XML 53 R33.htm IDEA: XBRL DOCUMENT
v3.22.1

Fair Value Measurement (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2022
Fair Value Disclosures [Abstract] |
Fair Value Hierarchy of Financial Instruments Carried at Fair Value | Amounts recorded at fair value in the Company’s financial statements are presented in the tables below. Fair Value Hierarchy of Financial Instruments Carried at Fair Value As of March 31, 2022
| Fair Value Hierarchy |  |
| Level 1 |  | Level 2 |  | Level 3 |  | Total
| (in millions)
Assets: |  |  |  |  |  |  |
Investments: |  |  |  |  |  |  |
Fixed-maturity securities, available-for-sale |  |  |  |  |  |  |
Obligations of state and political subdivisions | $ | — |  |  | $ | 3,871 |  |  | $ | 70 |  |  | $ | 3,941 |
U.S. government and agencies | — |  |  | 122 |  |  | — |  |  | 122 |
Corporate securities | — |  |  | 2,388 |  |  | — |  |  | 2,388 |
Mortgage-backed securities: |  |  |  |  |  |  |
RMBS | — |  |  | 200 |  |  | 200 |  |  | 400 |
CMBS | — |  |  | 322 |  |  | — |  |  | 322 |
Asset-backed securities | — |  |  | 25 |  |  | 842 |  |  | 867 |
Non-U.S. government securities | — |  |  | 116 |  |  | — |  |  | 116 |
Total fixed-maturity securities, available-for-sale | — |  |  | 7,044 |  |  | 1,112 |  |  | 8,156 |
Fixed-maturity securities, trading | — |  |  | 174 |  |  | — |  |  | 174 |
Short-term investments | 568 |  |  | 17 |  |  | — |  |  | 585 |
Other invested assets (1) | 2 |  |  | — |  |  | 5 |  |  | 7 |
FG VIEs’ assets | — |  |  | 40 |  |  | 267 |  |  | 307 |
Assets of CIVs (2): |  |  |  |  |  |  |
Fund investments: |  |  |  |  |  |  |
Equity securities and warrants | — |  |  | 6 |  |  | 243 |  |  | 249 |
Obligations of state and political subdivisions | — |  |  | 126 |  |  | — |  |  | 126 |
Corporate securities | — |  |  | 2 |  |  | 83 |  |  | 85 |
Structured products | — |  |  | 74 |  |  | — |  |  | 74 |
CLOs and CLO warehouse assets: |  |  |  |  |  |  |
Loans | — |  |  | 4,699 |  |  | — |  |  | 4,699 |
Short-term investments | 165 |  |  | — |  |  | — |  |  | 165 |
Total assets of CIVs | 165 |  |  | 4,907 |  |  | 326 |  |  | 5,398 |
Other assets | 55 |  |  | 51 |  |  | 26 |  |  | 132 |
Total assets carried at fair value | $ | 790 |  |  | $ | 12,233 |  |  | $ | 1,736 |  |  | $ | 14,759 |
Liabilities: |  |  |  |  |  |  |
Credit derivative liabilities | $ | — |  |  | $ | — |  |  | $ | 157 |  |  | $ | 157 |
FG VIEs’ liabilities (3) | — |  |  | — |  |  | 335 |  |  | 335 |
Liabilities of CIVs: |  |  |  |  |  |  |
CLO obligations of CFEs | — |  |  | — |  |  | 3,598 |  |  | 3,598 |
Warehouse financing debt | — |  |  | 308 |  |  | 31 |  |  | 339 |
Securities sold short | — |  |  | 36 |  |  | — |  |  | 36 |
Securitized borrowing | — |  |  | — |  |  | 21 |  |  | 21 |
Total liabilities of CIVs | — |  |  | 344 |  |  | 3,650 |  |  | 3,994 |
Other liabilities | — |  |  | 3 |  |  | — |  |  | 3 |
Total liabilities carried at fair value | $ | — |  |  | $ | 347 |  |  | $ | 4,142 |  |  | $ | 4,489 |
Fair Value Hierarchy of Financial Instruments Carried at Fair Value As of December 31, 2021
| Fair Value Hierarchy |  |
| Level 1 |  | Level 2 |  | Level 3 |  | Total
| (in millions)
Assets: |  |  |  |  |  |  |
Investments: |  |  |  |  |  |  |
Fixed-maturity securities, available-for sale |  |  |  |  |  |  |
Obligations of state and political subdivisions | $ | — |  |  | $ | 3,588 |  |  | $ | 72 |  |  | $ | 3,660 |
U.S. government and agencies | — |  |  | 128 |  |  | — |  |  | 128 |
Corporate securities | — |  |  | 2,605 |  |  | — |  |  | 2,605 |
Mortgage-backed securities: |  |  |  |  |  |  |
RMBS | — |  |  | 221 |  |  | 216 |  |  | 437 |
CMBS | — |  |  | 346 |  |  | — |  |  | 346 |
Asset-backed securities | — |  |  | 27 |  |  | 863 |  |  | 890 |
Non-U.S. government securities | — |  |  | 136 |  |  | — |  |  | 136 |
Total fixed-maturity securities, available-for-sale | — |  |  | 7,051 |  |  | 1,151 |  |  | 8,202 |
Short-term investments | 1,225 |  |  | — |  |  | — |  |  | 1,225 |
Other invested assets (1) | 6 |  |  | — |  |  | 6 |  |  | 12 |
FG VIEs’ assets | — |  |  | — |  |  | 260 |  |  | 260 |
Assets of CIVs (2): |  |  |  |  |  |  |
Fund investments: |  |  |  |  |  |  |
Equity securities and warrants | — |  |  | 7 |  |  | 239 |  |  | 246 |
Obligations of state and political subdivisions | — |  |  | 101 |  |  | — |  |  | 101 |
Corporate securities | — |  |  | 7 |  |  | 91 |  |  | 98 |
Structured products | — |  |  | 62 |  |  | — |  |  | 62 |
CLOs and CLO warehouse assets: |  |  |  |  |  |  |
Loans | — |  |  | 4,244 |  |  | — |  |  | 4,244 |
Short-term investments | 145 |  |  | — |  |  | — |  |  | 145 |
Total assets of CIVs | 145 |  |  | 4,421 |  |  | 330 |  |  | 4,896 |
Other assets | 53 |  |  | 54 |  |  | 25 |  |  | 132 |
Total assets carried at fair value | $ | 1,429 |  |  | $ | 11,526 |  |  | $ | 1,772 |  |  | $ | 14,727 |
Liabilities: |  |  |  |  |  |  |
Credit derivative liabilities | $ | — |  |  | $ | — |  |  | $ | 156 |  |  | $ | 156 |
FG VIEs’ liabilities (3) | — |  |  | — |  |  | 289 |  |  | 289 |
Liabilities of CIVs: |  |  |  |  |  |  |
CLO obligations of CFEs | — |  |  | — |  |  | 3,665 |  |  | 3,665 |
Warehouse financing debt | — |  |  | 103 |  |  | 23 |  |  | 126 |
Securities sold short | — |  |  | 41 |  |  | — |  |  | 41 |
Securitized borrowing | — |  |  | — |  |  | 17 |  |  | 17 |
Total liabilities of CIVs | — |  |  | 144 |  |  | 3,705 |  |  | 3,849 |
Other liabilities | — |  |  | 1 |  |  | — |  |  | 1 |
Total liabilities carried at fair value | $ | — |  |  | $ | 145 |  |  | $ | 4,150 |  |  | $ | 4,295 |
___________________ (1) Includes Level 3 mortgage loans that are recorded at fair value on a non-recurring basis. Excludes $17 million and $19 million of equity method investments measured at fair value under the fair value option using the NAV as a practical expedient as of March 31, 2022 and December 31, 2021, respectively. (2) Excludes $6 million as of both March 31, 2022 and December 31, 2021 in investments in AssuredIM Funds for which the Company records a 100% noncontrolling interest. The consolidation of these funds results in a gross up of assets and noncontrolling interest on the consolidated financial statements; however, it results in no economic equity or net income attributable to AGL. (3) Includes FG VIEs’ liabilities with recourse and FG VIEs’ liabilities without recourse. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
Fair Value Assets Measured on Recurring Basis | The tables below present a roll forward of the Company’s Level 3 financial instruments carried at fair value on a recurring basis during First Quarter 2022 and First Quarter 2021. Roll Forward of Level 3 Assets at Fair Value on a Recurring Basis First Quarter 2022
| Fixed-Maturity Securities, Available-for-Sale |  |  |  | Assets of CIVs |  |  |
| Obligations of State and Political Subdivisions |  | RMBS |  | Asset- Backed Securities |  | FG VIEs’ Assets |  | Equity Securities and Warrants |  | Corporate Securities |  | Other (7) |
| (in millions)
Fair value as of December 31, 2021 | $ | 72 |  |  | $ | 216 |  |  | $ | 863 |  |  | $ | 260 |  |  | $ | 239 |  |  | $ | 91 |  |  | $ | 27 |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income (loss) | — |  |  | 4 |  | (1) |  | 3 |  | (1) |  | (3) |  | (2) |  | 10 |  | (4) |  | (1) |  | (4) |  | 1 |  | (3) |
Other comprehensive income (loss) | (5) |  |  | (8) |  |  | (7) |  |  | (1) |  |  | — |  |  | — |  |  | — |  |
Purchases | 4 |  |  | — |  |  | 25 |  |  | — |  |  | — |  |  | 1 |  |  | — |  |
Sales | — |  |  | — |  |  | (3) |  |  | — |  |  | (6) |  |  | (8) |  |  | — |  |
Settlements | (1) |  |  | (12) |  |  | (39) |  |  | (18) |  |  | — |  |  | — |  |  | — |  |
Consolidations | — |  |  | — |  |  | — |  |  | 29 |  |  | — |  |  | — |  |  | — |  |
Fair value as of March 31, 2022 | $ | 70 |  |  | $ | 200 |  |  | $ | 842 |  |  | $ | 267 |  |  | $ | 243 |  |  | $ | 83 |  |  | $ | 28 |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2022 included in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Earnings |  |  |  |  |  |  | $ | (3) |  | (2) |  | $ | 8 |  | (4) |  | $ | (2) |  | (4) |  | $ | 1 |  | (3) |
OCI | $ | (5) |  |  | $ | (7) |  |  | $ | (7) |  |  | $ | (1) |  |  |  |  |  |  | $ | — |  |
Roll Forward of Level 3 Liabilities at Fair Value on a Recurring Basis First Quarter 2022
| Credit Derivative Asset (Liability), net (5) |  | FG VIEs’ Liabilities (8) |  | Liabilities of CIVs |
| (in millions)
Fair value as of December 31, 2021 | $ | (154) |  |  | $ | (289) |  |  | $ | (3,705) |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |
Net income (loss) | (3) |  | (6) |  | 15 |  | (2) |  | 64 |  | (4) |
Other comprehensive income (loss) | — |  |  | — |  |  | — |  |
Issuances | — |  |  | — |  |  | (381) |  |
Settlements | 1 |  |  | 41 |  |  | 372 |  |
Consolidations | — |  |  | (102) |  |  | — |  |
Fair value as of March 31, 2022 | $ | (156) |  |  | $ | (335) |  |  | $ | (3,650) |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2022 included in: |  |  |  |  |  |
Earnings | $ | (3) |  | (6) |  | $ | 38 |  | (2) |  | $ | 41 |  | (4) |
OCI |  |  | $ | — |  |  |  |
Roll Forward of Level 3 Assets at Fair Value on a Recurring Basis First Quarter 2021
| Fixed-Maturity Securities, Available-for-Sale |  |  |  |  |  |
| Obligations of State and Political Subdivisions |  | Corporate Securities |  | RMBS |  | Asset- Backed Securities |  | FG VIEs’ Assets |  | Assets of CIVs - Equity Securities |  | Other (7) |
| (in millions) |  |
Fair value as of December 31, 2020 | $ | 101 |  |  | $ | 30 |  |  | $ | 255 |  |  | $ | 940 |  |  | $ | 296 |  |  | $ | 2 |  |  | $ | 54 |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income (loss) | 1 |  | (1) |  | 2 |  | (1) |  | 2 |  | (1) |  | 6 |  | (1) |  | (1) |  | (2) |  | 2 |  | (4) |  | (18) |  | (3) |
Other comprehensive income (loss) | 2 |  |  | (4) |  |  | — |  |  | 5 |  |  | — |  |  | — |  |  | 1 |  |
Purchases | — |  |  | — |  |  | — |  |  | 94 |  |  | — |  |  | 8 |  |  | — |  |
Sales | — |  |  | — |  |  | — |  |  | (42) |  |  | — |  |  | (11) |  |  | — |  |
Settlements | (1) |  |  | — |  |  | (11) |  |  | (62) |  |  | (14) |  |  | — |  |  | — |  |
Fair value as of March 31, 2021 | $ | 103 |  |  | $ | 28 |  |  | $ | 246 |  |  | $ | 941 |  |  | $ | 281 |  |  | $ | 1 |  |  | $ | 37 |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2021 included in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Earnings |  |  |  |  |  |  |  |  | $ | — |  | (2) |  | $ | 3 |  | (4) |  | $ | (19) |  | (3) |
OCI | $ | 2 |  |  | $ | (4) |  |  | $ | — |  |  | $ | 5 |  |  |  |  |  |  | $ | 1 |  |
Roll Forward of Level 3 Liabilities at Fair Value on a Recurring Basis First Quarter 2021
| Credit Derivative Asset (Liability), net (5) |  | FG VIEs’ (8) |  | Liabilities of CIVs |
| (in millions)
Fair value as of December 31, 2020 | $ | (100) |  |  | $ | (333) |  |  | $ | (1,227) |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |
Net income (loss) | (19) |  | (6) |  | 3 |  | (2) |  | 6 |  | (4) |
Other comprehensive income (loss) | — |  |  | (1) |  |  | — |  |
Issuances | — |  |  | — |  |  | (752) |  |
Settlements | (1) |  |  | 13 |  |  | — |  |
Fair value as of March 31, 2021 | $ | (120) |  |  | $ | (318) |  |  | $ | (1,973) |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2021 included in: |  |  |  |  |  |
Earnings | $ | (20) |  | (6) |  | $ | 5 |  | (2) |  | $ | 6 |  | (4) |
OCI |  |  | $ | (1) |  |  |  |
____________________ (1)Included in “net realized investment gains (losses)” and “net investment income”. (2)Included in “fair value gains (losses) on FG VIEs”. (3)Reported in “fair value gains (losses) on CCS”, “net investment income” and “other income”. (4)Reported in “fair value gains (losses) on CIVs”. (5)Represents the net position of credit derivatives. Credit derivative assets (reported in “other assets”) and credit derivative liabilities (presented as a separate line item) are shown as either assets or liabilities in the condensed consolidated balance sheets based on net exposure by transaction. (6)Reported in “fair value gains (losses) on credit derivatives”. (7)Includes CCS and other invested assets. (8)Includes FG VIEs’ liabilities with recourse and FG VIEs’ liabilities without recourse.
Fair Value, Liabilities Measured on Recurring Basis | The tables below present a roll forward of the Company’s Level 3 financial instruments carried at fair value on a recurring basis during First Quarter 2022 and First Quarter 2021. Roll Forward of Level 3 Assets at Fair Value on a Recurring Basis First Quarter 2022
| Fixed-Maturity Securities, Available-for-Sale |  |  |  | Assets of CIVs |  |  |
| Obligations of State and Political Subdivisions |  | RMBS |  | Asset- Backed Securities |  | FG VIEs’ Assets |  | Equity Securities and Warrants |  | Corporate Securities |  | Other (7) |
| (in millions)
Fair value as of December 31, 2021 | $ | 72 |  |  | $ | 216 |  |  | $ | 863 |  |  | $ | 260 |  |  | $ | 239 |  |  | $ | 91 |  |  | $ | 27 |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income (loss) | — |  |  | 4 |  | (1) |  | 3 |  | (1) |  | (3) |  | (2) |  | 10 |  | (4) |  | (1) |  | (4) |  | 1 |  | (3) |
Other comprehensive income (loss) | (5) |  |  | (8) |  |  | (7) |  |  | (1) |  |  | — |  |  | — |  |  | — |  |
Purchases | 4 |  |  | — |  |  | 25 |  |  | — |  |  | — |  |  | 1 |  |  | — |  |
Sales | — |  |  | — |  |  | (3) |  |  | — |  |  | (6) |  |  | (8) |  |  | — |  |
Settlements | (1) |  |  | (12) |  |  | (39) |  |  | (18) |  |  | — |  |  | — |  |  | — |  |
Consolidations | — |  |  | — |  |  | — |  |  | 29 |  |  | — |  |  | — |  |  | — |  |
Fair value as of March 31, 2022 | $ | 70 |  |  | $ | 200 |  |  | $ | 842 |  |  | $ | 267 |  |  | $ | 243 |  |  | $ | 83 |  |  | $ | 28 |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2022 included in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Earnings |  |  |  |  |  |  | $ | (3) |  | (2) |  | $ | 8 |  | (4) |  | $ | (2) |  | (4) |  | $ | 1 |  | (3) |
OCI | $ | (5) |  |  | $ | (7) |  |  | $ | (7) |  |  | $ | (1) |  |  |  |  |  |  | $ | — |  |
Roll Forward of Level 3 Liabilities at Fair Value on a Recurring Basis First Quarter 2022
| Credit Derivative Asset (Liability), net (5) |  | FG VIEs’ Liabilities (8) |  | Liabilities of CIVs |
| (in millions)
Fair value as of December 31, 2021 | $ | (154) |  |  | $ | (289) |  |  | $ | (3,705) |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |
Net income (loss) | (3) |  | (6) |  | 15 |  | (2) |  | 64 |  | (4) |
Other comprehensive income (loss) | — |  |  | — |  |  | — |  |
Issuances | — |  |  | — |  |  | (381) |  |
Settlements | 1 |  |  | 41 |  |  | 372 |  |
Consolidations | — |  |  | (102) |  |  | — |  |
Fair value as of March 31, 2022 | $ | (156) |  |  | $ | (335) |  |  | $ | (3,650) |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2022 included in: |  |  |  |  |  |
Earnings | $ | (3) |  | (6) |  | $ | 38 |  | (2) |  | $ | 41 |  | (4) |
OCI |  |  | $ | — |  |  |  |
Roll Forward of Level 3 Assets at Fair Value on a Recurring Basis First Quarter 2021
| Fixed-Maturity Securities, Available-for-Sale |  |  |  |  |  |
| Obligations of State and Political Subdivisions |  | Corporate Securities |  | RMBS |  | Asset- Backed Securities |  | FG VIEs’ Assets |  | Assets of CIVs - Equity Securities |  | Other (7) |
| (in millions) |  |
Fair value as of December 31, 2020 | $ | 101 |  |  | $ | 30 |  |  | $ | 255 |  |  | $ | 940 |  |  | $ | 296 |  |  | $ | 2 |  |  | $ | 54 |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income (loss) | 1 |  | (1) |  | 2 |  | (1) |  | 2 |  | (1) |  | 6 |  | (1) |  | (1) |  | (2) |  | 2 |  | (4) |  | (18) |  | (3) |
Other comprehensive income (loss) | 2 |  |  | (4) |  |  | — |  |  | 5 |  |  | — |  |  | — |  |  | 1 |  |
Purchases | — |  |  | — |  |  | — |  |  | 94 |  |  | — |  |  | 8 |  |  | — |  |
Sales | — |  |  | — |  |  | — |  |  | (42) |  |  | — |  |  | (11) |  |  | — |  |
Settlements | (1) |  |  | — |  |  | (11) |  |  | (62) |  |  | (14) |  |  | — |  |  | — |  |
Fair value as of March 31, 2021 | $ | 103 |  |  | $ | 28 |  |  | $ | 246 |  |  | $ | 941 |  |  | $ | 281 |  |  | $ | 1 |  |  | $ | 37 |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2021 included in: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Earnings |  |  |  |  |  |  |  |  | $ | — |  | (2) |  | $ | 3 |  | (4) |  | $ | (19) |  | (3) |
OCI | $ | 2 |  |  | $ | (4) |  |  | $ | — |  |  | $ | 5 |  |  |  |  |  |  | $ | 1 |  |
Roll Forward of Level 3 Liabilities at Fair Value on a Recurring Basis First Quarter 2021
| Credit Derivative Asset (Liability), net (5) |  | FG VIEs’ (8) |  | Liabilities of CIVs |
| (in millions)
Fair value as of December 31, 2020 | $ | (100) |  |  | $ | (333) |  |  | $ | (1,227) |  |
Total pre-tax realized and unrealized gains (losses) recorded in: |  |  |  |  |  |
Net income (loss) | (19) |  | (6) |  | 3 |  | (2) |  | 6 |  | (4) |
Other comprehensive income (loss) | — |  |  | (1) |  |  | — |  |
Issuances | — |  |  | — |  |  | (752) |  |
Settlements | (1) |  |  | 13 |  |  | — |  |
Fair value as of March 31, 2021 | $ | (120) |  |  | $ | (318) |  |  | $ | (1,973) |  |
Change in unrealized gains (losses) related to financial instruments held as of March 31, 2021 included in: |  |  |  |  |  |
Earnings | $ | (20) |  | (6) |  | $ | 5 |  | (2) |  | $ | 6 |  | (4) |
OCI |  |  | $ | (1) |  |  |  |
____________________ (1)Included in “net realized investment gains (losses)” and “net investment income”. (2)Included in “fair value gains (losses) on FG VIEs”. (3)Reported in “fair value gains (losses) on CCS”, “net investment income” and “other income”. (4)Reported in “fair value gains (losses) on CIVs”. (5)Represents the net position of credit derivatives. Credit derivative assets (reported in “other assets”) and credit derivative liabilities (presented as a separate line item) are shown as either assets or liabilities in the condensed consolidated balance sheets based on net exposure by transaction. (6)Reported in “fair value gains (losses) on credit derivatives”. (7)Includes CCS and other invested assets. (8)Includes FG VIEs’ liabilities with recourse and FG VIEs’ liabilities without recourse.
Schedule of Quantitative Information About Level 3 Liabilities, Fair Value Measurements | Quantitative Information About Level 3 Fair Value Inputs As of March 31, 2022
Financial Instrument Description |  | Fair Value (in millions) |  | Significant Unobservable Inputs |  | Range |  | Weighted Average (4)
Assets (2): |  |  |  |  |  |  |  |
Fixed-maturity securities available-for-sale (1): |  |  |  |  |  |  |  |  |  |
Obligations of state and political subdivisions |  | $ | 70 |  |  | Yield |  | 2.6 | % | - | 27.1% |  | 6.7%
RMBS |  | 200 |  |  | CPR |  | 0.0 | % | - | 22.5% |  | 11.0%
|  | CDR |  | 1.6 | % | - | 12.0% |  | 5.8%
|  | Loss severity |  | 50.0 | % | - | 125.0% |  | 85.0%
|  | Yield |  | 4.8 | % | - | 6.4% |  | 5.6%
Asset-backed securities: |  |  |  |  |  |  |  |  |  |
Life insurance transactions |  | 370 |  |  | Yield |  | 6.0% |  |
CLOs |  | 437 |  |  | Discount margin |  | 1.0 | % | - | 3.1% |  | 2.1%
Others |  | 35 |  |  | Yield |  | 5.0 | % | - | 10.3% |  | 10.2%
FG VIEs’ assets (1) |  | 267 |  |  | CPR |  | 0.9 | % | - | 25.5% |  | 13.2%
|  | CDR |  | 1.0 | % | - | 26.9% |  | 7.2%
|  | Loss severity |  | 45.0 | % | - | 100.0% |  | 77.1%
|  | Yield |  | 1.7 | % | - | 8.6% |  | 5.4%
Assets of CIVs (3): |  |  |  |  |  |  |  |  |  |
Equity securities and warrants |  | 243 |  |  | Yield |  | 8.0% |  |
|  |  |  | Discount rate |  | 13.0 | % | - | 24.2% |  | 21.8%
|  |  |  | Cost |  | 1.00x |  |
|  |  |  | Market multiple-enterprise value/revenue |  | 1.10x |  |
|  |  |  | Market multiple-enterprise value/EBITDA (6) |  | 3.00x | - | 10.50x |  | 9.21x
|  |  |  | Market multiple-price to book |  | 1.85x |  |
|  |  |  | Exit multiple-EBITDA |  | 8.00x | - | 12.00x |  | 10.43x
|  |  |  | Exit multiple-price to book |  | 1.30x |  |
|  |  |  | Exit multiple |  | 11.00x |  |
|  |  |  | Exit cap rate |  | 12.0% |  |
|  |  |  | Terminal growth rate |  | 4.0% |  |
Corporate securities |  | 83 |  |  | Discount rate |  | 21.4 | % | - | 23.7% |  | 22.3%
|  |  |  | Yield |  | 17.2% |  |
|  |  |  | Cost |  | 1.00x |  |
|  |  |  | Market multiple-enterprise value/EBITDA |  | 3.00x |  |
|  |  |  | Exit multiple-EBITDA |  | 8.00x |  |
Other assets (1) |  | 25 |  |  | Implied Yield |  | 3.1 | % | - | 3.7% |  | 3.4%
|  | Term (years) |  | 10 years |  |
Financial Instrument Description |  | Fair Value (in millions) |  | Significant Unobservable Inputs |  | Range |  | Weighted Average (4)
Liabilities (1): |  |  |  |  |  |  |  |  |  |
Credit derivative liabilities, net |  | $ | (156) |  |  | Year 1 loss estimates |  | 0.0 | % | - | 87.0% |  | 1.9%
|  | Hedge cost (in bps) |  | 11.9 | - | 53.2 |  | 21.8
|  | Bank profit (in bps) |  | 0.0 | - | 211.3 |  | 72.2
|  | Internal floor (in bps) |  | 8.8 |  |
|  | Internal credit rating |  | AAA | - | CCC |  | AA
FG VIEs’ liabilities |  | (335) |  |  | CPR |  | 0.9 | % | - | 25.5% |  | 12.3%
|  | CDR |  | 1.0 | % | - | 26.9% |  | 6.7%
|  | Loss severity |  | 45.0 | % | - | 100.0% |  | 72.0%
|  | Yield |  | 0.6 | % | - | 7.8% |  | 4.4%
Liabilities of CIVs: |  |  |  |  |  |  |  |  |  |
CLO obligations of CFEs (5) |  | (3,598) |  |  | Yield |  | 1.6 | % | - | 14.2% |  | 2.2%
Warehouse financing debt |  | (31) |  |  | Yield |  | 16.2 | % | - | 27.7% |  | 23.7%
Securitized borrowing |  | (21) |  |  | Discount rate |  | 24.2% |  |
___________________ (1) Discounted cash flow is used as the primary valuation technique. (2) Excludes several investments recorded in “other invested assets” with a fair value of $5 million. (3) The primary valuation technique uses the income and/or market approach; the key inputs to the valuation are yield/discount rates and market multiples. (4) Weighted average is calculated as a percentage of current par outstanding for all categories except for assets of CIVs, for which it is calculated as a percentage of fair value. (5) See CFE fair value methodology described above for consolidated CLOs. (6) Earnings before interest, taxes, depreciation, and amortization (EBITDA). Quantitative Information About Level 3 Fair Value Inputs As of December 31, 2021
Financial Instrument Description |  | Fair Value (in millions) |  | Significant Unobservable Inputs |  | Range |  | Weighted Average (4)
Assets (2): |  |  |  |  |  |  |  |  |  |
Fixed-maturity securities, available-for-sale (1): |  |  |  |  |  |  |  |  |  |
Obligations of state and political subdivisions |  | $ | 72 |  |  | Yield |  | 4.4 | % | - | 24.5% |  | 6.2%
RMBS |  | 216 |  |  | CPR |  | 0.0 | % | - | 22.7% |  | 10.4%
|  | CDR |  | 1.4 | % | - | 12.0% |  | 5.9%
|  | Loss severity |  | 50.0 | % | - | 125.0% |  | 84.9%
|  | Yield |  | 3.8 | % | - | 5.6% |  | 4.5%
Asset-backed securities: |  |  |  |  |  |  |  |  |  |
Life insurance transactions |  | 367 |  |  | Yield |  | 5.0% |  |
CLOs |  | 458 |  |  | Discount margin |  | 0.0 | % | - | 2.9% |  | 1.8%
Others |  | 38 |  |  | Yield |  | 3.2 | % | - | 7.9% |  | 7.9%
FG VIEs’ assets (1) |  | 260 |  |  | CPR |  | 0.9 | % | - | 24.5% |  | 13.3%
|  | CDR |  | 1.4 | % | - | 26.9% |  | 7.6%
|  | Loss severity |  | 45.0 | % | - | 100.0% |  | 81.6%
|  | Yield |  | 1.4 | % | - | 8.0% |  | 4.6%
Assets of CIVs (3): |  |  |  |  |  |  |  |  |  |
Equity securities and warrants |  | 239 |  |  | Yield |  | 7.7% |  |
|  |  |  | Discount rate |  | 14.7 | % | - | 23.9% |  | 21.6%
|  |  |  | Market multiple-enterprise value/revenue |  | 1.10x |  |
|  |  |  | Market multiple-enterprise value/EBITDA |  | 3.00x | - | 10.50x |  | 8.95x
|  |  |  | Market multiple-price to book |  | 1.85x |  |
Corporate securities |  | 91 |  |  | Discount rate |  | 14.7 | % | - | 21.4% |  | 17.8%
|  |  |  | Yield |  | 16.4% |  |
Other assets (1) |  | 23 |  |  | Implied Yield |  | 2.7 | % | - | 3.3% |  | 3.0%
|  |  |  | Term (years) |  | 10 years |  |
Liabilities (1): |  |  |  |  |  |  |  |
Credit derivative liabilities, net |  | (154) |  |  | Year 1 loss estimates |  | 0.0 | % | - | 85.8% |  | 0.1%
|  | Hedge cost (in bps) |  | 8.0 | - | 37.1 |  | 12.6
|  | Bank profit (in bps) |  | 0.0 | - | 187.8 |  | 67.9
|  | Internal floor (in bps) |  | 8.8 |  |
|  | Internal credit rating |  | AAA | - | CCC |  | AA
FG VIEs’ liabilities |  | (289) |  |  | CPR |  | 0.9 | % | - | 24.5% |  | 13.3%
|  | CDR |  | 1.4 | % | - | 26.9% |  | 7.6%
|  | Loss severity |  | 45.0 | % | - | 100.0% |  | 81.6%
|  | Yield |  | 1.4 | % | - | 8.0% |  | 3.7%
Liabilities of CIVs: |  |  |  |  |  |  |  |  |  |
CLO obligations of CFEs (5) |  | (3,665) |  |  | Yield |  | 1.6 | % | - | 13.7% |  | 2.1%
Warehouse financing debt |  | (23) |  |  | Yield |  | 12.6 | % | - | 16.0% |  | 13.8%
Securitized borrowing |  | (17) |  |  | Discount rate |  | 23.9% |  |
|  |  |  | Market multiple-enterprise value/revenue |  | 10.50x |  |
____________________ (1) Discounted cash flow is used as the primary valuation technique. (2) Excludes several investments reported in “other invested assets” with a fair value of $6 million. (3) The primary valuation technique uses the income and/or market approach, the key inputs to the valuation are yield/discount rates and market multiples. (4) Weighted average is calculated as a percentage of current par outstanding for all categories except for assets of CIVs, for which it is calculated as a percentage of fair value. (5) See CFE fair value methodology described above for consolidated CLOs.
Fair Value Disclosure of Asset and Liability Not Measured at Fair Value | The carrying amount and estimated fair value of the Company’s financial instruments not carried at fair value are presented in the following table. Fair Value of Financial Instruments Not Carried at Fair Value
| As of March 31, 2022 |  | As of December 31, 2021
| Carrying Amount |  | Estimated Fair Value |  | Carrying Amount |  | Estimated Fair Value
| (in millions)
Assets (liabilities): |  |  |  |  |  |  |
Assets of CIVs (1) | $ | 176 |  |  | $ | 176 |  |  | $ | 171 |  |  | $ | 171 |
Other assets (including other invested assets) (2) | 98 |  |  | 99 |  |  | 134 |  |  | 135 |
Financial guaranty insurance contracts (3) | (2,422) |  |  | (1,677) |  |  | (2,394) |  |  | (2,315) |
Long-term debt | (1,673) |  |  | (1,677) |  |  | (1,673) |  |  | (1,832) |
Liabilities of CIVs (4) | (859) |  |  | (859) |  |  | (586) |  |  | (586) |
Other liabilities (5) | (61) |  |  | (61) |  |  | (45) |  |  | (45) |
____________________ (1) Includes due from brokers and counterparties and cash equivalents. Carrying value approximates fair value. (2) Includes accrued interest, receivable for an unsettled sale of a portion of the Puerto Rico salvage and subrogation recoverable, management fees receivables and receivables for securities sold for which carrying value approximates fair value. (3) Carrying amount includes the assets and liabilities related to financial guaranty insurance contract premiums, losses, and salvage and subrogation and other recoverables net of reinsurance. (4) Includes due to brokers and counterparties and fund’s loan payable. Carrying value approximates fair value. (5) Includes accrued interest, repurchase agreement liability and payables for securities purchased for which carrying value approximates fair value.

X
- Definition Tabular disclosure of financial instruments measured at fair value, including those classified in shareholders' equity measured on a recurring or nonrecurring basis. Disclosures include, but are not limited to, fair value measurements recorded and the reasons for the measurements, level within the fair value hierarchy in which the fair value measurements are categorized and transfers between levels 1 and 2. Nonrecurring fair value measurements are those that are required or permitted in the statement of financial position in particular circumstances. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19279-110258 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2C -URI http://asc.fasb.org/extlink&oid=123874694&loc=SL7498348-110258 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bb) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19279-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about fair value of asset and liability not measured at fair value. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2E -URI http://asc.fasb.org/extlink&oid=123874694&loc=SL7498357-110258 + Details
Name: | us-gaap_FairValueDisclosureOfAssetAndLiabilityNotMeasuredAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19279-110258 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration