Exhibit

Third Point Reinsurance Ltd.

Financial Supplement

March 31, 2020

(UNAUDITED)

This financial supplement is for informational purposes only. It should be read in conjunction with documents filed with the Securities and Exchange Commission by Third Point Reinsurance Ltd., including the Company’s Quarterly Report on Form 10-Q.



Point House		Christopher S. Coleman - Chief Financial Officer
3 Waterloo Lane		Tel: (441) 542-3333
Pembroke HM 08		Email: investorrelations@thirdpointre.bm
Bermuda		Website: www.thirdpointre.bm

Third Point Reinsurance Ltd.

Basis of Presentation and Non-GAAP Financial Measures:

Unless the context otherwise indicates or requires, as used in this financial supplement references to “we,” “our,” “us,” and the “Company,” refer to Third Point Reinsurance Ltd. (“Third Point Re”) and its directly and indirectly owned subsidiaries, including Third Point Reinsurance Company Ltd. (“Third Point Re BDA”) and Third Point Reinsurance (USA) Ltd. (“Third Point Re USA”), as a combined entity, except where otherwise stated or where it is clear that the terms mean only Third Point Reinsurance Ltd. exclusive of its subsidiaries. We have made rounding adjustments to reach some of the figures included in this financial supplement and, unless otherwise indicated, percentages presented in this financial supplement are approximate.

In presenting the Company’s results, management has included financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP). Such measures, including basic book value per share, diluted book value per share and return on beginning shareholders’ equity, are referred to as non-GAAP measures. These non-GAAP financial measures may be defined or calculated differently by other companies. Management believes these measures allow for a more complete understanding of the underlying business. These measures are used to monitor our results and should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures, if any, are included in the attached financial information in accordance with Regulation G.

Safe Harbor Statement Regarding Forward-Looking Statements:

This Financial Supplement includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond the Company’s control. The Company cautions you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “plan,” “seek,” “comfortable with,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue” or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following:

results of operations fluctuate and may not be indicative of our prospects; a pandemic or other catastrophic event, including the recent outbreak of COVID-19, may adversely impact our financial condition or results of operations; more established competitors; losses exceeding reserves; highly cyclical property and casualty reinsurance industry; losses from catastrophe exposure; downgrade, withdrawal of ratings or change in rating outlook by rating agencies; significant decrease in our capital or surplus; dependence on key executives; inability to service our indebtedness; limited cash flow and liquidity due to our indebtedness; inability to raise necessary funds to pay principal or interest on debt; potential lack of availability of capital in the future; credit risk associated with the use of reinsurance brokers; future strategic transactions such as acquisitions, dispositions, mergers or joint ventures; technology breaches or failures, including cyber-attacks; lack of control over Third Point Enhanced LP (“TP Fund”); lack of control over the allocation and performance of TP Fund’s investment portfolio; dependence on Third Point LLC to implement TP Fund’s investment strategy; limited ability to withdraw our capital accounts from TP Fund; decline in revenue due to poor performance of TP Fund’s investment portfolio; TP Fund’s investment strategy involves risks that are greater than those faced by competitors; termination by Third Point LLC of our or TP Fund’s investment management agreements; potential conflicts of interest with Third Point LLC; losses resulting from significant investment positions; credit risk associated with the default on obligations of counterparties; ineffective investment risk management systems; fluctuations in the market value of TP Fund’s investment portfolio; trading restrictions being placed on TP Fund’s investments; limited termination provisions in our investment management agreements; limited liquidity and lack of valuation data on certain TP Fund’s investments; fluctuations in market value of our fixed-income securities; U.S. and global economic downturns; specific characteristics of investments in mortgage-backed securities and other asset-backed securities, in securities of issues based outside the U.S., and in special situation or distressed companies; loss of key employees at Third Point LLC; Third Point LLC’s compensation arrangements may incentivize investments that are risky or speculative; increased regulation or scrutiny of alternative investment advisers affecting our reputation; suspension or revocation of our reinsurance licenses; potentially being deemed an investment company under U.S. federal securities law; failure of reinsurance subsidiaries to meet minimum capital and surplus requirements; changes in Bermuda or other law and regulation that may have an adverse impact on our operations; Third Point Re and/or Third Point Re BDA potentially becoming subject to U.S. federal income taxation; potential characterization of Third Point Re and/or Third Point Re BDA as a passive foreign investment company; subjection of our affiliates to the base erosion and anti-abuse tax; potentially becoming subject to U.S. withholding and information reporting requirements under the Foreign Account Tax Compliance Act; and and other risks and factors listed under “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and other periodic and current disclosures filed with the Securities and Exchange Commission. All forward-looking statements speak only as of the date made and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Page 1 of 15

Third Point Reinsurance Ltd.

Table of Contents




Key Performance Indicators
Key Performance Indicators		Page 3

Consolidated Financial Statements
Condensed Consolidated Balance Sheets - by Quarter		Page 4
Condensed Consolidated Statements of Income (Loss)		Page 5
Condensed Consolidated Statements of Income (Loss) - by Quarter		Page 6

Operating Segment Information
Segment Reporting - Three months ended March 31, 2020 and 2019		Page 7
Property and Casualty Reinsurance Segment - by Quarter		Page 8
Gross Premiums Written by Lines and Type of Business - by Quarter		Page 9
Underwriting Ratios - by Quarter		Page 10

Investments
Net Investments Managed by Third Point LLC - by Quarter		Page 11
Net Investment Return by Investment Strategy - by Quarter		Page 12

Other
Basic and Diluted Book Value per Share - by Quarter		Page 13
Earnings (Loss) per Share - by Quarter		Page 14
Return on Beginning Shareholders’ Equity - by Quarter		Page 15

Page 2 of 15

Third Point Reinsurance Ltd.

Key Performance Indicators

March 31, 2020 and 2019

(expressed in thousands of U.S. dollars, except per share data and ratios)



	Three months ended
	March 31, 2020			March 31, 2019

Key underwriting metrics for Property and Casualty Reinsurance segment:
Net underwriting income (loss) ⁽¹⁾	$	4,396		$	(5,740	)
Combined ratio ⁽¹⁾	97.0		%	103.8		%

Key investment return metrics:
Net investment income (loss)	$	(185,027	)	$	154,953
Net investment return on net investments managed by Third Point LLC	(7.3		)%	7.2		%

Key shareholders’ value creation metrics:
Basic book value per share ^{(2) (3)}	$	13.31		$	15.37
Diluted book value per share ^{(2) (3)}	$	13.05		$	15.04
Increase (decrease) in diluted book value per share ⁽²⁾	(13.2		)%	9.8		%
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders ⁽²⁾	(13.0		)%	11.0		%


(1)	Refer to accompanying “Segment Reporting - Three months ended March 31, 2020 and 2019” for a calculation of net underwriting loss and combined ratio.

(2)

Basic book value per share, diluted book value per share and return on beginning shareholders’ equity attributable to Third Point Re common shareholders are non-GAAP financial measures. There are no comparable GAAP measures. Refer to accompanying “Basic book value per share and diluted book value per share - by Quarter” for calculation of basic and diluted book value per share and “Return on beginning shareholders’ equity - by Quarter” for calculation of return on beginning shareholders' equity attributable to Third Point Re common shareholders.


(3)	Prior year comparatives represent amounts as of December 31, 2019.

Page 3 of 15

Third Point Reinsurance Ltd.

Condensed Consolidated Balance Sheets - by Quarter

(expressed in thousands of U.S. dollars)



	March 31, 2020		December 31, 2019		September 30, 2019		June 30, 2019		March 31, 2019
Assets
Investment in related party investment fund, at fair value	$	659,815	$	860,630	$	818,600	$	824,352	$	1,475,995
Debt securities, trading, at fair value	363,121		125,071		220,045		567,354		241,059
Other investments, at fair value	4,000		4,000		3,500		3,010		3,087
Total investments	1,026,936		989,701		1,042,145		1,394,716		1,720,141
Cash and cash equivalents	445,776		639,415		693,105		93,757		54,319
Restricted cash and cash equivalents	975,109		1,014,543		816,519		656,146		616,844
Subscription receivable from related party investment fund	—		—		—		—		15,000
Redemption receivable from related party investment fund	—		—		—		400,000		—
Due from brokers	57,929		—		—		—		637
Interest and dividends receivable	3,732		2,178		2,932		1,792		1,891
Reinsurance balances receivable, net	622,883		596,120		680,630		696,170		758,816
Deferred acquisition costs, net	168,505		154,717		166,968		208,027		233,108
Unearned premiums ceded	13,411		16,945		14,370		15,473		16,139
Loss and loss adjustment expenses recoverable, net	6,865		5,520		4,270		3,655		2,751
Other assets	21,388		20,555		17,808		19,715		20,488
Total assets	$	3,342,534	$	3,439,694	$	3,438,747	$	3,489,451	$	3,440,134
Liabilities
Accounts payable and accrued expenses	$	8,868	$	17,816	$	14,607	$	14,843	$	9,225
Reinsurance balances payable	78,323		81,941		98,766		88,670		76,766
Deposit liabilities	170,402		172,259		174,405		148,845		144,782
Unearned premium reserves	579,315		524,768		592,319		702,398		767,352
Loss and loss adjustment expense reserves	1,107,911		1,111,692		1,060,000		1,021,776		986,639
Securities sold, not yet purchased, at fair value	47,427		—		—		—		—
Due to brokers	3,150		—		—		—		—
Participation agreement with related party investment fund	—		—		—		—		1,521
Interest and dividends payable	1,304		3,055		1,026		3,022		1,015
Senior notes payable, net of deferred costs	114,133		114,089		114,044		113,999		113,955
Total liabilities	2,110,833		2,025,620		2,055,167		2,093,553		2,101,255
Commitments and contingent liabilities
Shareholders’ equity
Preference shares	—		—		—		—		—
Common shares	9,488		9,423		9,422		9,399		9,429
Additional paid-in capital	928,903		927,704		926,949		924,191		920,207
Retained earnings	293,310		476,947		447,209		462,308		409,243
Shareholders’ equity attributable to Third Point Re common shareholders	1,231,701		1,414,074		1,383,580		1,395,898		1,338,879
Total liabilities and shareholders’ equity	$	3,342,534	$	3,439,694	$	3,438,747	$	3,489,451	$	3,440,134

Page 4 of 15

Third Point Reinsurance Ltd.

Condensed Consolidated Statements of Income (Loss)

(expressed in thousands of U.S. dollars, except share and per share data)



	Three months ended
	March 31, 2020			March 31, 2019
Revenues
Gross premiums written	$	204,131		$	319,591
Gross premiums ceded	265			(712		)
Net premiums written	204,396			318,879
Change in net unearned premium reserves	(58,081		)	(165,829		)
Net premiums earned	146,315			153,050
Net investment income (loss) from investment in related party investment fund	(200,815		)	146,991
Other net investment income	15,788			7,962
Net investment income (loss)	(185,027		)	154,953
Total revenues	(38,712		)	308,003
Expenses
Loss and loss adjustment expenses incurred, net	87,786			95,068
Acquisition costs, net	49,253			57,498
General and administrative expenses	10,159			12,132
Other expenses	3,477			4,125
Interest expense	2,048			2,029
Foreign exchange (gains) losses	(8,217		)	2,518
Total expenses	144,506			173,370
Income (loss) before income tax expense	(183,218		)	134,633
Income tax expense	(419		)	(1,718		)
Net income (loss) available to Third Point Re common shareholders	$	(183,637	)	$	132,915
Earnings (loss) per share available to Third Point Re common shareholders
Basic earnings (loss) per share available to Third Point Re common shareholders (1)	$	(1.99	)	$	1.45
Diluted earnings (loss) per share available to Third Point Re common shareholders (1)	$	(1.99	)	$	1.43
Weighted average number of common shares used in the determination of earnings (loss) per share
Basic	92,191,837			91,669,810
Diluted	92,191,837			92,578,933

(1)

Basic earnings per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive.

Page 5 of 15

Third Point Reinsurance Ltd.

Condensed Consolidated Statements of Income (Loss) - by Quarter

(expressed in thousands of U.S. dollars, except share and per share data)



	Three months ended
	March 31, 2020			December 31, 2019			September 30, 2019			June 30, 2019			March 31, 2019
Revenues
Gross premiums written	$	204,131		$	134,230		$	95,388		$	82,637		$	319,591
Gross premiums ceded	265			(5,964		)	(1,116		)	(1,473		)	(712		)
Net premiums written	204,396			128,266			94,272			81,164			318,879
Change in net unearned premium reserves	(58,081		)	70,126			108,976			64,288			(165,829		)
Net premiums earned	146,315			198,392			203,248			145,452			153,050
Net investment income (loss) from investment in related party investment fund	(200,815		)	42,029			(5,751		)	66,357			146,991
Other net investment income	15,788			19,585			2,613			2,774			7,962
Net investment income (loss)	(185,027		)	61,614			(3,138		)	69,131			154,953
Total revenues	(38,712		)	260,006			200,110			214,583			308,003
Expenses
Loss and loss adjustment expenses incurred, net	87,786			140,394			85,703			82,334			95,068
Acquisition costs, net	49,253			61,851			118,271			58,006			57,498
General and administrative expenses	10,159			12,744			9,237			19,650			12,132
Other expenses	3,477			3,625			5,058			3,811			4,125
Interest expense	2,048			2,074			2,074			2,051			2,029
Foreign exchange (gains) losses	(8,217		)	10,298			(4,921		)	(4,260		)	2,518
Total expenses	144,506			230,986			215,422			161,592			173,370
Income (loss) before income tax (expense) benefit	(183,218		)	29,020			(15,312		)	52,991			134,633
Income tax (expense) benefit	(419		)	718			213			74			(1,718		)
Net income (loss) available to Third Point Re common shareholders	$	(183,637	)	$	29,738		$	(15,099	)	$	53,065		$	132,915
Earnings (loss) per share available to Third Point Re common shareholders
Basic earnings (loss) per share available to Third Point Re common shareholders (1)	$	(1.99	)	$	0.32		$	(0.16	)	$	0.58		$	1.45
Diluted earnings (loss) per share available to Third Point Re common shareholders (1)	$	(1.99	)	$	0.32		$	(0.16	)	$	0.57		$	1.43
Weighted average number of common shares used in the determination of earnings (loss) per common share
Basic	92,191,837			91,989,469			91,903,556			91,776,870			91,669,810
Diluted	92,191,837			92,696,491			91,903,556			92,801,799			92,578,933

(1)

Page 6 of 15

Third Point Reinsurance Ltd.

Segment Reporting - Three months ended March 31, 2020 and 2019

(expressed in thousands of U.S. dollars)



	Three months ended
	2020						2019
	Property and Casualty Reinsurance			Total			Property and Casualty Reinsurance			Total
Revenues
Gross premiums written	$	204,131		$	204,131		$	319,591		$	319,591
Gross premiums ceded	265			265			(712		)	(712		)
Net premiums written	204,396			204,396			318,879			318,879
Change in net unearned premium reserves	(58,081		)	(58,081		)	(165,829		)	(165,829		)
Net premiums earned	146,315			146,315			153,050			153,050
Expenses
Loss and loss adjustment expenses incurred, net	87,786			87,786			95,068			95,068
Acquisition costs, net	49,253			49,253			57,498			57,498
General and administrative expenses	4,880			4,880			6,224			6,224
Total expenses	141,919			141,919			158,790			158,790
Net underwriting income (loss)	$	4,396		4,396			$	(5,740	)	(5,740		)
Net investment income (loss)				(185,027		)				154,953
Corporate expenses				(5,279		)				(5,908		)
Other expenses				(3,477		)				(4,125		)
Interest expense				(2,048		)				(2,029		)
Foreign exchange gains (losses)				8,217						(2,518		)
Income tax expense				(419		)				(1,718		)
Net income (loss) available to Third Point Re common shareholders				$	(183,637	)				$	132,915

Property and Casualty Reinsurance - Underwriting Ratios (1):
Loss ratio	60.0		%				62.1		%
Acquisition cost ratio	33.7		%				37.6		%
Composite ratio	93.7		%				99.7		%
General and administrative expense ratio	3.3		%				4.1		%
Combined ratio	97.0		%				103.8		%

(1) Underwriting ratios are calculated by dividing the related expense by net premiums earned.

Page 7 of 15

Third Point Reinsurance Ltd.

Property and Casualty Reinsurance Segment - by Quarter ⁽¹⁾

(expressed in thousands of U.S. dollars)



	Three months ended
	March 31, 2020			December 31, 2019			September 30, 2019			June 30, 2019			March 31, 2019
Revenues
Gross premiums written	$	204,131		$	134,230		$	95,388		$	82,637		$	319,591
Gross premiums ceded	265			(5,964		)	(1,116		)	(1,473		)	(712		)
Net premiums written	204,396			128,266			94,272			81,164			318,879
Change in net unearned premium reserves	(58,081		)	70,126			108,976			64,288			(165,829		)
Net premiums earned	146,315			198,392			203,248			145,452			153,050
Expenses
Loss and loss adjustment expenses incurred, net	87,786			140,394			85,703			82,334			95,068
Acquisition costs, net	49,253			61,851			118,271			58,006			57,498
General and administrative expenses	4,880			5,724			4,769			6,769			6,224
Total expenses	141,919			207,969			208,743			147,109			158,790
Net underwriting income (loss)	$	4,396		$	(9,577	)	$	(5,495	)	$	(1,657	)	$	(5,740	)

Underwriting ratios ⁽¹⁾
Loss ratio	60.0		%	70.7		%	42.2		%	56.6		%	62.1		%
Acquisition cost ratio	33.7		%	31.2		%	58.2		%	39.9		%	37.6		%
Composite ratio	93.7		%	101.9		%	100.4		%	96.5		%	99.7		%
General and administrative expense ratio	3.3		%	2.9		%	2.3		%	4.6		%	4.1		%
Combined ratio	97.0		%	104.8		%	102.7		%	101.1		%	103.8		%

(1) Underwriting ratios are calculated by dividing the related expense by net premiums earned.

Page 8 of 15

Third Point Reinsurance Ltd.

Gross Premiums Written by Lines and Type of Business - by Quarter

(expressed in thousands of U.S. dollars)



	Three months ended
	March 31, 2020		December 31, 2019			September 30, 2019		June 30, 2019			March 31, 2019
Line and Type of Business
Property Catastrophe	$	31,164	$	4,831		$	6,127	$	15,843		$	41,514
Other Property	15,209		36,892			578		26,019			12,467
Property	46,373		41,723			6,705		41,862			53,981

Workers Compensation	21,320		121			3,519		1,221			22,810
Auto	21,249		(2,897		)	10,574		14,136			26,568
Other Casualty	24,371		35,315			2,931		9,081			28,514
Casualty	66,940		32,539			17,024		24,438			77,892

Credit & Financial Lines	9,012		3,633			7,265		16,417			17,310
Multi-line	66,746		16,268			2,345		(1,028		)	174,130
Other Specialty	15,060		5,768			3,357		948			1,631
Specialty	90,818		25,669			12,967		16,337			193,071

Total prospective reinsurance contracts	$	204,131	$	99,931		$	36,696	$	82,637		$	324,944
Retroactive reinsurance contracts	—		34,299			58,692		—			(5,353		)
Total property and casualty reinsurance segment	$	204,131	$	134,230		$	95,388	$	82,637		$	319,591

Page 9 of 15

Third Point Reinsurance Ltd.

Underwriting Ratios - by Quarter ⁽¹⁾

(expressed in thousands of U.S. dollars)



	Three months ended
	March 31, 2020		December 31, 2019		September 30, 2019		June 30, 2019		March 31, 2019
Underwriting ratios ⁽¹⁾
Loss ratio	60.0	%	70.7	%	42.2	%	56.6	%	62.1	%
Acquisition cost ratio	33.7	%	31.2	%	58.2	%	39.9	%	37.6	%
Composite ratio	93.7	%	101.9	%	100.4	%	96.5	%	99.7	%
General and administrative expense ratio	3.3	%	2.9	%	2.3	%	4.6	%	4.1	%
Combined ratio	97.0	%	104.8	%	102.7	%	101.1	%	103.8	%

Impact of catastrophe losses ⁽²⁾
Loss ratio	—	%	9.1	%	7.1	%	—	%	—	%
Acquisition cost ratio	—	%	(0.9	)%	(0.9	)%	—	%	—	%
Composite ratio	—	%	8.2	%	6.2	%	—	%	—	%

Impact of reserve developments ⁽²⁾
Loss ratio	(7.5	)%	(4.9	)%	(37.6	)%	(5.6	)%	(2.6	)%
Acquisition cost ratio	6.0	%	4.3	%	35.7	%	5.5	%	2.4	%
Composite ratio	(1.5	)%	(0.6	)%	(1.9	)%	(0.1	)%	(0.2	)%

Accident year ex-CAT underwriting ratios ⁽³⁾
Loss ratio	67.5	%	66.5	%	72.7	%	62.2	%	64.7	%
Acquisition cost ratio	27.7	%	27.8	%	23.4	%	34.4	%	35.2	%
Composite ratio	95.2	%	94.3	%	96.1	%	96.6	%	99.9	%
General and administrative expense ratio	3.3	%	2.9	%	2.3	%	4.6	%	4.1	%
Combined ratio	98.5	%	97.2	%	98.4	%	101.2	%	104.0	%


(1)	Underwriting ratios are calculated by dividing the related expense by net premiums earned.


(2)	General and administrative expense ratio excluded because catastrophe losses and impact of reserve developments do not impact this ratio.

(3)

The accident year ex-CAT underwriting ratios exclude catastrophe losses, net of reinstatement premiums and profit commission adjustments, and prior year loss development. We believe that the adjusted ratios are meaningful measures of our underwriting results on an ongoing basis as they exclude catastrophes losses which are outside of management’s control. We also exclude prior year development to provide transparency related to current accident year results.

Page 10 of 15

Third Point Reinsurance Ltd.

Net Investments Managed by Third Point LLC - by Quarter⁽¹⁾

(expressed in thousands of U.S. dollars)



	March 31, 2020		December 31, 2019		September 30, 2019		June 30, 2019		March 31, 2019
Assets
TP Fund	$	659,815	$	860,630	$	818,600	$	824,352	$	1,475,995
Debt securities, trading, at fair value	363,121		125,071		220,045		567,354		241,059
Total investments	1,022,936		985,701		1,038,645		1,391,706		1,717,054
Cash and cash equivalents	366,894		588,196		611,442		22,563		3,647
Restricted cash and cash equivalents	975,109		1,014,543		816,519		656,146		616,844
Redemption receivable from related party investment fund	—		—		—		400,000		—
Due from brokers	57,929		—		—		—		637
Interest and dividends receivable	3,732		2,178		2,932		1,792		1,891
Other assets	—		18		6		7		—
Total assets	$	2,426,600	$	2,590,636	$	2,469,544	$	2,472,214	$	2,340,073
Liabilities
Accounts payable and accrued expenses	$	761	$	509	$	324	$	227	$	188
Securities sold, not yet purchased	47,427		—		—		—		—
Due to brokers	3,150		—		—		—		—
Participation agreement with related party investment fund	—		—		—		—		1,521
Interest and dividends payable	270		—		—		—		—
Total liabilities	51,608		509		324		227		1,709
Total net investments managed by Third Point LLC	$	2,374,992	$	2,590,127	$	2,469,220	$	2,471,987	$	2,338,364

Page 11 of 15

Third Point Reinsurance Ltd.

Net Investment Return by Investment Strategy - by Quarter



Summary of net investment return on investments managed by Third Point LLC (1)	March 31, 2020		December 31, 2019		September 30, 2019		June 30, 2019		March 31, 2019

Long
Equity	(11.2	)%	3.3	%	1.4	%	3.2	%	8.4	%
Credit	0.1	%	0.1	%	(0.7	)%	0.6	%	0.9	%
Other	(0.3	)%	0.7	%	(0.1	)%	0.5	%	0.7	%
	(11.4	)%	4.1	%	0.6	%	4.3	%	10.0	%

Short
Equity	4.4	%	(1.8	)%	(0.7	)%	(1.2	)%	(2.4	)%
Credit	(0.1	)%	—	%	—	%	—	%	(0.3	)%
Other	(0.2	)%	0.1	%	(0.1	)%	(0.2	)%	(0.1	)%
	4.1	%	(1.7	)%	(0.8	)%	(1.4	)%	(2.8	)%

Net
Equity	(6.8	)%	1.5	%	0.7	%	2.0	%	6.0	%
Credit	—	%	0.1	%	(0.7	)%	0.6	%	0.6	%
Other	(0.5	)%	0.8	%	(0.2	)%	0.3	%	0.6	%
	(7.3	)%	2.4	%	(0.2	)%	2.9	%	7.2	%

(1) Net investment return represents the return on our net investments managed by Third Point LLC, net of fees. The net investment return on net investments managed by Third Point LLC is the percentage change in value of a dollar invested over the reporting period on our net investment assets managed by Third Point LLC. The net investment return reflects the combined results of our investments in TP Fund, collateral assets and certain other investment assets managed by Third Point LLC. Net investment return is the key indicator by which we measure the performance of Third Point LLC, our investment manager.

Page 12 of 15

Third Point Reinsurance Ltd.

Basic and Diluted Book Value per Share - by Quarter

(expressed in thousands of U.S. dollars)



	March 31, 2020			December 31, 2019			September 30, 2019			June 30, 2019			March 31, 2019
Basic and diluted book value per share numerator:
Shareholders' equity attributable to Third Point Re common shareholders	$	1,231,701		$	1,414,074		$	1,383,580		$	1,395,898		$	1,338,879
Basic and diluted book value per share denominator:
Common shares outstanding	94,881,229			94,225,498			94,220,567			93,994,924			94,292,914
Unvested restricted shares	(2,315,172		)	(2,231,296		)	(2,240,410		)	(2,214,087		)	(2,524,109		)
Basic book value per share denominator:	92,566,057			91,994,202			91,980,157			91,780,837			91,768,805
Effect of dilutive warrants issued to founders and an advisor (1)	—			172,756			—			108,371			127,947
Effect of dilutive stock options issued to directors and employees (1)	—			225,666			—			152,379			179,904
Effect of dilutive restricted shares issued to directors and employees (2)	1,815,741			1,654,803			1,731,384			1,777,266			1,848,791
Diluted book value per share denominator:	94,381,798			94,047,427			93,711,541			93,818,853			93,925,447

Basic book value per share (2)	$	13.31		$	15.37		$	15.04		$	15.21		$	14.59
Diluted book value per share(2)	$	13.05		$	15.04		$	14.76		$	14.88		$	14.25

Increase (decrease) in diluted book value per share	(13.2		)%	1.9		%	(0.8		)%	4.4		%	9.8		%


(1)	As of March 31, 2020 and September 30, 2019, there was no dilution as a result of the Company’s share price being under the lowest exercise price for warrants and options.

(2)

Basic book value per share and diluted book value per share are non-GAAP financial measures and there are no comparable GAAP measures. Basic book value per share, as presented, is a non-GAAP financial measure and is calculated by dividing shareholders’ equity attributable to Third Point Re common shareholders by the number of common shares outstanding, excluding the total number of unvested restricted shares, at period end. Diluted book value per share, as presented, is a non-GAAP financial measure and is calculated using the treasury stock method. Under the treasury stock method, we assume that proceeds received from in-the-money options and/or warrants exercised are used to repurchase common shares in the market. For unvested restricted shares with a performance condition, we include the unvested restricted shares for which we consider vesting to be probable. Change in basic book value per share is calculated by taking the difference in basic book value per share for the periods presented divided by the beginning of period book value per share. Change in diluted book value per share is calculated by taking the difference in diluted book value per share for the periods presented divided by the beginning of period diluted book value per share. We believe that long-term growth in diluted book value per share is the most important measure of our financial performance because it allows our management and investors to track over time the value created by the retention of earnings. In addition, we believe this metric is used by investors because it provides a basis for comparison with other companies in our industry that also report a similar measure.

Page 13 of 15

Third Point Reinsurance Ltd.

Earnings (Loss) per Share - by Quarter

(expressed in thousands of U.S. dollars)



	March 31, 2020			December 31, 2019			September 30, 2019			June 30, 2019			March 31, 2019
Weighted-average number of common shares outstanding:
Basic number of common shares outstanding	92,191,837			91,989,469			91,903,556			91,776,870			91,669,810
Dilutive effect of options ⁽¹⁾	—			—			—			321,492			291,248
Dilutive effect of warrants ⁽¹⁾	—			—			—			228,643			207,134
Dilutive effect of restricted shares with service and performance condition	—			707,022			—			474,794			410,741
Diluted number of common shares outstanding	92,191,837			92,696,491			91,903,556			92,801,799			92,578,933

Basic earnings (loss) per common share:
Net income (loss) available to Third Point Re common shareholders	$	(183,637	)	$	29,738		$	(15,099	)	$	53,065		$	132,915
Net income allocated to Third Point Re participating common shareholders	—			(111		)	—			(85		)	(173		)
Net income (loss) allocated to Third Point Re common shareholders	$	(183,637	)	$	29,627		$	(15,099	)	$	52,980		$	132,742

Basic earnings (loss) per share available to Third Point Re common shareholders ⁽²⁾	$	(1.99	)	$	0.32		$	(0.16	)	$	0.58		$	1.45

Diluted earnings (loss) per common share:
Net income (loss) available to Third Point Re common shareholders	$	(183,637	)	$	29,738		$	(15,099	)	$	53,065		$	132,915
Net income allocated to Third Point Re participating common shareholders	—			(110		)	—			(84		)	(171		)
Net income (loss) allocated to Third Point Re common shareholders	$	(183,637	)	$	29,628		$	(15,099	)	$	52,981		$	132,744

Diluted earnings (loss) per share available to Third Point Re common shareholders ⁽²⁾	$	(1.99	)	$	0.32		$	(0.16	)	$	0.57		$	1.43


(1)	As of March 31, 2020 and September 30, 2019, there was no dilution as a result of the net loss allocated to Third Point Re common shareholders in the quarter. As of March 31, 2020 and December 31, 2019, there was no dilution as a result of the Company’s average share price for the quarter being under the lowest exercise price for warrants and options.

(2)

Page 14 of 15

Third Point Reinsurance Ltd.

Return on Beginning Shareholders’ Equity - by Quarter

(expressed in thousands of U.S. dollars)



	March 31, 2020			December 31, 2019			September 30, 2019			June 30, 2019			March 31, 2019
Net income (loss) available to Third Point Re common shareholders	$	(183,637	)	$	29,738		$	(15,099	)	$	53,065		$	132,915
Shareholders’ equity attributable to Third Point Re common shareholders - beginning of period	1,414,074			1,383,580			1,395,898			1,338,879			1,204,574
Impact of weighting related to shareholders’ equity from shares repurchased	—			—			—			—			—
Adjusted shareholders’ equity attributable to Third Point Re common shareholders - beginning of period	$	1,414,074		$	1,383,580		$	1,395,898		$	1,338,879		$	1,204,574
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders ⁽¹⁾	(13.0		)%	2.1		%	(1.1		)%	4.0		%	11.0		%

(1)

Return on beginning shareholders’ equity attributable to Third Point Re common shareholders, as presented, is a non-GAAP financial measure. Return on beginning shareholders’ equity attributable to Third Point Re common shareholders is calculated by dividing net income (loss) available to Third Point Re common shareholders by the beginning shareholders’ equity attributable to Third Point Re common shareholders. We believe that return on beginning shareholders’ equity attributable to Third Point Re common shareholders is an important measure because it assists our management and investors in evaluating the Company’s profitability. We adjust the beginning shareholders’ equity for the impact of the shares repurchased on a weighted average basis. For period where there is a loss, this adjustment decreased the stated returns on beginning shareholders’ equity and for period where there is a gain, this adjustment increased the stated returns on beginning shareholders’ equity.

Page 15 of 15