393.0
)
 


(411.5
)
Other expense

 

 
(6.8
)
 

 
(6.8
)
Amortization of intangible assets

 

 
(10.7
)
 


(10.7
)
Interest expense

 
(61.6
)
 
(2.1
)
 


(63.7
)
Foreign exchange gain (loss)

 

 
4.1

 


4.1

Income tax (expense) benefit
(0.1
)
 

 
9.2

 


9.1

Equity in earnings of consolidated subsidiaries
274.0

 
341.9

 

 
(615.9
)


NET INCOME (LOSS)
$
255.3


$
280.6


$
335.3


$
(615.9
)

$
255.3

Other comprehensive income (loss)
(2.3
)
 

 
(2.3
)
 
2.3


(2.3
)
COMPREHENSIVE INCOME (LOSS)
$
253.0


$
280.6


$
333.0


$
(613.6
)

$
253.0


Year Ended December 31, 2015
Allied World
Switzerland
(Parent
Guarantor)

Allied World
Bermuda
(Subsidiary
Issuer)

Other Allied
World
Subsidiaries

Consolidating
Adjustments

Allied World
Switzerland
Consolidated
Net premiums earned
$

 
$

 
$
2,488.4

 
$

 
$
2,488.4

Net investment income

 
0.1

 
182.0

 

 
182.1

Net realized investment gains

 

 
(127.6
)
 

 
(127.6
)
Other income

 

 
3.5

 

 
3.5

Net losses and loss expenses

 

 
(1,586.3
)
 

 
(1,586.3
)
Acquisition costs

 

 
(375.4
)
 

 
(375.4
)
General and administrative expenses
(36.7
)
 
(0.5
)
 
(369.1
)
 

 
(406.3
)
Other expense

 

 
(6.2
)
 

 
(6.2
)
Amortization of intangible assets

 

 
(9.8
)
 

 
(9.8
)
Interest expense

 
(59.2
)
 
(2.2
)
 

 
(61.4
)
Foreign exchange gain (loss)

 

 
(11.3
)
 

 
(11.3
)
Income tax (expense) benefit
(0.1
)
 

 
(5.7
)
 

 
(5.8
)
Equity in earnings of consolidated subsidiaries
120.7

 
157.3

 

 
(278.0
)
 

NET INCOME (LOSS)
$
83.9


$
97.7


$
180.3


$
(278.0
)

$
83.9

Other comprehensive income (loss)
(9.3
)



(9.3
)

9.3


(9.3
)
COMPREHENSIVE INCOME (LOSS)
$
74.6


$
97.7


$
171.0


$
(268.7
)

$
74.6


 

Year Ended December 31, 2014
Allied World
Switzerland
(Parent
Guarantor)
 
Allied World
Bermuda
(Subsidiary
Issuer)
 
Other Allied
World
Subsidiaries
 
Consolidating
Adjustments
 
Allied World
Switzerland
Consolidated
Net premiums earned
$

 
$

 
$
2,182.7

 
$

 
$
2,182.7

Net investment income
0.1

 

 
176.8

 

 
176.9

Net realized investment gains

 

 
89.0

 

 
89.0

Other income

 

 
2.1

 

 
2.1

Net losses and loss expenses

 

 
(1,199.2
)
 

 
(1,199.2
)
Acquisition costs

 

 
(295.1
)
 

 
(295.1
)
General and administrative expenses
(35.6
)
 
(3.1
)
 
(327.1
)
 

 
(365.7
)
Other expense

 

 
(8.6
)
 

 
(8.6
)
Amortization of intangible assets

 

 
(2.5
)
 

 
(2.5
)
Interest expense

 
(55.4
)
 
(2.3
)
 

 
(57.8
)
Foreign exchange gain (loss)

 
0.1

 
(1.1
)
 

 
(1.0
)
Income tax (expense) benefit
(0.1
)
 

 
(30.4
)
 

 
(30.5
)
Equity in earnings of consolidated subsidiaries
525.9

 
564.6

 

 
(1,090.5
)
 

NET INCOME (LOSS)
$
490.3

 
$
506.2

 
$
584.3

 
$
(1,090.5
)
 
$
490.3

Other comprehensive income (loss)

 

 

 

 

COMPREHENSIVE INCOME (LOSS)
$
490.3

 
$
506.2

 
$
584.3

 
$
(1,090.5
)
 
$
490.3

Schedule of condensed consolidating statement of cash flows
Condensed Consolidating Statement of Cash Flows:

Year Ended December 31, 2016
Allied World
Switzerland
(Parent
Guarantor)

Allied World
Bermuda
(Subsidiary
Issuer)

Other Allied
World
Subsidiaries

Consolidating
Adjustments

Allied World
Switzerland
Consolidated
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
238.8

 
$
506.4

 
$
493.6

 
$
(841.0
)

$
397.8

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:
 
 
 
 
 
 
 


Purchases trading securities

 

 
(5,423.7
)
 


(5,423.7
)
Purchases of other invested assets

 

 
(119.0
)
 


(119.0
)
Sales of trading securities

 

 
5,929.9

 


5,929.9

Sales of other invested assets

 

 
96.3

 


96.3

Net cash paid for acquisitions

 

 
(1.2
)
 


(1.2
)
Return of investment in subsidiary

 
250.0

 

 
(250.0
)
 

Other

 

 
(19.4
)
 


(19.4
)
Net cash provided by (used in) investing activities

 
250.0

 
462.9

 
(250.0
)

462.9

CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:









Dividends paid
(91.5
)
 

 

 


(91.5
)
Intercompany dividends paid

 
(256.6
)
 
(584.4
)
 
841.0

 

Proceeds to parent

 

 
(250.0
)
 
250.0

 

Proceeds from the exercise of stock options
10.3

 

 

 


10.3

Share repurchases
(166.3
)
 

 

 

 
(166.3
)
Repayment of senior notes

 
(500.0
)
 

 


(500.0
)
Repayment of other long-term debt

 

 
(0.3
)
 


(0.3
)
Net cash provided by (used in) financing activities
(247.5
)
 
(756.6
)
 
(834.7
)
 
1,091.0


(747.8
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(8.7
)
 
(0.2
)
 
121.8

 


112.9

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
21.8

 
1.0

 
585.2

 


608.0

CASH AND CASH EQUIVALENTS, END OF YEAR
$
13.1


$
0.8


$
707.0


$


$
720.9


Year Ended December 31, 2015
Allied World
Switzerland
(Parent
Guarantor)

Allied World
Bermuda
(Subsidiary
Issuer)

Other Allied
World
Subsidiaries

Consolidating
Adjustments

Allied World
Switzerland
Consolidated
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES
$
339.6

 
$
377.7

 
$
598.1

 
$
(811.1
)
 
$
504.3

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:

 

 

 

 

Purchases of trading securities

 

 
(5,863.2
)
 

 
(5,863.2
)
Purchases of other invested assets

 

 
(126.7
)
 

 
(126.7
)
Sales of trading securities

 

 
5,328.8

 

 
5,328.8

Sales of other invested assets

 

 
161.3

 

 
161.3

Net cash paid for acquisitions

 

 
(124.4
)
 

 
(124.4
)
Capital contributions

 
(496.7
)
 
496.7

 

 

Other

 

 
(11.5
)
 

 
(11.5
)
Net cash provided by (used in) investing activities


(496.7
)

(139.0
)



(635.7
)
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:









Dividends paid
(114.1
)
 

 

 

 
(114.1
)
Intercompany dividends paid

 
(378.4
)
 
(432.7
)
 
811.1

 

Proceeds from the exercise of stock options
10.1

 

 

 

 
10.1

Share repurchases
(246.4
)
 

 

 

 
(246.4
)
Proceeds from senior notes

 
496.7

 

 

 
496.7

Proceeds from other long-term debt

 

 
4.0

 

 
4.0

Repayment of other long-term debt

 

 
(0.2
)
 

 
(0.2
)
Net cash provided by (used in) financing activities
(350.4
)

118.3


(428.9
)

811.1


150.1

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(10.8
)

(0.7
)

30.2




18.7

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
32.6

 
1.7

 
555.0

 

 
589.3

CASH AND CASH EQUIVALENTS, END OF YEAR
$
21.8


$
1.0


$
585.2


$


$
608.0


Year Ended December 31, 2014
Allied World
Switzerland
(Parent
Guarantor)

Allied World
Bermuda
(Subsidiary
Issuer)

Other Allied
World
Subsidiaries

Consolidating
Adjustments

Allied World
Switzerland
Consolidated
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES:
$
264.4

 
$
292.9

 
$
493.8

 
$
(643.3
)
 
$
407.8

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
Purchases of trading securities

 

 
(7,630.0
)
 

 
(7,630.0
)
Purchases of other invested assets

 

 
(307.9
)
 

 
(307.9
)
Sales of trading securities

 

 
7,536.9

 

 
7,536.9

Sales of other invested assets

 

 
267.9

 

 
267.9

Net cash paid for acquisitions

 

 
(2.6
)
 

 
(2.6
)
Other

 

 
8.7

 

 
8.7

Net cash provided by (used in) investing activities




(127.0
)



(127.0
)
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:









Dividends paid
(76.7
)
 

 

 

 
(76.7
)
Intercompany dividends paid

 
(294.0
)
 
(349.3
)
 
643.3

 

Proceeds from the exercise of stock options
10.0

 

 

 

 
10.0

Share repurchases
(175.9
)
 

 

 

 
(175.9
)
Proceeds from other long-term debt

 

 
19.2

 

 
19.2

Net cash provided by (used in) financing activities
(242.6
)

(294.0
)

(330.1
)

643.3


(223.4
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
21.8


(1.1
)

36.7




57.4

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
10.8

 
2.8

 
518.3

 

 
531.9

CASH AND CASH EQUIVALENTS, END OF YEAR
$
32.6


$
1.7


$
555.0


$


$
589.3