XML 22 R15.htm IDEA: XBRL DOCUMENT
v3.25.2

Loss and Loss Adjustment Expense Reserves | 6 Months Ended
--- | ---
Jun. 30, 2025
Text Block [Abstract] |
Loss and Loss Adjustment Expense Reserves | Note 5: Loss an d Loss Adjustment Expense Reserves U.S. Public Finance Insurance U.S. public finance insured transactions consist of municipal bonds, including tax-exempt and taxable indebtedness of U.S. political subdivisions, as well as utilities, airports, health care institutions, higher educational facilities, housing authorities and other similar agencies and obligations issued by private entities that finance projects that serve a substantial public purpose. The Company estimates future losses by using probability-weighted cash flow scenarios that are customized to each insured transaction. Future loss estimates consider debt service due for each insured transaction, which includes par outstanding and interest due, as well as recoveries for such payments, if any. Gross par outstanding for capital appreciation bonds represents the par amount at the time of issuance of the insurance policy. PREPA In formulating loss reserves and recoveries for PREPA, estimates in the Company’s probability-weighted scenarios include assumptions related to the nature, value, and timing of net cash flows considering the following: environmental, economic, and political developments on the island; litigation and ongoing discussions with creditors and obligors on the Title III proceedings; contractual debt service payments; any existing settlement agreements or proposals and deviations from these proposals; the remediation strategy for insured obligations that have defaulted or are expected to default; and values of other obligations of the issuer. Refer to “Note 1: Business Developments and Risks and Uncertainties” for further information on the Company’s PREPA exposure. International and Structured Finance Insurance The international and structured finance insurance segment’s case basis reserves and insurance loss recoveries recorded in accordance with GAAP do not include reserves and recoveries on consolidated VIEs, since they are eliminated in consolidation. RMBS Case Basis Reserves (Financial Guarantees) The Company’s RMBS case basis reserves primarily relate to RMBS backed by alternative A-paper and subprime mortgage loans. The Company calculated RMBS case basis reserves as of June 30, 2025 using a process called the Roll Rate Methodology (“Roll Rate Methodology”). The Roll Rate Methodology is a multi-step process using databases of loan level information, proprietary internal cash flow models, and commercially available models to estimate potential losses and recoveries on insured bonds. Roll Rate is defined as the probability that current loans become delinquent and subsequently default and loans in the delinquent pipeline are charged-off or liquidated. The loss reserve estimates are based on a probability-weighted average of potential scenarios of loan losses. Additional data used for both first and second-lien loans include historic averages of deal specific voluntary prepayment rates, forward projections of the secured overnight financing rate, and historic averages of deal-specific loss severities. Where applicable, the Company factors in termination scenarios when clean up calls are imminent. MBIA Inc. and Subsidiaries Notes to Consolidated Financial Statements (Unaudited) Note 5: Loss and Loss Adjustment Expense Reserves (continued) In calculating ultimate cumulative losses for RMBS, the Company estimates the amount of first-lien loans that are expected to be liquidated in the future through foreclosure or short sale, and estimates the amount of second-lien loans that are expected to be charged-off (deemed uncollectible by servicers of the transactions). The time to liquidation for a defaulted loan is specific to the loan’s delinquency bucket. For all RMBS transactions, cash flow models consider allocations and other structural aspects and claims against MBIA Corp.’s insurance policy consistent with such policy’s terms and conditions. The estimated net claims from the procedure above are then discounted using a risk-free rate to a net present value reflecting MBIA’s general obligation to pay claims over time and not on an accelerated basis. The Company monitors RMBS portfolio performance on a monthly basis against projected performance, reviewing delinquencies, roll rates, and prepayment rates (including voluntary and involuntary). However, loan performance remains difficult to predict and losses may exceed expectations. In the event of a material deviation in actual performance from projected performance, the Company would increase or decrease the case basis reserves accordingly and re-evaluate its assumptions. RMBS Recoveries The Company’s RMBS recoveries relate to structural features within the trust structures that allow for the Company to be reimbursed for prior claims paid. These reimbursements for specific trusts include recoveries that are generated from the excess spread of the transactions. Excess spread within insured RMBS securitizations is the difference between interest inflows on mortgage loan collateral and interest outflows on the insured RMBS notes. Summary of Loss and LAE Reserves and Recoveries The Company’s loss and loss adjustment expense ("LAE") reserves and recoveries before consolidated VIE eliminations, along with amounts that were eliminated as a result of consolidating VIEs for the international and structured finance insurance segment, which are included in the Company’s consolidated balance sheets as of June 30, 2025 and December 31, 2024 are presented in the following table:
|  |  | As of June 30, 2025 |  |  | As of December 31, 2024 |
In millions | Balance Sheet Line Item |  |  | Balance Sheet Line Item |
|  |  | Insurance loss recoverable |  |  | Loss and LAE reserves (1) |  |  | Insurance loss recoverable |  |  | Loss and LAE reserves (1) |
U.S. Public Finance Insurance | $ | 164 |  |  | $ | 295 |  |  | $ | 165 |  |  | $ | 299 |
International and Structured Finance Insurance: |  |  |  |  |  |  |  |  |  |  |
| Before VIE eliminations |  | 25 |  |  |  | 237 |  |  |  | 23 |  |  |  | 238 |
| VIE eliminations |  | (4 | ) |  |  | (6 | ) |  |  | (3 | ) |  |  | (11 | )
|  | Total international and structured finance insurance |  | 21 |  |  |  | 231 |  |  |  | 20 |  |  |  | 227 |
| Total | $ | 185 |  |  | $ | 526 |  |  | $ | 185 |  |  | $ | 526 |
___________________ (1) - Amounts are net of estimated recoveries of expected future claims. MBIA Inc. and Subsidiaries Notes to Consolidated Financial Statements (Unaudited) Note 5: Loss and Loss Adjustment Expense Reserves (continued) Changes in Loss and LAE Reserves Loss and LAE reserves represent the Company’s estimate of future claims and LAE payments, net of any future recoveries of such payments. The following table presents changes in the Company’s loss and LAE reserves for the six months ended June 30, 2025. Changes in loss and LAE reserves, with the exception of loss and LAE payments, are recorded in “Losses and loss adjustment” expenses in the Company’s consolidated statements of operations. As of June 30, 2025 and December 31, 2024, the weighted average risk-free rates used to discount the Company’s loss reserves (claim liability) were 3.95% and 4.50%, respectively. LAE reserves are generally expected to be settled within a one-year period and are not discounted. As of June 30, 2025 and December 31, 2024, the Company’s gross loss and LAE reserves included $18 million and $19 million, respectively related to LAE.
In millions |  |  | Changes in Loss and LAE Reserves for the Six Months Ended June 30, 2025 |  |  |  |
Gross Loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Gross Loss |
and LAE |  |  |  |  |  | Accretion |  |  |  |  |  |  |  |  | Changes in |  |  | and LAE |
Reserves as of |  |  | Loss |  |  | of Claim |  |  | Changes in |  |  |  |  |  | Unearned |  |  | Reserves as of |
December 31, |  |  | and LAE |  |  | Liability |  |  | Discount |  |  | Changes in |  |  | Premium |  |  | June 30, |
2024 |  |  | Payments |  |  | Discount |  |  | Rates |  |  | Assumptions (1) |  |  | Revenue |  |  | 2025 |
$ | 526 |  |  | $ | (29 | ) |  | $ | 11 |  |  | $ | 9 |  |  | $ | 9 |  |  | $ | - |  |  | $ | 526 |
___________________ (1) - Includes changes in amount and timing of estimated payments and recoveries. The Company’s loss and LAE reserves remained flat, with claim payments on PREPA and a U.S. public finance leased-backed transaction partially offset by accretion, and lower risk-free rates, which increased future liabilities net of recoveries, primarily from insured RMBS transactions. Additionally, the reclassified recoveries on paid claims to insurance loss recoverable further contributed to an increase in future liabilities. Refer to “Note 1: Business Developments and Risks and Uncertainties” for further information on PREPA. Changes in Insurance Loss Recoverable Insurance loss recoverable represents the Company’s estimate of expected recoveries on paid claims and LAE. The Company recognizes potential recoveries on paid claims based on the probability-weighted net cash inflows present valued at applicable risk-free rates as of the measurement date. The following table presents changes in the Company’s insurance loss recoverable for the six months ended June 30, 2025. Changes in insurance loss recoverable with the exception of collections, are recorded in “Losses and loss adjustment” expenses in the Company’s consolidated statements of operations.
|  |  |  |  |  |  | Changes in Insurance Loss Recoverable |  |
|  |  |  |  |  |  | for the Six Months Ended June 30, 2025 |  |
|  |  |  | Gross |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Gross |
|  |  |  | Recoverable |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Recoverable |
|  |  |  | as of |  |  |  |  |  | Accretion |  |  | Changes in |  |  |  |  |  | as of |
|  |  |  | December 31, |  |  | Collections |  |  | of |  |  | Discount |  |  | Changes in |  |  | June 30, |
In millions |  |  | 2024 |  |  | for Cases |  |  | Recoveries |  |  | Rates |  |  | Assumptions |  |  | 2025 |
Insurance loss recoverable |  |  | $ | 185 |  |  | $ | (13 | ) |  | $ | 4 |  |  | $ | 2 |  |  | $ | 7 |  |  | $ | 185 |
The Company’s insurance loss recoverable remained flat as collections primarily from the sale of unwrapped PREPA bonds received via subrogation for secondary claims paid were partially offset by the reclassification of expected recoveries on paid claims related to a U.S. public finance lease-backed transaction. Additionally, accretion and a decline in risk-free rates contributed to an increase in the value of future recoveries. Loss and LAE Activity For the three and six months ended June 30, 2025, the incurred loss primarily related to accretion and a decline in risk-free rates, which caused future liabilities, net of recoveries to increase primarily on the Company's insured RMBS transactions. For the three and six months ended June 30, 2024, the incurred loss primarily related to PREPA. In addition, the six months ended June 30, 2024 incurred loss included reserves on a U.S. public finance lease-backed transaction. MBIA Inc. and Subsidiaries Notes to Consolidated Financial Statements (Unaudited) Note 5: Loss and Loss Adjustment Expense Reserves (continued) Costs associated with remediating insured obligations assigned to the Company’s surveillance categories are recorded as LAE and are included in “Losses and loss adjustment” expenses on the Company’s consolidated statements of operations. For the three months ended June 30, 2025 and 2024, gross LAE related to remediating insured obligations was $2 million and $9 million, respectively. For the six months ended June 30, 2025 and 2024, gross LAE related to the remediation of insured obligations was $3 million and $11 million, respectively. Surveillance Categories The following table provides information about the financial guarantees and related claim liability included in each of MBIA’s surveillance categories as of June 30, 2025:
|  |  |  |  | Surveillance Categories |
|  |  |  |  | Caution |  |  | Caution |  |  | Caution |  |  |  |  |  |  |
|  |  |  |  | List |  |  | List |  |  | List |  |  | Classified |  |  |  |
$ in millions |  | Low |  |  | Medium |  |  | High |  |  | List |  |  | Total |
Number of policies |  |  | 27 |  |  |  | - |  |  |  | - |  |  |  | 88 |  |  |  | 115 |
Number of issues (1) |  |  | 9 |  |  |  | - |  |  |  | - |  |  |  | 75 |  |  |  | 84 |
Remaining weighted average contract period (in years) |  |  | 3.5 |  |  |  | - |  |  |  | - |  |  |  | 6.1 |  |  |  | 5.4 |
Gross insured contractual payments outstanding: (2) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Principal |  | $ | 572 |  |  | $ | - |  |  | $ | - |  |  | $ | 1,457 |  |  | $ | 2,029 |
|  | Interest |  |  | 1,168 |  |  |  | - |  |  |  | - |  |  |  | 526 |  |  |  | 1,694 |
|  |  | Total |  | $ | 1,740 |  |  | $ | - |  |  | $ | - |  |  | $ | 1,983 |  |  | $ | 3,723 |
Gross Claim Liability (3) |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | 872 |  |  | $ | 872 |
Less: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Gross Potential Recoveries (4) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 441 |  |  |  | 441 |
| Discount, net (5) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 99 |  |  |  | 99 |
Net claim liability (recoverable) |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | 332 |  |  | $ | 332 |
Unearned premium revenue |  | $ | 2 |  |  | $ | - |  |  | $ | - |  |  | $ | 9 |  |  | $ | 11 |
Reinsurance recoverable on paid and unpaid losses (6) |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 16 |
(1) - An “issue” represents the aggregate of financial guarantee policies that share the same revenue source for purposes of making debt service payments on the insured debt. (2) - Represents contractual principal and interest payments due by the issuer of the obligations insured by MBIA. (3) - The gross claim liability with respect to Puerto Rico exposures are net of expected recoveries for policies in a net payable position. (4) - Gross potential recoveries with respect to certain Puerto Rico exposures are net of the claim liability for policies in a net recoverable position. (5) - Represents discount related to Gross Claim Liability and Gross Potential Recoveries. (6) - Included in "Other assets" on the Company's consolidated balance sheets. MBIA Inc. and Subsidiaries Notes to Consolidated Financial Statements (Unaudited) Note 5: Loss and Loss Adjustment Expense Reserves (continued) The following table provides information about the financial guarantees and related claim liability included in each of MBIA’s surveillance categories as of December 31, 2024:
|  |  |  |  | Surveillance Categories |
|  |  |  |  | Caution |  |  | Caution |  |  | Caution |  |  |  |  |  |  |
|  |  |  |  | List |  |  | List |  |  | List |  |  | Classified |  |  |  |
$ in millions |  | Low |  |  | Medium |  |  | High |  |  | List |  |  | Total |
Number of policies |  |  | 29 |  |  |  | - |  |  |  | - |  |  |  | 90 |  |  |  | 119 |
Number of issues (1) |  |  | 10 |  |  |  | - |  |  |  | - |  |  |  | 76 |  |  |  | 86 |
| Remaining weighted average contract period (in years) |  |  | 5.7 |  |  |  | - |  |  |  | - |  |  |  | 6.4 |  |  |  | 6.2 |
Gross insured contractual payments outstanding: (2) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Principal |  | $ | 717 |  |  | $ | - |  |  | $ | - |  |  | $ | 1,509 |  |  | $ | 2,226 |
|  | Interest |  |  | 1,307 |  |  |  | - |  |  |  | - |  |  |  | 569 |  |  |  | 1,876 |
|  |  | Total |  | $ | 2,024 |  |  | $ | - |  |  | $ | - |  |  | $ | 2,078 |  |  | $ | 4,102 |
Gross Claim Liability (3) |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | 906 |  |  | $ | 906 |
Less: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Gross Potential Recoveries (4) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 467 |  |  |  | 467 |
| Discount, net (5) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 107 |  |  |  | 107 |
Net claim liability (recoverable) |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | 332 |  |  | $ | 332 |
Unearned premium revenue |  | $ | 4 |  |  | $ | - |  |  | $ | - |  |  | $ | 9 |  |  | $ | 13 |
Reinsurance recoverable on paid and unpaid losses (6) |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 16 |
(1) - An “issue” represents the aggregate of financial guarantee policies that share the same revenue source for purposes of making debt service payments on the insured debt. (2) - Represents contractual principal and interest payments due by the issuer of the obligations insured by MBIA. (3) - The gross claim liability with respect to Puerto Rico exposures are net of expected recoveries for policies in a net payable position. (4) - Gross potential recoveries with respect to certain Puerto Rico exposures are net of the claim liability for policies in a net recoverable position. (5) - Represents discount related to Gross Claim Liability and Gross Potential Recoveries. (6) - Included in "Other assets" on the Company's consolidated balance sheets.

X
- Definition The entire disclosure for liabilities related to future policy benefits and unpaid claims and claim adjustments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480081/944-40-50-3 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/944-40/tableOfContent + Details
Name: | us-gaap_LiabilityForFuturePolicyBenefitsAndUnpaidClaimsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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