XML 34 R14.htm IDEA: XBRL DOCUMENT v3.23.1
Contracts Accounted for as Insurance
3 Months Ended
Mar. 31, 2023
Insurance [Abstract]  
Contracts Accounted for as Insurance Contracts Accounted for as Insurance
The portfolio of outstanding exposures discussed in Note 3, Outstanding Exposure, and Note 4, Expected Loss to be Paid (Recovered), includes contracts that are accounted for as insurance contracts, derivatives, and consolidated FG VIEs. Amounts presented in this note relate only to contracts accounted for as insurance, unless otherwise specified. See Note 6, Contracts Accounted for as Credit Derivatives, for amounts related to CDS and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for amounts that are accounted for as consolidated FG VIEs.

Premiums

Net Earned Premiums
 First Quarter
 20232022
 (in millions)
Financial guaranty insurance:
Scheduled net earned premiums$69 $79 
Accelerations from refundings and terminations (1)128 
Accretion of discount on net premiums receivable
Financial guaranty insurance net earned premiums80 213 
Specialty net earned premiums
  Net earned premiums$81 $214 
____________________
(1)    First quarter 2022 accelerations included $104 million related to PRCCDA, PRIFA and GO/PBA exposures. See Note 3, Outstanding Exposure, for additional information.
Gross Premium Receivable,
Net of Commissions Payable on Assumed Business
Roll Forward 
 First Quarter
 20232022
 (in millions)
Beginning of year$1,298 $1,372 
Less: Specialty insurance premium receivable
Financial guaranty insurance premiums receivable1,297 1,371 
Gross written premiums on new business, net of commissions79 61 
Gross premiums received, net of commissions (64)(83)
Adjustments:
Changes in the expected term and debt service assumptions
Accretion of discount, net of commissions on assumed business
Foreign exchange gain (loss) on remeasurement20 (29)
Financial guaranty insurance premium receivable (1)1,345 1,334 
Specialty insurance premium receivable
March 31,$1,346 $1,335 

Approximately 73% and 74% of gross premiums receivable, net of commissions payable at March 31, 2023 and December 31, 2022, respectively, are denominated in currencies other than the U.S. dollar, primarily the pound sterling and euro.
 
The timing and cumulative amount of actual collections and net earned premiums may differ from those of expected collections and of expected net earned premiums in the table below due to factors such as foreign exchange rate fluctuations, counterparty collectability issues, accelerations, commutations, restructurings, changes in the consumer price index, changes in expected lives and new business.

Financial Guaranty Insurance
Expected Future Premium Collections and Earnings
 As of March 31, 2023
Future Gross Premiums
to be Collected (1)
Future Net Premiums
to be Earned (2)
 (in millions)
2023 (April 1 - June 30)$32 $70 
2023 (July 1 - September 30)38 70 
2023 (October 1 - December 31)19 69 
Subtotal 202389 209 
2024111 267 
202596 251 
202694 235 
202791 221 
2028-2032379 925 
2033-2037252 618 
2038-2042175 377 
After 2042364 528 
Total$1,651 3,631 
Future accretion307 
Total future net earned premiums$3,938 
____________________
(1)    Net of assumed commissions payable.
(2)     Net of reinsurance.
Selected Information for Financial Guaranty Insurance Policies with Premiums Paid in Installments
As of
 March 31, 2023December 31, 2022
 (dollars in millions)
Premiums receivable, net of commissions payable$1,345$1,297
Deferred premium revenue1,6991,663
Weighted-average risk-free rate used to discount premiums1.8%1.8%
Weighted-average period of premiums receivable (in years)12.612.9
Losses and Recoveries

Loss reserves and salvage are discounted at risk-free rates for U.S. dollar denominated financial guaranty insurance obligations that ranged from 3.44% to 4.87% with a weighted average of 3.84% as of March 31, 2023 and 3.82% to 4.69% with a weighted average of 4.15% as of December 31, 2022.

    The following tables provide information on net reserve (salvage), which includes loss and LAE reserves and salvage and subrogation recoverable, both net of reinsurance.

Net Reserve (Salvage) by Sector
As of
SectorMarch 31, 2023December 31, 2022
 (in millions)
Public finance:
U.S. public finance$52 $71 
Non-U.S. public finance
Public finance53 72 
Structured finance:
U.S. RMBS(62)(77)
Other structured finance41 42 
Structured finance(21)(35)
Total$32 $37 


The table below provides a reconciliation of net expected loss to be paid (recovered) for financial guaranty insurance contracts to net expected loss to be expensed. Expected loss to be paid (recovered) for financial guaranty insurance contracts differs from expected loss to be expensed due to: (i) the contra-paid, which represents the claim payments made and recoveries received that have not yet been recognized in the statements of operations; (ii) salvage and subrogation recoverable for transactions that are in a net recovery position where the Company has not yet received recoveries on claims previously paid (and therefore recognized in income but not yet received); and (iii) loss reserves that have already been established (and therefore expensed but not yet paid).

Reconciliation of Net Expected Loss to be Paid (Recovered)
to Net Expected Loss to be Expensed
Financial Guaranty Insurance Contracts
As of March 31, 2023
 (in millions)
Net expected loss to be paid (recovered) - financial guaranty insurance $202 
Contra-paid, net 22 
Salvage and subrogation recoverable, net257 
Loss and LAE reserve - financial guaranty insurance contracts, net of reinsurance(286)
Net expected loss to be expensed (present value)$195 
    The following table provides a schedule of the expected timing of net expected losses to be expensed. The amount and timing of actual loss and LAE may differ from the estimates shown below due to factors such as accelerations, commutations, changes in expected lives and updates to loss estimates. This table excludes amounts related to FG VIEs, which are eliminated in consolidation.
 
Net Expected Loss to be Expensed
Financial Guaranty Insurance Contracts 
 As of March 31, 2023
 (in millions)
2023 (April 1 - June 30)$
2023 (July 1 - September 30)
2023 (October 1 - December 31)
Subtotal 2023
202412 
202512 
202617 
202715 
2028-203261 
2033-203749 
2038-2042
After 204212 
Net expected loss to be expensed195 
Future accretion66 
Total expected future loss and LAE$261 
 
The following table presents the loss and LAE (benefit) reported in the condensed consolidated statements of operations by sector for insurance contracts. Amounts presented are net of reinsurance.

Loss and LAE (Benefit) by Sector
  
 First Quarter
Sector20232022
(in millions)
Public finance:
U.S. public finance$(4)$55 
Non-U.S. public finance— — 
Public finance(4)55 
Structured finance:
U.S. RMBS$$
Other structured finance(1)
Structured finance
Loss and LAE (benefit)$$57 
The following tables provide information on financial guaranty insurance contracts categorized as BIG.

Financial Guaranty Insurance
BIG Transaction Loss Summary
As of March 31, 2023  
 GrossNet Total BIG
 BIG 1BIG 2BIG 3Total BIG
(dollars in millions)
Number of risks (1)117 15 109 241 241 
Remaining weighted-average period (in years)11.28.57.49.79.7
Outstanding exposure:    
Par$3,376 $170 $2,296 $5,842 $5,826 
Interest2,172 77 872 3,121 3,117 
Total (2)$5,548 $247 $3,168 $8,963 $8,943 
Expected cash outflows (inflows) $263 $122 $1,704 $2,089 $2,077 
Potential recoveries (3)(412)(79)(1,330)(1,821)(1,809)
Subtotal(149)43 374 268 268 
Discount40 (12)(94)(66)(66)
Expected losses to be paid (recovered)$(109)$31 $280 $202 $202 
Deferred premium revenue$165 $15 $155 $335 $335 
Reserves (salvage)$(158)$23 $164 $29 $29 
 
Financial Guaranty Insurance
BIG Transaction Loss Summary
As of December 31, 2022 
 GrossNet Total BIG
 BIG 1BIG 2BIG 3Total BIG
(dollars in millions)
Number of risks (1)122 14 111 247 247 
Remaining weighted-average period (in years)11.38.77.69.89.8
Outstanding exposure: 
Par$3,363 $171 $2,318 $5,852 $5,835 
Interest2,177 77 894 3,148 3,144 
Total (2)$5,540 $248 $3,212 $9,000 $8,979 
Expected cash outflows (inflows) $128 $121 $1,771 $2,020 $2,008 
Potential recoveries (3)(294)(79)(1,364)(1,737)(1,725)
Subtotal(166)42 407 283 283 
Discount35 (13)(104)(82)(82)
Expected losses to be paid (recovered)$(131)$29 $303 $201 $201 
Deferred premium revenue$170 $15 $160 $345 $345 
Reserves (salvage)$(174)$21 $186 $33 $33 
____________________
(1)    A risk represents the aggregate of the financial guaranty policies that share the same revenue source for purposes of making debt service payments.
(2)Includes amounts related to FG VIEs.
(3)Represents expected inflows from future payments by obligors pursuant to restructuring agreements, settlements, excess spread on any underlying collateral and other estimated recoveries. Potential recoveries also include recoveries on certain investment grade credits, related mainly to exposures that were previously BIG and for which claims have been paid in the past.