ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For a more detailed description of events, trends and uncertainties, as well as the capital, liquidity, credit, operational and market risks and the critical accounting policies and estimates affecting the Company, the following discussion and analysis of the Company’s financial condition and results of operations should be read in its entirety with the Company’s consolidated financial statements and accompanying notes which appear elsewhere in this Form 10-K. The following discussion and analysis of the Company’s financial condition and results of operations contains forward looking statements that involve risks and uncertainties. See “Forward Looking Statements” for more information. The Company’s actual results could differ materially from those anticipated in these forward looking statements as a result of various factors, including those discussed below and elsewhere in this Form 10-K, particularly under the headings “Risk Factors” and “Forward Looking Statements.”
Discussion related to the results of operations for the Company’s comparison of 2021 results to 2020 results have been omitted in this Form 10-K. The Company’s comparison of 2021 results to 2020 results is included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, under Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
Business
The Company reports its results of operations in two distinct segments, Insurance and Asset Management, consistent with the manner in which the Company’s chief operating decision maker (CODM) reviews the business to assess performance and allocate resources. The Company’s Corporate division and other activities (including FG VIEs and CIVs) are presented separately.
In the Insurance segment, the Company provides credit protection products to the U.S. and non-U.S. public finance (including infrastructure) and structured finance markets. In the Asset Management segment, the Company provides investment advisory services, which include the management of CLOs and opportunity funds, as well as certain legacy hedge and opportunity funds now subject to an orderly wind-down. The Corporate division consists primarily of interest expense on the debt of AGUS and AGMH (the U.S. Holding Companies), as well as other operating expenses attributed to holding company activities, including administrative services performed by certain subsidiaries for the holding companies. Other activities include the effect of consolidating FG VIEs and CIVs (FG VIE and CIV consolidation). See Item 8, Financial Statements and Supplementary Data, Note 1, Business and Basis of Presentation, and Note 2, Segment Information.
Economic Environment
Real gross domestic product (GDP) increased 2.1% in 2022, compared to an increase of 5.9% in 2021, according to the second estimate released by the U.S. Bureau of Economic Analysis (BEA). Additionally, the BEA second estimate reported real GDP increased at an annual rate of 2.7% in the fourth quarter of 2022. At the end of December 2022, the U.S. unemployment rate, seasonally adjusted, stood at 3.5%, lower than where it started the year at 3.9%, and down from the COVID-19 pandemic high of 14.7% in April 2020. The Company believes a more robust economy makes it less likely that obligors whose obligations it guarantees will default.
According to the U.S. Bureau of Labor Statistics, the inflation rate in the U.S. before seasonal adjustment for the 12-month period ending December 2022, as measured by the Consumer Price Index for All Urban Consumers (CPI-U), was 6.5%, as compared to 8.2% for the 12-month period ending September 2022. According to the U.K.’s Office for National Statistics, the Consumer Prices Index including owner occupiers’ housing costs (CPIH) rose 9.2% in the 12 months to December 2022, up from 8.8% in September 2022. The CPIH 12-month rate started the year at 4.8%. Consumer price inflation in the U.K. increases reported net par outstanding for certain U.K exposures with approximately $19.8 billion of net par outstanding as of December 31, 2022, and also increases projected future installment premiums on the portion of such exposure that pays at least a portion of the premium on an installment basis over the term of the exposure. Consumer price inflation may also impact the Company indirectly to the extent it makes it more difficult for obligors to make their debt payments or causes interest rates to rise more generally.
With the Federal Open Market Committee (FOMC) acknowledging the need to combat inflation, the FOMC decided at its meeting in March 2022 to start again raising the target range for the federal funds rate and has continued to do so since then. In addition, the FOMC stated that it would reduce its holdings of treasury securities and agency debt and agency mortgage-backed securities. From March 2022 through December 2022, the FOMC raised the target range for the federal funds rate seven
times, from 0% to 0.25% where it started the year to 4.25% to 4.50% at its mid-December 2022 meeting. Although acknowledging that a disinflationary process has begun, at the conclusion of its January 31-February 1, 2023 meeting, the FOMC raised the federal funds target rate by 25 bps to 4.5% to 4.75%, its eighth consecutive increase, stating that it anticipates that ongoing increases will be appropriate in order to attain a stance of monetary policy that is sufficiently restrictive to return inflation to 2% over time.
The level and direction of interest rates and credit spreads impact the Company in numerous ways. On the one hand, higher interest rates may present a more challenging environment for distressed RMBS the Company insures to the extent it causes housing prices to decline. Data released for the November 2022 S&P CoreLogic Case-Shiller Indices show the recent trend of home prices declining across the U.S., with the S&P CoreLogic Case-Shiller U.S. National Home Price NSA Index, covering all nine U.S. census divisions, reporting a seasonally adjusted month-over-month decrease of 0.3%, and the 10-City and 20-City Composites both posting decreases of 0.5%. The National Association of Realtors reported existing-home sales in 2022 declined 17.8% from 2021 as 2022’s rapidly escalating interest rate environment weighed on the residential real estate market. Higher interest rates may also reduce the fair value of fixed-maturity securities currently held in the Company’s investment portfolio, dampen municipal bond issuance and negatively impact the finances of some of the obligors whose payments the Company insures.
On the other hand, higher interest rates are often accompanied by wider spreads, which may make the Company’s credit enhancement products more attractive in the U.S. municipal bond market and increase the level of premiums it can charge for those products. The 30-year AAA Municipal Market Data (MMD) rate is a measure of interest rates in the Company’s largest financial guaranty insurance market, U.S. public finance. The MMD rate averaged 3.00% for 2022, higher than the 1.54% average of 2021. Meanwhile, the difference, or credit spread, between the 30-year BBB-rated general obligation relative to the 30-year AAA MMD averaged 90 bps in 2022. This represented an increase from an average of 70 bps in 2021 but remained well below the 121 bps average in 2020, which included a period of instability following the onset of the COVID-19 pandemic. Despite the significant increase in MMD rate for 2022, the pace of credit spread widening was more modest and market penetration of municipal bond insurance in the U.S. public finance market remained relatively flat at 8.0% of the par amount of new issuances sold for 2022 versus 8.2% in 2021. The Company believes that a widening of credit spreads in 2023, should it occur, could permit it to increase its premium rates on new business. In addition, over time, higher interest rates may also increase the amount the Company can earn on its largely fixed-maturity securities.
Key Business Strategies
The Company continually evaluates its business strategies. For example, with the establishment of AssuredIM, the Company has increased its focus on asset management and alternative investments. Currently, the Company is pursuing the following key business strategies in three areas: (i) insurance; (ii) asset management and alternative investments; and (iii) capital management.
Insurance
The Company seeks to grow the insurance business through new business production, acquisitions of remaining other monoline financial guaranty companies that currently are in runoff and no longer actively writing new business (legacy monoline insurers) or reinsurance of their insured portfolios, and to continue to mitigate losses in its current insured portfolio.
Growth of the Insured Portfolio
The Company seeks to grow its insurance portfolio through new business production in each of its markets: public finance (including infrastructure) and structured finance. The Company believes high-profile defaults by municipal obligors, such as Puerto Rico, Detroit, Michigan and Stockton, California as well as events such as the COVID-19 pandemic have led to increased awareness of the value of bond insurance and stimulated demand for the product. The Company believes there will be continued demand for its insurance in this market because, for those exposures that the Company guarantees, it undertakes the tasks of credit selection, analysis, negotiation of terms, surveillance and, if necessary, loss mitigation. The Company believes that its insurance:
•encourages retail investors, who typically have fewer resources than the Company for analyzing municipal bonds, to purchase such bonds;
•enables institutional investors to operate more efficiently; and
•allows smaller, less well-known issuers to gain market access on a more cost-effective basis.
The low interest rate environment and tight U.S. municipal credit spreads from when the financial crisis began in 2008 through early 2020 dampened demand for bond insurance compared to the levels before the financial crisis that began in 2008. After the onset of the COVID-19 pandemic in early 2020, credit spreads initially widened as a result of market concerns about the impact of the COVID-19 pandemic on some municipal credits, thereby improving demand for financial guaranty insurance even in a low interest rate environment, before narrowing again in 2022. The Company believes that, if credit spreads widen in 2023, demand for bond insurance may improve. See Part I, Item 1, Business — Insurance – Competition.
In certain segments of the infrastructure and structured finance markets the Company believes its financial guaranty product is competitive with other financing options. For example, certain investors may receive advantageous capital requirement treatment with the addition of the Company’s guaranty. The Company considers its involvement in both infrastructure and structured finance transactions to be beneficial because such transactions diversify both the Company’s business opportunities and its risk profile beyond U.S. public finance. The timing of new business production in the infrastructure and structured finance sectors is influenced by typically long lead times and therefore may vary from period to period.
U.S. Municipal Market Data and Bond Insurance Penetration Rates (1)
Based on Sale Date
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (dollars in billions) |
Par: | | | | | |
New municipal bonds issued | $ | 359.7 | | | $ | 456.7 | | | $ | 451.8 | |
Total insured | $ | 28.8 | | | $ | 37.5 | | | $ | 34.2 | |
Insured by Assured Guaranty | $ | 17.0 | | | $ | 22.6 | | | $ | 19.7 | |
Number of issues: | | | | | |
New municipal bonds issued | 7,902 | | | 11,819 | | | 11,857 | |
Total insured | 1,420 | | | 2,198 | | | 2,140 | |
Insured by Assured Guaranty | 648 | | | 1,076 | | | 982 | |
Bond insurance market penetration based on: | | | | | |
Par | 8.0 | % | | 8.2 | % | | 7.6 | % |
Number of issues | 18.0 | % | | 18.6 | % | | 18.0 | % |
Single A par sold | 30.2 | % | | 26.6 | % | | 28.3 | % |
Single A transactions sold | 59.0 | % | | 56.6 | % | | 54.3 | % |
$25 million and under par sold | 21.9 | % | | 21.3 | % | | 20.9 | % |
$25 million and under transactions sold | 21.4 | % | | 21.7 | % | | 21.0 | % |
____________________
(1) Source: The amounts in the table are those reported by Thomson Reuters. The table excludes Corporate-CUSIP transactions insured by Assured Guaranty, which the Company also considers to be public finance business.
The Company also considers opportunities to acquire financial guaranty portfolios, whether by acquiring financial guarantors who are no longer actively writing new business or their insured portfolios, generally through reinsurance. These transactions enable the Company to improve its future earnings and deploy excess capital.
Loss Mitigation
In an effort to avoid, reduce or recover losses and potential losses in its insurance portfolio, the Company employs a number of strategies.
In the public finance area, the Company believes its experience and the resources it is prepared to deploy, as well as its ability to provide bond insurance or other contributions as part of a solution, result in more favorable outcomes in distressed public finance situations than would be the case without its participation. This has been illustrated by the Company’s role in the Detroit, Michigan and Stockton, California financial crises, and more recently by the Company’s role in negotiating various agreements in connection with the restructuring of obligations of the Commonwealth of Puerto Rico and various obligations of its related authorities and public corporations. The Company will also, where appropriate, pursue litigation to enforce its rights.
For example, it initiated a number of legal actions to enforce its rights with respect to obligations of the Commonwealth of Puerto Rico and various obligations of its related authorities and public corporations.
After over five years of negotiations, 2022 has been a turning point for resolving a substantial portion of the Company’s Puerto Rico exposure in accordance with four orders entered by the United States District Court of the District of Puerto Rico (Federal District Court of Puerto Rico) as discussed in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure.
As a result of the consummation on March 15, 2022, of each of the GO/PBA Plan, PRCCDA Modification and PRIFA Modification and the consummation on December 6, 2022 of the HTA Plan (together, the 2022 Puerto Rico Resolutions), including claim payments made by the Company under the 2022 Puerto Rico Resolutions, the Company’s obligations under its insurance policies covering debt of the PRCCDA and PRIFA were extinguished, and its insurance exposure to Puerto Rico GO, PBA and PRHTA was greatly reduced. In the twelve-month period ended December 31, 2022, the Company has reduced its total Puerto Rico exposure, all rated BIG, by $2.2 billion (from $3.6 billion as of December 31, 2021 to $1.4 billion as of December 31, 2022). The Company believes the consummations of the 2022 Puerto Rico Resolutions mark significant milestones in its Puerto Rico loss mitigation efforts.
In connection with the consummation of the 2022 Puerto Rico Resolutions, the Company received substantial amounts of cash, New Recovery Bonds and CVIs.
Under the GO/PBA Plan and in connection with its direct exposure the Company received (including amounts received in connection with the second election described in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, but excluding amounts received in connection with second-to-pay exposures):
•$530 million in cash, net of ceded reinsurance,
•$605 million of New GO Bonds (see Item 8, Financial Statements and Supplementary Data, Note 7, Investments and Cash and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles for additional information), which represents the face value of current interest bonds and the maturity value of capital appreciation bonds, net of ceded reinsurance, and
•$258 million of CVIs (see Item 8, Financial Statements and Supplementary Data, Note 7, Investments and Cash and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles for additional information), which represents the original notional value, net of ceded reinsurance.
Under the PRCCDA Modification and the PRIFA Modification, on March 15, 2022, the Company received an aggregate of $47 million in cash and $98 million in notional amount of CVIs.
In connection with the resolution of its PRHTA exposures pursuant to both the HTA Plan and the GO/PBA Plan the Company received (including amounts received in connection with the election described in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, but excluding amounts received in connection with second-to-pay exposures):
•$251 million in cash,
•$807 million of Toll Bonds (see Note 7, Investments and Cash and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for additional information), which represents the face value of current interest bonds and the maturity value of capital appreciation bonds and convertible capital appreciation bonds, and
•$672 million of CVIs (see Note 7, Investments and Cash, for additional information), which represents the original notional value.
The Company has sold some of the New Recovery Bonds and CVIs it received in connection with the 2022 Puerto Rico Resolutions and may continue to sell amounts it still retains, subject to market conditions. The fair value of such securities held by the Company as of December 31, 2022, is included in the line items “fixed-maturity securities, available-for-sale, at fair value”, “fixed-maturity securities, trading, at fair value”, and “financial guaranty variable interest entities’ assets, at fair value” on the consolidated balance sheets.
The Company continues to work to resolve its remaining unresolved defaulted Puerto Rico exposure, Puerto Rico Electric Power Authority (PREPA). For information about PREPA developments, see Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure. For more information about developments in Puerto Rico and related recovery litigation being pursued by the Company, see Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure and the Insured Portfolio section below.
The Company is and has for several years been working with the servicers of some of the RMBS transactions it insures to encourage the servicers to provide alternatives to distressed borrowers that will encourage them to continue making payments on their loans to help improve the performance of the related RMBS.
The Company also purchases attractively priced obligations, including BIG obligations, that it has insured and for which it had expected losses to be paid, in order to mitigate the economic effect of insured losses (Loss Mitigation Securities). The fair value of Loss Mitigation Securities as of December 31, 2022 (excluding the value of the Company’s insurance) was $508 million, with a par of $778 million.
In some instances, the terms of the Company’s policy give it the option to pay principal on an accelerated basis on an obligation on which it has paid a claim, thereby reducing the amount of guaranteed interest due in the future. The Company has at times exercised this option, which uses cash but reduces projected future losses. The Company may also facilitate the issuance of refunding bonds, by either providing insurance on the refunding bonds or purchasing refunding bonds, or both. Refunding bonds may provide the issuer with payment relief.
Asset Management and Alternative Investments
AssuredIM is a diversified asset manager that serves as investment adviser to CLOs, opportunity and liquid strategies, as well as certain legacy hedge and opportunity funds now subject to an orderly wind-down. As of December 31, 2022, AssuredIM is a top 25 CLO manager by AUM, as published by Creditflux Ltd. AssuredIM is actively pursuing opportunity strategies focused on healthcare and asset-based lending strategies. Over time, the Company seeks to broaden and diversify its Asset Management business through strategic combinations.
The Company is exploring alternative accretive growth strategies for its asset management business, with the goal of maximizing the value of this business for its stakeholders. The Company remains committed to growing asset management-related earnings and is pursuing strategies that would provide it with an avenue for such growth. Discussions regarding alternative accretive growth strategies are ongoing, and there can be no assurances that such discussions will result in any transaction. Please see Part I, Item 1A. Risk Factors, Strategic Risks captioned “Strategic transactions may not result in the benefits anticipated.”
The Company monitors certain operating metrics that are common to the asset management industry. These operating metrics include, but are not limited to, funded AUM and unfunded capital commitments (together, AUM) and investment advisory management and performance fees. The Company considers the categorization of its AUM by product type to be a useful lens in monitoring the Asset Management segment. AUM by product type assists in measuring the duration of AUM for which the Asset Management segment has the potential to earn management fees and performance fees. For a discussion of the AUM metric, see “— Results of Operations by Segment — Asset Management Segment.”
Additionally, the Company believes that AssuredIM provides the Company an opportunity to deploy excess capital at attractive returns improving the risk-adjusted return on a portion of the investment portfolio and potentially increasing the amount of dividends certain of its insurance subsidiaries are permitted to pay under applicable regulations. The Company allocated $750 million of capital to invest in AssuredIM Funds plus $550 million aggregate of investment assets of the U.S. Insurance Subsidiaries’ to be managed by AssuredIM under an IMA. The Company has used these allocations to: (i) launch new products (CLOs and opportunity funds) on the AssuredIM platform; and (ii) enhance the returns of its own investment portfolio.
Adding distributed gains from inception through December 31, 2022 to the original $750 million allocation, the U.S. Insurance Subsidiaries may invest a total of up to $810 million in AssuredIM Funds through their jointly owned investment subsidiary, AGAS. As of December 31, 2022, AGAS had committed $755 million to AssuredIM Funds, including $219 million that has yet to be funded. This capital was committed to several funds, each dedicated to a single strategy including CLOs, healthcare structured capital, and asset-based finance.
Under the IMA with AssuredIM, AGM and AGC have together invested $250 million in municipal obligation strategies and $300 million to CLO strategies. All of these strategies are consistent with the investment strengths of AssuredIM and the Company’s plans to continue to grow its investment strategies.
Capital Management
The Company has developed strategies to efficiently manage capital within the Assured Guaranty group.
From 2013 through February 28, 2023, the Company has repurchased 141 million common shares for approximately $4.7 billion, representing approximately 73% of the total shares outstanding at the beginning of the repurchase program in 2013. On February 23, 2022 and August 3, 2022, the Board authorized the repurchase of an additional $350 million and $250 million, respectively, of its common shares. As of February 28, 2023, the Company was authorized to purchase $201 million of its common shares. Shares may be repurchased from time to time in the open market or in privately negotiated transactions. The timing, form and amount of the share repurchases under the program are at the discretion of management and will depend on a variety of factors, including funds available at the parent company, other potential uses for such funds, market conditions, the Company’s capital position, legal requirements and other factors. The repurchase program may be modified, extended or terminated by the Board at any time and it does not have an expiration date. See Item 8, Financial Statements and Supplementary Data, Note 19, Shareholders’ Equity, for additional information about the Company’s repurchases of its common shares.
Summary of Share Repurchases
| | | | | | | | | | | | | | | | | |
| Amount | | Number of Shares | | Average price per share |
| (in millions, except per share data) |
2013-2021 | $ | 4,158 | | | 132.027 | | | $ | 31.50 | |
2022 | 503 | | | 8.848 | | | 56.79 | |
2023 (through February 28, 2023) | 2 | | | 0.036 | | | 62.23 | |
Cumulative repurchases since the beginning of 2013 | $ | 4,663 | | | 140.911 | | | 33.09 | |
As of December 31, 2022, the estimated accretive effect of the cumulative repurchases of common shares since the beginning of 2013 was approximately: $37.11 per share in shareholders’ equity attributable to AGL, $42.91 per share in adjusted operating shareholders’ equity, and $76.76 per share in adjusted book value.
The Company considers the appropriate mix of debt and equity in its capital structure. On May 26, 2021, the Company issued $500 million of 3.15% Senior Notes due in 2031 for net proceeds of $494 million. On July 9, 2021, a portion of the proceeds from the issuance of the 3.15% Senior Notes was used to redeem $200 million of AGMH debt as follows: all $100 million of AGMH’s 6 7/8% Quarterly Interest Bonds due in 2101, and $100 million of the $230 million of AGMH’s 6.25% Notes due in 2102. On August 20, 2021, the Company issued $400 million of 3.6% Senior Notes due in 2051 for net proceeds of $395 million. On September 27, 2021, all of the proceeds from the issuance of the 3.6% Senior Notes were used to redeem $400 million of AGMH and AGUS debt as follows: all $100 million of AGMH’s 5.60% Notes due in 2103; the remaining $130 million of AGMH 6.25% Notes due in 2102; and $170 million of the $500 million of AGUS 5% Senior Notes due in 2024. Proceeds from the debt issuances that were not used to redeem debt were used for general corporate purposes, including share repurchases. See “— Liquidity and Capital Resources — AGL and its U.S. Holding Companies” for the U.S. Holding Companies’ long-term debt.
In 2021, as a result of these redemptions, the Company recognized a loss on extinguishment of debt of approximately $175 million on a pre-tax basis ($138 million after-tax) which represents the difference between the amount paid to redeem the debt and the carrying value of the debt. The carrying value of the debt included the unamortized fair value adjustments that were recorded upon the acquisition of AGMH in 2009.
Since the second quarter of 2017, AGUS has purchased $154 million in principal of AGMH’s outstanding Junior Subordinated Debentures. The Company may choose to redeem or make additional purchases of this or other Company debt in the future. See “— Liquidity and Capital Resources — AGL and its U.S. Holding Companies”, and Item 8, Financial Statements and Supplementary Data, Note 12, Long-Term Debt and Credit Facilities.
Executive Summary
The primary drivers of volatility in the Company’s net income include: changes in fair value of credit derivatives, FG VIEs, CIVs, and CCS, as well as loss and LAE, foreign exchange gains (losses), the level of refundings of insured obligations, changes in the value of the Company’s alternative investments, the effects of any large settlements, commutations and loss mitigation strategies, among other factors. Changes in the fair value of AssuredIM Funds and amount of AUM affect the amount of management and performance fees earned. Changes in laws and regulations, among other factors, may also have a significant effect on reported net income or loss in a given reporting period.
Financial Performance of Assured Guaranty
Financial Results
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions, except per share amounts) |
GAAP | | | | | |
Net income (loss) attributable to AGL | $ | 124 | | | $ | 389 | | | $ | 362 | |
Net income (loss) attributable to AGL per diluted share | $ | 1.92 | | | $ | 5.23 | | | $ | 4.19 | |
Weighted average diluted shares | 63.9 | | | 74.3 | | | 86.2 |
| | | | | |
Non-GAAP | | | | | |
Adjusted operating income (loss) (1) | $ | 267 | | | $ | 470 | | | $ | 256 | |
Adjusted operating income per diluted share | $ | 4.14 | | | $ | 6.32 | | | $ | 2.97 | |
Weighted average diluted shares | 63.9 | | | 74.3 | | | 86.2 | |
| | | | | |
Gain (loss) related to FG VIE and CIV consolidation included in adjusted operating income | $ | (6) | | | $ | 30 | | | $ | (12) | |
Gain (loss) related to FG VIE and CIV consolidation included in adjusted operating income per share | $ | (0.10) | | | $ | 0.41 | | | $ | (0.14) | |
| | | | | |
Components of total adjusted operating income (loss) | | | | | |
Insurance segment | $ | 413 | | | $ | 722 | | | $ | 429 | |
Asset Management segment | (6) | | | (19) | | | (50) | |
Corporate division | (134) | | | (263) | | | (111) | |
Other (2) | (6) | | | 30 | | | (12) | |
Adjusted operating income (loss) | $ | 267 | | | $ | 470 | | | $ | 256 | |
| | | | | |
Insurance Segment | | | | | |
Gross written premiums (GWP) | $ | 360 | | | $ | 377 | | | $ | 454 | |
Present value of new business production (PVP) (1) | 375 | | | 361 | | | 390 | |
Gross par written | 22,047 | | | 26,656 | | | 23,265 | |
| | | | | |
Asset Management Segment | | | | | |
AUM: | | | | | |
Inflows - third party | $ | 1,385 | | | $ | 2,971 | | | $ | 1,618 | |
Inflows - intercompany | 270 | | | 243 | | | 1,257 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
| | Amount | | Per Share | | Amount | | Per Share |
| | (in millions, except per share amounts) |
Shareholders’ equity attributable to AGL | | $ | 5,064 | | | $ | 85.80 | | | $ | 6,292 | | | $ | 93.19 | |
Adjusted operating shareholders’ equity (1) | | 5,543 | | | 93.92 | | | 5,991 | | | 88.73 | |
Adjusted book value (1) | | 8,379 | | | 141.98 | | | 8,823 | | | 130.67 | |
Gain (loss) related to FG VIE and CIV consolidation included in adjusted operating shareholders’ equity | | 17 | | | 0.28 | | | 32 | | | 0.47 | |
Gain (loss) related to FG VIE and CIV consolidation included in adjusted book value | | 11 | | | 0.19 | | | 23 | | | 0.34 | |
Common shares outstanding (3) | | 59.0 | | | | | 67.5 | | | |
____________________
(1) See “—Non-GAAP Financial Measures” for a definition of the financial measures that were not determined in accordance with accounting principles generally accepted in the United States of America (GAAP), a reconciliation of the non-GAAP financial measure to the most directly comparable GAAP measure, if available, and for additional details.
(2) Relates to the effect of consolidating FG VIEs and CIVs.
(3) See “— Overview— Key Business Strategies – Capital Management” above for information on common share repurchases.
Consolidated Results of Operations
Consolidated Results of Operations
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Revenues: | | | | | |
Net earned premiums | $ | 494 | | | $ | 414 | | | $ | 485 | |
Net investment income | 269 | | | 269 | | | 297 | |
Asset management fees | 93 | | | 88 | | | 89 | |
Net realized investment gains (losses) | (56) | | | 15 | | | 18 | |
Fair value gains (losses) on credit derivatives | (11) | | | (58) | | | 81 | |
Fair value gains (losses) on CCS | 24 | | | (28) | | | (1) | |
Fair value gains (losses) on FG VIEs | 22 | | | 23 | | | (10) | |
Fair value gains (losses) on CIVs | 17 | | | 127 | | | 41 | |
Foreign exchange gains (losses) on remeasurement | (112) | | | (23) | | | 39 | |
Fair value gains (losses) on trading securities | (34) | | | — | | | — | |
Commutation gains (losses) | 2 | | | — | | | 38 | |
Other income (loss) | 15 | | | 21 | | | 38 | |
Total revenues | 723 | | | 848 | | | 1,115 | |
Expenses: | | | | | |
Loss and LAE (benefit) | 16 | | | (220) | | | 203 | |
Interest expense | 81 | | | 87 | | | 85 | |
Loss on extinguishment of debt | — | | | 175 | | | — | |
Amortization of deferred acquisition cost (DAC) | 14 | | | 14 | | | 16 | |
Employee compensation and benefit expenses | 258 | | | 230 | | | 228 | |
Other operating expenses | 167 | | | 179 | | | 197 | |
Total expenses | 536 | | | 465 | | | 729 | |
Income (loss) before income taxes and equity in earnings (losses) of investees | 187 | | | 383 | | | 386 | |
Equity in earnings (losses) of investees | (39) | | | 94 | | | 27 | |
Income (loss) before income taxes | 148 | | | 477 | | | 413 | |
Less: Provision (benefit) for income taxes | 11 | | | 58 | | | 45 | |
Net income (loss) | 137 | | | 419 | | | 368 | |
Less: Noncontrolling interests | 13 | | | 30 | | | 6 | |
Net income (loss) attributable to Assured Guaranty Ltd. | $ | 124 | | | $ | 389 | | | $ | 362 | |
| | | | | |
Effective tax rate | 7.2 | % | | 12.2 | % | | 10.9 | % |
Net income attributable to AGL in 2022 was lower compared with 2021 primarily due to the following:
•loss and LAE in 2022 compared with a benefit in 2021,
•losses on equity method alternative investments in 2022 compared with gains in 2021,
•realized and unrealized losses on the investment portfolio reported in realized gains (losses) on investments and fair value gains (losses) on trading securities compared with gains in 2021,
•lower fair value gains on CIVs, and
•higher foreign exchange remeasurement losses in 2022.
These decreases were offset in part by:
•losses on extinguishment of debt in 2021 that did not recur in 2022,
•higher net earned premiums mainly attributable to accelerations on certain Puerto Rico exposures, and
•fair value gains on CCS in 2022 compared with losses in 2021.
The Company’s effective tax rate reflects the proportion of income recognized by each of the Company’s operating subsidiaries, with U.S. subsidiaries generally taxed at the U.S. marginal corporate income tax rate of 21%, U.K. subsidiaries taxed at the U.K. marginal corporate tax rate of 19%, the French subsidiary taxed at the French marginal corporate tax rate of 25%, and no taxes for the Company’s Bermuda subsidiaries, unless subject to U.S. tax by election or as a U.S. CFC. The effective tax rate in 2022 was lower than in 2021 due primarily to differences in the portion of income generated by various jurisdictions as well as the Company’s ability to utilize foreign tax credits.
Adjusted Operating Income
Adjusted operating income in 2022 was $267 million, compared with $470 million in 2021. The decrease was primarily attributable to lower Insurance segment adjusted operating income due to losses in equity method alternative investments and benefits in Puerto Rico expected losses in 2021 that did not recur in 2022, offset by a lower corporate division loss due to a 2021 loss on extinguishment of debt that did not recur in 2022. See “— Results of Operations —Reconciliation to GAAP” for the reconciliation of net income (loss) attributable to AGL to adjusted operating income (loss).
Book Value and Adjusted Book Value
Shareholders’ equity attributable to AGL as of December 31, 2022 decreased compared with December 31, 2021, as net income was offset by other comprehensive loss, share repurchases and dividends. Adjusted operating shareholders’ equity and adjusted book value also decreased primarily due to share repurchases, and dividends and foreign exchange remeasurement losses, offset in part, in the case of adjusted book value, by new business development and favorable loss development.
On a per share basis, shareholders’ equity attributable to AGL was $85.80 as of December 31, 2022, which was lower than shareholders’ equity attributable to AGL of $93.19 as of December 31, 2021, primarily due to unrealized losses on the investment portfolio caused largely by rising interest rates.
On a per share basis, adjusted operating shareholders’ equity increased to $93.92 as of December 31, 2022, from $88.73 as of December 31, 2021, and adjusted book value increased to $141.98 as of December 31, 2022 from $130.67 as of December 31, 2021, primarily due to the accretive effect of the share repurchase program, and in the case of adjusted book value, net premiums written and favorable loss development. See “— Non-GAAP Financial Measures” for the reconciliation of shareholders’ equity attributable to AGL to adjusted operating shareholders' equity and adjusted book value.
Other Matters
Russia’s Invasion of Ukraine
Russia’s invasion of Ukraine has led to the imposition of economic sanctions by many western countries against Russia and certain Russian individuals, dislocation in global energy markets, massive refugee movements, and payment default by certain Russian credits. The economic sanctions imposed by western governments, along with decisions by private companies regarding their presence in Russia, continue to reduce western economic ties to Russia and to reshape global economic and political ties more generally, and the Company cannot predict all of the potential effects of the conflict on the world or on the Company.
The Company’s surveillance and treasury functions have reviewed the Company’s insurance and investment portfolios, respectively, and have identified no material direct exposure to Ukraine or Russia. In fact, the Company’s direct insurance exposure to eastern Europe generally is limited to approximately $300 million in net par outstanding as of December 31, 2022, comprising $237 million net par exposure to the sovereign debt of Poland and $63 million net par exposure to a toll road in Hungary. The Company rates the toll road exposure BIG.
Inflation
By some key measures, consumer price inflation in the U.S. and the U.K. was higher in 2022 than it has been in decades, and interest rates generally increased. Consumer price inflation in the U.K. impacts the Company directly by increasing exposure for certain index-linked U.K. debt with par that accretes with increasing inflation, and also increasing projected future installment premiums on the portion of such exposure that pays at least some of the premium on an installment basis over the term of the exposure. Consumer price inflation may also impact the Company indirectly to the extent it makes it more difficult for obligors to make their debt payments, and may be accompanied by higher interest rates that could impact the Company in several ways.
After acknowledging the need to combat inflation, the FOMC of the Federal Reserve Board decided at its March 2022 meeting to start again raising the target federal funds rate, and raised the rate seven times from March 2022 through December 2022. At its January 31 - February 1, 2023 meeting, the FOMC raised the federal funds target rate by 25 bps to 4.5% to 4.75%, its eighth consecutive increase, stating that it anticipates that ongoing increases will be appropriate in order to attain a stance of monetary policy that is sufficiently restrictive to return inflation to 2% over time.
Higher interest rates impact the Company in numerous other ways. For example, higher interest rates are often accompanied by wider credit spreads, which may make the Company’s credit enhancement products more attractive in the market and increase the level of premiums it can charge for that product. However, despite the increases in interest rates in 2022, the pace of credit spread widening was more modest and market penetration of municipal bond insurance in the U.S. public finance market remained relatively flat in 2022 versus 2021. Over time, higher interest rates also increase the amount the Company can earn on its largely fixed-maturity investment portfolio. Higher interest rates may present a more challenging environment for distressed RMBS the Company insures to the extent it causes housing prices to decline, reduce the fair value of its largely fixed-rate fixed-maturity investment portfolio, dampen municipal bond issuance and negatively impact the finances of some insured obligors.
See “Overview — Economic Environment”.
LIBOR Sunset
IBA and FCA first announced in 2017 that the publication of LIBOR would cease at the end of 2021. Many legal documents entered into prior to that time did not include robust fallback language contemplating the permanent suspension of the publication of LIBOR. On March 5, 2021, IBA and FCA confirmed a representative panel of banks will continue setting 1, 3, 6 and 12-month U.S. dollar LIBOR through June 2023, rather than December 31, 2021 as originally announced. The publication of all sterling LIBOR rates ceased on December 31, 2021, as originally announced. To address the permanent cessation of U.S. dollar LIBOR, the U.S. Congress enacted the Adjustable Interest Rate (LIBOR) Act (AIRLA) on March 15, 2022, to provide a federal solution for replacing references to U.S. dollar LIBOR in existing contracts that either lack, or contain insufficient, LIBOR fallback provisions. In accordance with AIRLA, the Board of Governors of the Federal Reserve System adopted final rule 12. C.F.R. Part 253 “Regulation Implementing the Adjustable Interest Rate (LIBOR) Act (Regulation ZZ)” (Rule 253), which identifies Secured Overnight Finance Rate (SOFR)-based benchmark rates that will replace U.S. dollar LIBOR in certain financial contracts after June 30, 2023. Rule 253 confirms that the AIRLA safe harbor provisions for LIBOR contracts that change over to SOFR, either by operation of law or the choice of a determining person, will apply.
The Company has outstanding exposure to LIBOR in the following areas:
Outstanding Insured Financial Guaranty Portfolio
The Company has insured net part outstanding on December 31, 2022 to obligors that the Company is aware have assets, liabilities or hedges that reference U.S. dollar LIBOR or sterling LIBOR. In each case, the transactions are generally governed by documentation entered into prior to the announcement that the publication of LIBOR would cease. These obligors, not the Company, are responsible for any financial cost of the transition away from LIBOR. The Company is impacted if such costs result in payment defaults of obligations the Company insures or increase the amount of losses the Company is required to pay for insured transactions already in payment default.
U.S. Dollar LIBOR. The Company projects that in June 2023 it will have approximately $2.8 billion of insured net par outstanding to obligors that the Company is aware have assets, liabilities or hedges that reference U.S. dollar LIBOR. Of the $2.8 billion of insured net par, approximately $0.9 billion is currently rated BIG by the Company. As part of its insured portfolio surveillance process, the Company’s surveillance team evaluates the potential impact of the transition from U.S. dollar LIBOR on the Company’s insured exposures. The Company is generally in contact with relevant parties to insured
transactions most likely to be impacted by the transition from U.S. dollar LIBOR. In many instances it is difficult to amend the relevant documentation, so the enactment of AIRLA is very helpful. While most of the parties relevant to the Company’s exposure to U.S. dollar LIBOR have not yet expressly committed to a course of action, AIRLA provides a replacement rate and a safe harbor from liability as a result of the transition from U.S. LIBOR.
Sterling LIBOR. The Company also had $16 million of insured net par outstanding at December 31, 2022 to one obligor that the Company is aware has assets, liabilities or hedges that reference sterling LIBOR. The documentation for this transaction was recently amended and will instead reference Sterling Overnight Interbank Average Rate (SONIA) effective March 17, 2023.
Loss Mitigation and Other Securities
Certain securities, primarily Loss Mitigation Securities, with a fair value of approximately $504 million on December 31, 2022 that reference U.S. dollar LIBOR, are generally governed by documentation entered into prior to the announcement that the publication of LIBOR would cease. The transition away from U.S. dollar LIBOR may impact the fair value and total amounts eventually received from such investments.
Outstanding Debt Issued by AGMH and AGUS
The Company’s subsidiary AGUS has $150 million of debentures outstanding that bear a floating rate of interest tied to U.S. dollar LIBOR. In 2022, the Company paid $6 million of interest on those debentures. In addition, the Company’s subsidiary AGMH has $300 million of debentures outstanding ($154 million of which are held by AGUS) that will convert to a floating interest rate tied to U.S. dollar LIBOR after December 15, 2036.
Committed Capital Securities
The Company benefits from $400 million of CCS that pay a rate tied to U.S. dollar LIBOR. In 2022, the amount the Company paid on the CCS was $11 million.
CLOs
Certain CLOs issued and owned by the Company’s CIVs pay interest historically tied to U.S. dollar LIBOR. The relevant operative documents generally included from the outset or were amended or executed after the planned cessation of U.S. dollar LIBOR was announced to include robust fallback language with alternative procedures to transition to a new benchmark rate based on SOFR.
Income Taxes
The U.S. Internal Revenue Service and Department of the Treasury issued final and proposed regulations in October 2020 relating to the tax treatment of PFICs. The final regulations are not expected to have a material impact to the Company’s business operation or its shareholders and the proposed regulations are continuing to be evaluated.
Impact of COVID-19
The emergence and continuation of COVID-19 and reactions to it, including various intermittent closures and capacity and travel restrictions, have had a profound effect on the global economy and financial markets. The ultimate size, depth, course and duration of the pandemic, and the effectiveness, acceptance, and distribution of vaccines and therapeutics for it, remain unknown, and the governmental and private responses to the pandemic continue to evolve. Due to the nature of the Company’s business, COVID-19 and its global impact, directly and indirectly affected certain sectors in the insured portfolio.
Shortly after the pandemic reached the U.S. through early 2021, the Company’s surveillance department conducted supplemental periodic surveillance procedures to monitor the impact on its insured portfolio of COVID-19 and governmental and private responses to COVID-19, with emphasis on state and local governments and entities that were already experiencing significant budget deficits and pension funding and revenue shortfalls, as well as obligations supported by revenue streams most impacted by various intermittent closures and capacity and travel restrictions or an economic downturn. Given significant federal funding to state and local governments in 2021 and the performance it observed, the Company’s surveillance department has reduced these supplemental procedures. However, the Company is still monitoring those sectors it identified as most at risk for any developments related to COVID-19. The Company has paid only relatively small insurance claims it
believes are due at least in part to credit stress arising specifically from COVID-19, and has already received reimbursement for most of those claims.
The Company began operating remotely in accordance with its business continuity plan in March 2020 in response to the COVID-19 pandemic, instituting mandatory remote work policies in its offices in Bermuda, U.S., U.K. and France. By the end of February 2022, the Company had reopened all of its offices, choosing a hybrid remote and office work model in response to employee feedback and as part of its commitment to providing a safe and healthy workplace. Whether its employees are working remotely or in a hybrid remote and office work model, the Company continues to provide the services and communications it normally would. For more information, see Part I, Item 1A, Risk Factors, Operational Risks captioned “The Company is dependent on its information technology and that of certain third parties, and a cyberattack, security breach or failure in the Company’s or a vendor’s information technology system, or a data privacy breach of the Company’s or a vendor’s information technology system, could adversely affect the Company’s business.”
Results of Operations
Critical Accounting Estimates
The preparation of financial statements in accordance with GAAP requires the application of accounting policies that often involve a significant degree of judgment and require the Company to make estimates and assumptions, based on available information, that affect the amounts of assets, liabilities, revenues and expenses reported in the financial statements. The inputs into the Company’s estimates and assumptions consider the economic implications of COVID-19. Estimates are inherently subject to change and actual results could differ from those estimates, and the differences may be material to the Consolidated Financial Statements.
Critical estimates and assumptions are evaluated on an on-going basis based on historical developments, market conditions, industry trends and other information that is reasonable under the circumstances. There can be no assurance that actual results will conform to estimates and assumptions and that reported results of operations will not be materially different in the future to reflect changes in these estimates and assumptions from time to time.
The accounting policies that the Company believes are most dependent on the application of judgment, estimates and assumptions are listed below. See Item 8, Financial Statements and Supplementary Data, Note 1, Business and Basis of Presentation, for the Company’s significant accounting policies which includes a reference to the note where further details regarding the significant estimates and assumptions are provided, as well as Item 7A, Quantitative and Qualitative Disclosures About Market Risk, for further details regarding sensitivity analysis.
•Expected loss to be paid (recovered)
•Fair value of certain assets and liabilities, primarily:
◦Investments
◦Assets and liabilities of CIVs
◦Assets and liabilities of FG VIEs
◦Credit derivatives
•Recoverability of goodwill and other intangible assets
•Credit impairment of financial instruments
•Revenue recognition
•Income tax assets and liabilities, including the recoverability of deferred tax assets (liabilities)
In addition, the valuation of AUM, which is the basis for calculating certain asset management fees, is based on estimates and assumptions. AUM valuations are often performed by independent pricing services based on observable and unobservable inputs. AUM may be impacted by a wide range of factors, including the condition of the global economy and financial markets, the relative attractiveness of the investment strategies of AssuredIM, and regulatory or other governmental policies or actions. For an explanation of how the Company defines and uses the AUM metric and why it provides useful information to investors, see “— Results of Operations by Segment — Asset Management Segment”.
Results of Operations by Segment
The Company reports its results of operations in two distinct segments, Insurance and Asset Management, consistent with the manner in which the Company’s CODM reviews the business to assess performance and allocate resources. The following describes the components of each segment, along with the Corporate division and Other categories. The Insurance
and Asset Management segments and the Corporate division are presented without giving effect to the consolidation of FG VIEs and CIVs.
The Company analyzes the operating performance of each segment using each segment’s adjusted operating income as described in Item 8, Financial Statements and Supplementary Data, Note 2, Segment Information. Results for each segment include specifically identifiable expenses as well as allocations of expenses among legal entities based on time studies and other cost allocation methodologies based on headcount or other metrics.
Insurance Segment Results
Insurance Segment Results
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Segment revenues | | | | | |
Net earned premiums and credit derivative revenues | $ | 508 | | | $ | 438 | | | $ | 504 | |
Net investment income | 278 | | | 280 | | | 310 | |
Fair value gains (losses) on trading securities | (34) | | | — | | | — | |
Commutation gains (losses) | 2 | | | — | | | 38 | |
Foreign exchange gains (losses) on remeasurement and other income (loss) (1) | 3 | | | 15 | | | 22 | |
Total segment revenues | 757 | | | 733 | | | 874 | |
Segment expenses | | | | | |
Loss expense (benefit) | 12 | | | (221) | | | 204 | |
Interest expense | 1 | | | — | | | — | |
Amortization of DAC | 14 | | | 14 | | | 16 | |
Employee compensation and benefit expenses | 148 | | | 142 | | | 143 | |
Other operating expenses | 84 | | | 98 | | | 83 | |
Total segment expenses | 259 | | | 33 | | | 446 | |
Equity in earnings (losses) of investees | (51) | | | 144 | | | 61 | |
Segment adjusted operating income (loss) before income taxes | 447 | | | 844 | | | 489 | |
Less: Provision (benefit) for income taxes | 34 | | | 122 | | | 60 | |
Segment adjusted operating income (loss) | $ | 413 | | | $ | 722 | | | $ | 429 | |
____________________
(1) Other income (loss) consists of recurring items such as ancillary fees on financial guaranty policies for commitments and consents, and if applicable, other revenue items on financial guaranty insurance and reinsurance contracts such as loss mitigation recoveries.
Net Earned Premiums and Credit Derivative Revenues
Premiums are earned over the contractual lives, or in the case of insured obligations backed by homogeneous pools of assets, the remaining expected lives, of financial guaranty insurance contracts. The Company periodically estimates remaining expected lives of its insured obligations backed by homogeneous pools of assets and makes prospective adjustments for such changes in expected lives. Scheduled net earned premiums decrease each year unless replaced by a higher amount of new business, books of business acquired in a business combination or reassumptions of previously ceded business. See Item 8, Financial Statements and Supplementary Data, Note 5, Contracts Accounted for as Insurance, Premiums, for additional information.
Net earned premiums due to accelerations are attributable to changes in the expected lives of insured obligations driven by: (i) refundings of insured obligations; or (ii) terminations of insured obligations either through negotiated agreements or the exercise of the Company’s contractual rights to make claim payments on an accelerated basis.
Refundings occur in the public finance market when municipalities and other public finance issuers pay down insured obligations prior to their originally scheduled maturities. Refundings tend to increase when issuers can refinance their debt obligations at lower rates than they are currently paying. The premiums associated with the insured obligations of
municipalities and other public finance issuers are generally received upfront when the obligations are issued and insured. When issuers pay down insured obligations, the Company is no longer on risk for payment defaults, and therefore accelerates the recognition of the remaining nonrefundable deferred premium revenue. The amortization of the Company’s outstanding book of business along with the previously high levels of refunding activity has led to a lower volume of refunding opportunities over the last several years, except for refundings of Puerto Rico policies under the 2022 Puerto Rico Resolutions.
Terminations are generally negotiated agreements with beneficiaries resulting in the extinguishment of the Company’s insurance obligation. Terminations are more common in the structured finance asset class, but may also occur in the public finance asset class. While each termination may have different terms, they all result in the expiration of the Company’s insurance risk, the acceleration of the recognition of the associated deferred premium revenue and the reduction of any remaining premiums receivable.
Insurance Segment
Net Earned Premiums and Credit Derivative Revenues | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Net earned premiums: | | | | | |
Financial guaranty insurance: | | | | | |
Public finance | | | | | |
Scheduled net earned premiums (1) | $ | 256 | | | $ | 290 | | | $ | 292 | |
Accelerations: | | | | | |
Refundings | 179 | | | 56 | | | 123 | |
Terminations | — | | | 1 | | | 6 | |
Total accelerations | 179 | | | 57 | | | 129 | |
Total public finance | 435 | | | 347 | | | 421 | |
Structured finance | | | | | |
Scheduled net earned premiums (1) | 58 | | | 66 | | | 67 | |
Terminations | — | | | 2 | | | — | |
Total structured finance | 58 | | | 68 | | | 67 | |
Specialty insurance and reinsurance | 4 | | | 3 | | | 2 | |
Total net earned premiums | 497 | | | 418 | | | 490 | |
| | | | | |
Credit derivative revenues: | | | | | |
Scheduled net earned premiums | 9 | | | 13 | | | 13 | |
Accelerations | 2 | | | 7 | | | 1 | |
Total credit derivative revenues | 11 | | | 20 | | | 14 | |
Total net earned premiums and credit derivative revenues | $ | 508 | | | $ | 438 | | | $ | 504 | |
____________________
(1) Includes accretion of discount.
Net earned premiums and credit derivative revenues increased in 2022 compared with 2021 primarily due to refundings of $133 million related to the 2022 Puerto Rico Resolutions discussed in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, offset in part by the scheduled decline in structured finance par outstanding and the effect of other refundings and terminations on scheduled net earned premiums. As of December 31, 2022, $3.7 billion of net deferred premium revenue on financial guaranty insurance remained to be earned over the life of the insurance contracts.
New Business Production
Gross Written Premiums and New Business Production
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
GWP | | | | | |
Public Finance—U.S. | $ | 248 | | | $ | 231 | | | $ | 294 | |
Public Finance—non-U.S. | 75 | | | 89 | | | 142 | |
Structured Finance—U.S. | 37 | | | 51 | | | 18 | |
Structured Finance—non-U.S. | — | | | 6 | | | — | |
Total GWP | $ | 360 | | | $ | 377 | | | $ | 454 | |
| | | | | |
PVP (1): | | | | | |
Public Finance—U.S. | $ | 257 | | | $ | 235 | | | $ | 292 | |
Public Finance—non-U.S. | 68 | | | 79 | | | 82 | |
Structured Finance—U.S. | 43 | | | 42 | | | 14 | |
Structured Finance—non-U.S. (2) | 7 | | | 5 | | | 2 | |
Total PVP | $ | 375 | | | $ | 361 | | | $ | 390 | |
| | | | | |
Gross Par Written (1): | | | | | |
Public Finance—U.S. | $ | 19,801 | | | $ | 23,793 | | | $ | 21,198 | |
Public Finance—non-U.S. | 624 | | | 1,117 | | | 1,434 | |
Structured Finance—U.S. | 1,077 | | | 1,316 | | | 380 | |
Structured Finance—non-U.S. (2) | 545 | | | 430 | | | 253 | |
Total gross par written | $ | 22,047 | | | $ | 26,656 | | | $ | 23,265 | |
| | | | | |
Average rating on new business written | A- | | A- | | A- |
____________________
(1) PVP and Gross Par Written in the table above are based on “close date,” when the transaction settles. See “— Non-GAAP Financial Measures — PVP or Present Value of New Business Production.”
(2) 2022 PVP and gross par written include the present value of future premiums and exposure, respectively, associated with a financial guarantee written by the Company that, under GAAP, is accounted for under ASC 460, Guarantees.
GWP relates to insurance and reinsurance contracts for both financial guaranty and specialty business. Financial guaranty insurance and reinsurance GWP includes: (i) amounts collected upfront on new business written; (ii) the present value of future contractual or expected premiums on new business written (discounted at risk-free rates); and (iii) the effects of changes in the estimated lives of certain transactions in the in-force book of business. Specialty business GWP is recorded as premiums are due. Credit derivatives are accounted for at fair value and therefore are not included in GWP.
The non-GAAP financial measure, PVP, includes upfront premiums and the present value of expected future installments on new business at the time of issuance, discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, for all contracts regardless of form or accounting model. See “— Non-GAAP Financial Measures” below.
U.S. public finance GWP increased in 2022 to $248 million from $231 million in 2021, and the corresponding PVP increased in 2022 to $257 million from $235 million in 2021. The increase was primarily due to a higher proportion of secondary market transactions. The Company’s direct par written represented 59% of the total U.S. municipal market insured issuance in 2022, compared with 60% in 2021, and the Company’s penetration of all municipal issuance was 4.7% in 2022, compared with 5.0% in 2021.
In 2022, non-U.S. public finance GWP and PVP included restructuring of several existing transactions that resulted in additional GWP and PVP, without an increase in gross par, and several large transactions involving secondary market guarantees for institutional investors and banks, and a U.K. water utility liquidity guarantee.
Structured finance GWP and PVP in 2022 were primarily attributable to large insurance securitization transactions and pooled corporate obligations. PVP also includes a guarantee of rental income cash flows, for which no GWP is reported under GAAP.
Business activity in the infrastructure and structured finance sectors typically has long lead times and therefore may vary from period to period.
Income from Investments
Net investment income is a function of the yield that the Company earns on available-for-sale fixed-maturity securities and short-term investments, and the size of such portfolio. The investment yield on fixed-maturity securities is a function of market interest rates at the time of investment as well as the type, credit quality and maturity of the securities in this portfolio.
CVIs issued by Puerto Rico and received as part of the 2022 Puerto Rico Resolutions are classified as trading with changes in fair value reported in “fair value gains (losses) on trading securities” in the consolidated statements on operations. The fair value of such instruments as of December 31, 2022 was $303 million.
Equity method investments in the Insurance segment include investments that the U.S. Insurance Subsidiaries make in AssuredIM Funds, as well as other alternative investments. The income (loss) on such investments is reported in “equity in earnings (losses) of investees” and typically represents the change in NAV of AssuredIM Funds and the Company’s share of earnings of its other investees. The U.S. Insurance Subsidiaries are authorized to invest up to $750 million in AssuredIM Funds. Adding distributed gains from inception through December 31, 2022, the U.S. Insurance Subsidiaries may invest a total of up to $810 million in AssuredIM Funds. As of December 31, 2022, the U.S. Insurance Subsidiaries had total commitments to AssuredIM Funds of $755 million, of which $536 million represented net invested capital and $219 million was undrawn.
Insurance Segment
Income from Investments
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Net investment income | | | | | |
Externally managed | $ | 186 | | | $ | 202 | | | $ | 231 | |
Loss Mitigation Securities and other | 66 | | | 58 | | | 69 | |
Managed by AssuredIM (1) | 22 | | | 16 | | | 8 | |
Intercompany loans | 10 | | | 10 | | | 10 | |
Investment income | 284 | | | 286 | | | 318 | |
Investment expenses | (6) | | | (6) | | | (8) | |
Net investment income | $ | 278 | | | $ | 280 | | | $ | 310 | |
| | | | | |
Fair value gains (losses) on trading securities | $ | (34) | | | $ | — | | | $ | — | |
| | | | | |
Equity in earnings (losses) of investees | | | | | |
AssuredIM Funds | $ | (10) | | | $ | 80 | | | $ | 42 | |
Other | (41) | | | 64 | | | 19 | |
Equity in earnings (losses) of investees | $ | (51) | | | $ | 144 | | | $ | 61 | |
____________________
(1) Represents interest income on a portfolio of CLOs and municipal bonds managed by AssuredIM under an IMA.
Net investment income was consistent in 2022 compared with 2021. The overall pre-tax book yield of available-for-sale fixed-maturity securities and short-term investments was 3.55% as of December 31, 2022 and 2.93% as of December 31, 2021. Externally managed portfolio’s pre-tax book yield was 3.09% as of December 31, 2022, compared with 2.92% as of December 31, 2021.
Equity in earnings of AssuredIM Funds in 2022 was a loss primarily attributable to the dilutive impact of a subsequent close of a healthcare fund. Equity in earnings of other investments was a loss in 2022 primarily due to mark-to-market losses in a private equity fund.
Economic Loss Development
The insured portfolio includes policies accounted for under several different accounting models depending on the characteristics of the contract and the Company’s control rights. For a discussion of methodologies and significant estimates for expected loss to be paid (recovered), see Item 8, Financial Statements and Supplementary Data, Note 4, Expected Loss to be Paid (Recovered). For the accounting policies for measurement and recognition under GAAP for each type of contract, see the notes listed below in Item 8, Financial Statements and Supplementary Data.
•Note 5 for contracts accounted for as insurance;
•Note 6 for contracts accounted for as credit derivatives;
•Note 8 for FG VIEs; and
•Note 9 for fair value methodologies for credit derivatives and FG VIEs’ assets and liabilities.
In order to efficiently evaluate and manage the economics of the entire insured portfolio, management compiles and analyzes expected loss information for all policies on a consistent basis. The discussion of losses that follows encompasses expected losses on all contracts in the insured portfolio regardless of accounting model, unless otherwise specified. Net expected loss to be paid (recovered) primarily consists of the present value of future: expected claim and LAE payments; expected recoveries from issuers or excess spread; cessions to reinsurers; expected recoveries/payables stemming from breaches of representation and warranties (R&W); and, the effects of other loss mitigation strategies. Assumptions used in the determination of the net expected loss to be paid (recovered) such as delinquency, severity, discount rates and expected time frames to recovery were consistent by sector regardless of the accounting model used.
Current risk-free rates are used to discount expected losses at the end of each reporting period and therefore changes in such rates from period to period affect the expected loss estimates reported. Changes in risk-free rates used to discount losses affect economic loss development, and loss and LAE; however, the effect of changes in discount rates are not indicative of actual credit impairment or improvement in the period. The weighted average discount rates used to discount expected losses (recoveries) were 4.08%, 1.02% and 0.60% as of December 31, 2022, 2021 and 2020, respectively.
The composition of economic loss development (benefit) by accounting model and by sector are presented in the tables that follow, and the drivers of economic loss development (benefit) are discussed below.
Net Expected Loss to be Paid (Recovered) and Net Economic Loss Development (Benefit)
by Accounting Model
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net Expected Loss to be Paid (Recovered) | | Net Economic Loss Development (Benefit) |
| | As of December 31, | | Year Ended December 31, |
Accounting Model | | 2022 | | 2021 | | 2022 | | 2021 | | 2020 |
| | (in millions) |
Insurance | | $ | 205 | | | $ | 364 | | | $ | (112) | | | $ | (281) | | | $ | 142 | |
FG VIEs | | 314 | | (1) | 42 | | | (17) | | | (20) | | | 1 | |
Credit derivatives | | 3 | | | 5 | | | 4 | | | 14 | | | 2 | |
Total | | $ | 522 | | | $ | 411 | | | $ | (125) | | | $ | (287) | | | $ | 145 | |
| | | | | | | | | | |
Net exposure rated BIG | | $ | 5,976 | | | $ | 7,440 | | | | | | | |
____________________
(1) The increase in expected loss to be paid for FG VIEs primarily relates to Puerto Rico Trusts that were consolidated as a result of the 2022 Puerto Rico Resolutions. Prior to the 2022 Puerto Rico Resolutions, all Puerto Rico Exposures were accounted for as insurance. See Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, and Note 4, Expected Loss to be Paid (Recovered).
Net Expected Loss to be Paid (Recovered)
Roll Forward by Sector
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2022 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2021 | | Economic Loss Development (Benefit) | | Net (Paid) Recovered Losses (1) | | Net Expected Loss to be Paid (Recovered) as of December 31, 2022 |
| | (in millions) |
Public finance: | | | | | | | | |
U.S. public finance | | $ | 197 | | | $ | 19 | | | $ | 187 | | | $ | 403 | |
Non-U.S. public finance | | 12 | | | (2) | | | (1) | | | 9 | |
Public finance | | 209 | | | 17 | | | 186 | | | 412 | |
Structured finance: | | | | | | | | |
U.S. RMBS | | 150 | | | (143) | | | 59 | | | 66 | |
Other structured finance | | 52 | | | 1 | | | (9) | | | 44 | |
Structured finance | | 202 | | | (142) | | | 50 | | | 110 | |
Total | | $ | 411 | | | $ | (125) | | | $ | 236 | | | $ | 522 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2021 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2020 | | Economic Loss Development (Benefit) | | Net (Paid) Recovered Losses (1) | | Net Expected Loss to be Paid (Recovered) as of December 31, 2021 |
| | (in millions) |
Public finance: | | | | | | | | |
U.S. public finance | | $ | 305 | | | $ | (182) | | | $ | 74 | | | $ | 197 | |
Non-U.S. public finance | | 36 | | | (22) | | | (2) | | | 12 | |
Public finance | | 341 | | | (204) | | | 72 | | | 209 | |
Structured finance: | | | | | | | | |
U.S. RMBS | | 148 | | | (100) | | | 102 | | | 150 | |
Other structured finance | | 40 | | | 17 | | | (5) | | | 52 | |
Structured finance | | 188 | | | (83) | | | 97 | | | 202 | |
Total | | $ | 529 | | | $ | (287) | | | $ | 169 | | | $ | 411 | |
Effect of changes in the risk-free rates included in economic loss development (benefit) was a benefit of $115 million and $33 million in 2022 and 2021, respectively.
2022 Net Economic Loss Development
Public Finance: Public finance expected loss to be paid primarily related to U.S. exposures, which had BIG net par outstanding of $3.8 billion as of December 31, 2022, compared with $5.4 billion as of December 31, 2021. The Company projected that its total net expected loss across its troubled U.S. public finance exposures as of December 31, 2022 was $403 million, compared with $197 million as of December 31, 2021. The economic loss development on U.S. exposures in 2022 was $19 million, which was primarily attributable to certain Puerto Rico and health care exposures, partially offset by the effect of changes in discount rates. In 2022, the Company had net recovered losses of $187 million in the U.S. public finance sector related primarily to the claims paid on $2.0 billion net par under the 2022 Puerto Rico Resolutions, net of recoveries, which were in the form of cash, New Recovery Bonds and CVIs. See Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, for a discussion of Puerto Rico developments.
U.S. RMBS: The net benefit attributable to U.S. RMBS of $143 million was mainly related to a $58 million benefit related to changes in discount rates, a $49 million benefit related to improvement in transaction performance, a $30 million benefit related to higher recoveries on charged-off second lien loans, a $27 million benefit related to loss mitigation activity, a $26 million benefit related to updates in projected default curves, and a $17 million benefit on certain assumed RMBS transactions related to a settlement between a ceding company and a R&W provider. These items were all partially offset by loss of $79 million related to lower excess spread.
2021 Net Economic Loss Development
Public Finance: Public finance expected loss to be paid primarily related to U.S. exposures, which had BIG net par outstanding of $5.4 billion as of both December 31, 2021 and December 31, 2020. The Company projected that its total net expected loss across its troubled U.S. public finance exposures as of December 31, 2021 would be $197 million, compared with $305 million as of December 31, 2020. The economic benefit on U.S. exposures in 2021 was $182 million, which was primarily attributable to certain Puerto Rico exposures. In the fourth quarter of 2021, the Company sold a portion of its salvage and subrogation recoverables associated with certain matured Puerto Rico GO and PREPA exposures on which the Company had previously paid claims. This sale resulted in proceeds of $383 million, including $56 million that was settled in January 2022. The Company has continued to make such sales, and received an additional $133 million in proceeds in connection with additional such sales in 2022. Also in the fourth quarter of 2021, the Company increased its assumptions for the value of the remaining CVIs and New Recovery Bonds received under the GO/PBA Plan and HTA Plan. During 2021, the Company also incorporated refinements in certain terms of the Puerto Rico support agreements.
The economic benefit of $22 million for non-U.S. public finance exposures during 2021 was mainly due to the impact of higher Euro Interbank Offered Rate (Euribor), the restructuring of certain exposures and an improved performance outlook for certain road exposures.
U.S. RMBS: The net benefit attributable to U.S. RMBS of $100 million was mainly related to a $72 million benefit related to higher recoveries on charged-off second lien loans, a $28 million benefit related to improvement in transaction performance, a $23 million benefit related to assumed recovery on certain deferred principal balances in first lien loans, and a benefit of $18 million related to changes in discount rates, partially offset by loss of $41 million related to lower excess spread.
Other Structured Finance: The economic loss development attributable to structured finance, excluding U.S. RMBS, was $17 million, which was primarily attributable to LAE for certain transactions and deterioration of certain aircraft RVI exposures.
Insurance Segment Loss Expense
The primary differences between net economic loss development and the amount reported as “loss and LAE (benefit)” in the consolidated statements of operations are that loss and LAE (benefit): (i) considers deferred premium revenue in the calculation of loss reserves for financial guaranty insurance contracts; (ii) eliminates loss and LAE related to FG VIEs; and (iii) does not include estimated losses on credit derivatives.
Insurance segment loss expense includes loss and LAE on financial guaranty insurance contracts and losses on credit derivatives without giving effect to eliminations related to the consolidation of FG VIEs.
For financial guaranty insurance contracts, each transaction’s expected loss to be expensed is compared with the deferred premium revenue of that transaction. Expected loss to be expensed represents past or expected future net claim payments that have not yet been expensed. Such amounts will be expensed in future periods as deferred premium revenue amortizes into income on financial guaranty insurance policies. Expected loss to be expensed is the Company’s projection of incurred losses that will be recognized in future periods, excluding accretion of discount. When the expected loss to be expensed exceeds the deferred premium revenue, a loss is recognized in income for the amount of such excess. Therefore, the timing of loss recognition in income does not necessarily coincide with the timing of the actual credit impairment or improvement reported in net economic loss development. Transactions (particularly BIG transactions) acquired in a business combination or seasoned portfolios assumed from legacy financial guaranty insurers generally have the largest deferred premium revenue balances. Therefore, the largest differences between net economic loss development and loss and LAE on financial guaranty insurance contracts generally relate to those policies.
While expected loss to be paid (recovered) is an important measure that provides the present value of amounts that the Company expects to pay or recover in future periods on all contracts, expected loss to be expensed is important because it presents the Company’s projection of net expected losses that will be recognized in the consolidated statement of operations in future periods as deferred premium revenue amortizes into income for financial guaranty insurance policies.
The amount of Insurance segment loss expense, which includes all policies regardless of form, is a function of the amount of economic loss development discussed above and the deferred premium revenue amortization in a given period, on a contract-by-contract basis. The following table presents the Insurance segment loss expense.
Insurance Segment
Loss Expense (Benefit)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
U.S. public finance | $ | 128 | | | $ | (146) | | | $ | 225 | |
Non-U.S. public finance | — | | | (9) | | | 5 | |
Structured finance: | | | | | |
U.S. RMBS | (120) | | | (84) | | | (36) | |
Other structured finance | 4 | | | 18 | | | 10 | |
Structured finance | (116) | | | (66) | | | (26) | |
Total Insurance segment loss expense (benefit) | $ | 12 | | | $ | (221) | | | $ | 204 | |
The difference between public finance loss expense and economic development in 2022 was primarily attributable to the release of unearned premium reserve on policies that were extinguished under the 2022 Puerto Rico Resolutions. As a result, the Company recognized loss and LAE expense that had not previously been reported in the statement of operations, and corresponding net earned premiums were recognized for the remaining deferred premium revenue on the extinguished Puerto Rico exposures. For additional information on the expected timing of net expected losses to be expensed see Item 8, Financial Statements and Supplementary Data, Note 5, Contracts Accounted for as Insurance.
Other Operating Expenses
The decrease in other operating expenses to $84 million in 2022 from $98 million in 2021 was primarily attributable to the write-off of a $16 million intangible asset attributable to Municipal Assurance Corp. (MAC) insurance licenses in 2021 that did not recur in 2022. MAC was merged with and into AGM on April 1, 2021. See Item 8, Financial Statements and Supplementary Data, Note 11, Goodwill and Other Intangible Assets, for additional information.
Financial Strength Ratings
Demand for the financial guaranties issued by the Company’s insurance subsidiaries may be impacted by changes in the credit ratings assigned to them by the rating agencies. The financial strength ratings (or similar ratings) assigned to AGL’s insurance subsidiaries, along with the date of the most recent rating action (or confirmation) by the rating agency assigning the rating, are shown in the table below.
| | | | | | | | | | | | | | | | | | | | | | | |
| S&P | | KBRA | | Moody’s | | A.M. Best Company, Inc. |
AGM | AA (stable) (7/8/22) | | AA+ (stable) (10/21/22) | | A1 (stable) (3/18/22) | | — |
AGC | AA (stable) (7/8/22) | | AA+ (stable) (10/21/22) | | (1) | | — |
AG Re | AA (stable) (7/8/22) | | — | | — | | — |
AGRO | AA (stable) (7/8/22) | | — | | — | | A+ (stable) (7/22/22) |
AGUK | AA (stable) (7/8/22) | | AA+ (stable) (10/21/22) | | A1 (stable) (3/18/22) | | — |
AGE | AA (stable) (7/8/22) | | AA+ (stable) (10/21/22) | | — | | — |
____________________
(1) AGC requested that Moody’s withdraw its financial strength ratings of AGC in January 2017, but Moody’s denied that request. On March 18, 2022, Moody’s upgraded the financial strength rating of AGC to A2 (stable) from A3 (stable).
Ratings are subject to continuous rating agency review and revision or withdrawal at any time. In addition, the Company periodically assesses the value of each rating assigned to each of its companies, and as a result of such assessment may request that a rating agency add or drop a rating from certain of its companies. There can be no assurance that any of the rating agencies will not take negative action on the financial strength ratings (or similar ratings) of AGL’s insurance subsidiaries in the future or cease to rate one or more of AGL’s insurance subsidiaries, either voluntarily or at the request of that subsidiary.
For a discussion of the effects of rating actions on the Company beyond potential effects on the demand for its insurance products, see “—Liquidity and Capital Resources — Insurance Subsidiaries” section below.
Asset Management Segment Results
Asset Management Segment Results
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Segment revenues | | | | | |
Management fees (1) | $ | 85 | | | $ | 76 | | | $ | 59 | |
Performance fees | 21 | | | 1 | | | 1 | |
Foreign exchange gains (losses) on remeasurement and other income (loss) | 6 | | | 6 | | | 6 | |
Total segment revenues | 112 | | | 83 | | | 66 | |
Segment expenses | | | | | |
Employee compensation and benefit expenses | 80 | | | 67 | | | 67 | |
Interest expense | 1 | | | 1 | | | — | |
Other operating expenses (1) (2) | 38 | | | 40 | | | 61 | |
Total segment expenses | 119 | | | 108 | | | 128 | |
Segment adjusted operating income (loss) before income taxes | (7) | | | (25) | | | (62) | |
Less: Provision (benefit) for income taxes | (1) | | | (6) | | | (12) | |
Segment adjusted operating income (loss) | $ | (6) | | | $ | (19) | | | $ | (50) | |
_____________________
(1) The Asset Management segment presents reimbursable fund expenses netted in other operating expenses, whereas on the consolidated statement of operations such reimbursable expenses are shown gross as revenues.
(2) Includes amortization of intangible assets of $11 million in 2022, $12 million in 2021 and $13 million in 2020.
Management and Performance Fees
Management fees are generated by CLOs, opportunity funds, liquid strategies, and certain of the wind-down funds. CLO fees are the net management fees that AssuredIM retains after rebating the portion of these fees that pertains to the CLO Equity that is held directly by AssuredIM Funds. Management fees from opportunity funds and liquid strategies include funds that were launched since the BlueMountain Acquisition in which the Insurance segment’s U.S. Insurance Subsidiaries invest as well as with two previously established opportunity funds in their harvest periods. The Company also generates fees from legacy hedge and opportunity funds now subject to an orderly wind-down.
Management Fees
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
CLOs | $ | 48 | | | $ | 48 | | | $ | 23 | |
Opportunity funds and liquid strategies | 35 | | | 20 | | | 11 | |
Wind-down funds | 2 | | | 8 | | | 25 | |
Total management fees | $ | 85 | | | $ | 76 | | | $ | 59 | |
Fees from opportunity funds increased primarily due to higher third party AUM in healthcare funds. Fees from the wind-down funds decreased as distributions to investors continued. As of December 31, 2022, AUM of the wind-down funds was $182 million compared with $582 million as of December 31, 2021.
Performance fees and increased compensation expenses in 2022 were attributable to the healthcare and asset-based funds.
Expenses
Expenses primarily consist of employee compensation and benefits, and also include other operating expenses such as rent, professional fees, placement fees, and depreciation. Amortization of finite-lived intangible assets mainly consist of AssuredIM’s CLO and investment management contracts and its CLO distribution network as discussed below.
Goodwill and Intangible Assets
As of December 31, 2022, the Company had $117 million in goodwill and $40 million in finite-lived intangible assets associated with the BlueMountain Acquisition. To date, there have been no impairments of goodwill or finite-lived intangible assets. Amortization expense associated with the finite-lived intangible assets was $11 million, $12 million and $13 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Assets Under Management
The Company uses AUM as a metric to measure progress in its Asset Management segment. Management fee revenue is based on a variety of factors and is not perfectly correlated with AUM. However, the Company believes that AUM is a useful metric for assessing the relative size and scope of the Company’s asset management business. The Company uses measures of its AUM in its decision-making process and uses a measure of change in AUM in its calculation of certain components of management compensation. Investors also use AUM to evaluate companies that participate in the asset management business. AUM refers to the assets managed, advised or serviced by the Asset Management segment and equals the sum of the following:
•the amount of aggregate collateral balance and principal cash of AssuredIM’s CLOs, including CLO Equity that may be held by AssuredIM Funds. This also includes CLO assets managed by BlueMountain Fuji Management, LLC (BM Fuji), which was sold to a third party in the second quarter of 2021. AssuredIM is not the investment manager of BM Fuji-advised CLOs, but following the sale, AssuredIM sub-advises and continues to provide personnel and other services to BM Fuji associated with the management of BM Fuji-advised CLOs pursuant to a sub-advisory agreement and a personnel and services agreement, consistent with past practices; and
•the net asset value of all funds and accounts other than CLOs, plus any unfunded commitments. Changes in NAV attributable to movements in fund value of certain private equity funds are reported on a quarter lag.
The Company’s calculation of AUM may differ from the calculation employed by other investment managers and, as a result, this measure may not be directly comparable to similar measures presented by other investment managers. The calculation also differs from the manner in which AssuredIM affiliates registered with the SEC report “Regulatory Assets Under Management” on Form ADV and Form PF in various ways.
The Company also uses several other measurements of AUM to understand and measure its AUM in more detail and for various purposes, including its relative position in the market and its income and income potential:
“Third-party AUM” refers to the assets AssuredIM manages or advises on behalf of third-party investors. This includes current and former employee investments in AssuredIM Funds. For CLOs, this also includes CLO Equity that may be held by AssuredIM Funds.
“Intercompany AUM” refers to the assets AssuredIM manages or advises on behalf of the Company. This includes investments from affiliates of Assured Guaranty along with general partners’ investments of AssuredIM (or its affiliates) into the AssuredIM Funds.
“Funded AUM” refers to assets that have been deployed or invested into the funds or CLOs.
“Unfunded AUM” refers to unfunded capital commitments from closed-end funds and CLO warehouse funds.
“Fee earning AUM” refers to assets where AssuredIM collects fees and has elected not to waive or rebate fees to investors.
“Non-fee earning AUM” refers to assets where AssuredIM does not collect fees or has elected to waive or rebate fees to investors. AssuredIM reserves the right to waive some or all fees for certain investors, including investors affiliated with AssuredIM and/or the Company. Further, to the extent that the Company’s wind-down and/or opportunity funds are invested in AssuredIM managed CLOs, AssuredIM may rebate any management fees and/or performance fees earned from the CLOs to the extent such fees are attributable to the wind-down and opportunity funds’ holdings of CLOs also managed by AssuredIM.
Roll Forward of Assets Under Management
Year Ended December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CLOs (1) | | Opportunity Funds (2) | | Liquid Strategies (3) | | Wind-Down Funds | | Total |
| (in millions) |
AUM, December 31, 2021 | $ | 14,699 | | | $ | 1,824 | | | $ | 389 | | | $ | 582 | | | $ | 17,494 | |
Inflows - third party | 1,049 | | | 315 | | | 21 | | | — | | | 1,385 | |
Inflows - intercompany | 165 | | | — | | | 105 | | | — | | | 270 | |
Outflows: | | | | | | | | | |
Redemptions | — | | | — | | | — | | | — | | | — | |
Distributions | (525) | | | (290) | | | (252) | | | (399) | | | (1,466) | |
Total outflows | (525) | | | (290) | | | (252) | | | (399) | | | (1,466) | |
Net flows | 689 | | | 25 | | | (126) | | | (399) | | | 189 | |
Change in value | (238) | | | 35 | | | (15) | | | (1) | | | (219) | |
AUM, December 31, 2022 | $ | 15,150 | | | $ | 1,884 | | | $ | 248 | | | $ | 182 | | | $ | 17,464 | |
_____________________
(1) CLOs inflows and outflows include $105 million in 2022 related to the transfer of assets between two CLO funds.
(2) Opportunity funds inflows in 2022 are primarily related to the healthcare strategy fund. Distributions from opportunity funds include $115 million related to the AssuredIM Funds created prior to the BlueMountain Acquisition. As of December 31, 2022, AUM related to these funds was $68 million.
(3) Liquid strategies’ inflows and outflows in 2022 relate to the transfer of assets between funds.
Year Ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CLOs | | Opportunity Funds | | Liquid Strategies | | Wind-Down Funds | | Total |
| (in millions) |
AUM, December 31, 2020 | $ | 13,856 | | | $ | 1,486 | | | $ | 383 | | | $ | 1,623 | | | $ | 17,348 | |
Inflows - third party | 2,608 | | | 363 | | | — | | | — | | | 2,971 | |
Inflows - intercompany | 227 | | | 16 | | | — | | | — | | | 243 | |
Outflows: | | | | | | | | | |
Redemptions | — | | | — | | | — | | | — | | | — | |
Distributions | (1,843) | | | (509) | | | — | | | (1,017) | | | (3,369) | |
Total outflows | (1,843) | | | (509) | | | — | | | (1,017) | | | (3,369) | |
Net flows | 992 | | | (130) | | | — | | | (1,017) | | | (155) | |
Change in value | (149) | | | 468 | | | 6 | | | (24) | | | 301 | |
AUM, December 31, 2021 | $ | 14,699 | | | $ | 1,824 | | | $ | 389 | | | $ | 582 | | | $ | 17,494 | |
Components of Assets Under Management
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CLOs (1) | | Opportunity Funds | | Liquid Strategies | | Wind-Down Funds | | Total |
| (in millions) |
As of December 31, 2022: | | | | | | | | | |
Funded AUM | $ | 15,047 | | | $ | 1,217 | | | $ | 248 | | | $ | 160 | | | $ | 16,672 | |
Unfunded AUM | 103 | | | 667 | | | — | | | 22 | | | 792 | |
| | | | | | | | | |
Fee earning AUM | $ | 14,820 | | | $ | 1,640 | | | $ | 248 | | | $ | 87 | | | $ | 16,795 | |
Non-fee earning AUM | 330 | | | 244 | | | — | | | 95 | | | 669 | |
| | | | | | | | | |
Intercompany AUM: | | | | | | | | | |
Funded AUM | $ | 582 | | | $ | 192 | | | $ | 248 | | | $ | — | | | $ | 1,022 | |
Unfunded AUM | 103 | | | 115 | | | — | | | — | | | 218 | |
| | | | | | | | | |
As of December 31, 2021: | | | | | | | | | |
Funded AUM | $ | 14,575 | | | $ | 1,297 | | | $ | 389 | | | $ | 560 | | | $ | 16,821 | |
Unfunded AUM | 124 | | | 527 | | | — | | | 22 | | | 673 | |
| | | | | | | | | |
Fee earning AUM | $ | 14,252 | | | $ | 1,527 | | | $ | 389 | | | $ | 408 | | | $ | 16,576 | |
Non-fee earning AUM | 447 | | | 297 | | | — | | | 174 | | | 918 | |
| | | | | | | | | |
Intercompany AUM: | | | | | | | | | |
Funded AUM | $ | 541 | | | $ | 217 | | | $ | 368 | | | $ | — | | | $ | 1,126 | |
Unfunded AUM | 123 | | | 121 | | | — | | | — | | | 244 | |
_____________________
(1) CLO AUM includes CLO Equity that is held by various AssuredIM Funds. This CLO Equity corresponds to the majority of the non-fee earning CLO AUM, as AssuredIM typically rebates the CLO fees back to AssuredIM Funds.
Corporate Division Results
Corporate Division Results
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Revenues | $ | 4 | | | $ | 2 | | | $ | 9 | |
Expenses | | | | | |
Interest expense | 89 | | | 96 | | | 95 | |
Loss on extinguishment of debt | — | | | 175 | | | — | |
Employee compensation and benefit expenses | 30 | | | 21 | | | 18 | |
Other operating expenses | 24 | | | 20 | | | 19 | |
Total expenses | 143 | | | 312 | | | 132 | |
Equity in earnings (losses) of investees | — | | | — | | | (6) | |
Adjusted operating income (loss) before income taxes | (139) | | | (310) | | | (129) | |
Less: Provision (benefit) for income taxes | (5) | | | (47) | | | (18) | |
Adjusted operating income (loss) | $ | (134) | | | $ | (263) | | | $ | (111) | |
The Corporate division loss in 2021 was primarily due to the loss on extinguishment of debt of $175 million on a pre-tax basis ($138 million after-tax) associated with the redemption of AGMH and AGUS debt, which represented the difference between the amount paid to redeem the debt and the carrying value of the debt. The loss on extinguishment of debt primarily consisted of a $156 million acceleration of unamortized fair value adjustments that were originally recorded upon the
acquisition of AGMH in 2009, and a $19 million make-whole payment associated with the redemption of $170 million of AGUS 5% Senior Notes. See Item 8, Financial Statements and Supplementary Data, Note 12, Long-Term Debt and Credit Facilities.
Corporate division interest expense primarily relates to debt issued by the U.S. Holding Companies, and also includes intersegment interest expense of $10 million in both 2022 and 2021, related primarily to the $250 million AGUS debt issued to the U.S. Insurance Subsidiaries, which was borrowed in October 2019 in connection with the BlueMountain Acquisition. See “— Liquidity and Capital Resources — AGL and its U.S. Holding Companies, Intercompany Loans Payable”, for additional information.
Corporate division employee compensation and benefits expenses are an allocation of expenses based on time studies and represent the costs incurred and time spent on holding company activities, capital management, corporate oversight and governance. Other expenses include Board of Director expenses, legal fees and other direct or allocated expenses.
Other (Effect of FG VIEs and CIVs)
The effect of consolidating FG VIEs and CIVs, intersegment eliminations, and reclassifications of reimbursable fund expenses to revenue are presented in “Other”. See Item 8, Financial Statements and Supplementary Data, Note 2, Segment Information.
The types of entities the Company consolidates when it is deemed to be the primary beneficiary primarily include: (i) entities whose debt obligations the insurance subsidiaries insure; (ii) custodial trusts established in connection with the consummation of the 2022 Puerto Rico Resolutions; and (iii) investment vehicles such as collateralized financing entities, CLO warehouses and AssuredIM Funds. The Company eliminates the effects of intercompany transactions between its FG VIEs and CIVs, and its insurance and asset management subsidiaries, as well as intercompany transactions between CIVs.
Consolidating FG VIEs (as opposed to accounting for the related insurance contracts in the Insurance segment), has a significant gross-up effect on the consolidated financial statements, and includes: (i) the establishment of the FG VIEs’ assets and liabilities and related changes in fair value on the consolidated financial statements; (ii) eliminating the premiums and losses associated with the financial guaranty insurance contracts between the insurance subsidiaries and the FG VIEs; and (iii) eliminating the investment balances associated with the insurance subsidiaries’ purchases of the debt obligations of the FG VIEs.
Consolidating CIVs (as opposed to accounting for them as equity method investments) has a significant effect on assets, liabilities and cash flows, and includes: (i) the establishment of the assets and liabilities of the CIVs, and related changes in fair value; (ii) eliminating the asset management fees earned by AssuredIM from the CIVs; (iii) eliminating the equity method investments of the insurance subsidiaries and related equity in earnings (losses) of investees and (iv) establishing noncontrolling interest for amounts not owned by the Company. The economic effect of the U.S. Insurance Subsidiaries’ ownership interests in CIVs is presented in the Insurance segment as equity in earnings (losses) of investees, while the effect of CIVs is presented as separate line items (“assets of CIVs,” “liabilities of CIVs,” and redeemable and non-redeemable noncontrolling interest) on a consolidated basis.
The table below reflects the effect of consolidating FG VIEs and CIVs on the consolidated statements of operations. The amounts represent: (i) the revenues and expenses of the FG VIEs and the CIVs; and (ii) the consolidation adjustments and eliminations between consolidated FG VIEs or CIVs and the operating and investment subsidiaries.
Effect of Consolidating FG VIEs and CIVs on the Consolidated Statements of Operations
Increase (Decrease)
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
Effect on Financial Statement Line Item | | (in millions) |
Fair value gains (losses) on FG VIEs (1) | | $ | 22 | | | $ | 23 | | | $ | (10) | |
Fair value gains (losses) on CIVs | | 17 | | | 127 | | | 41 | |
Equity in earnings (losses) of investees (2) | | 12 | | | (50) | | | (28) | |
Other (3) | | (44) | | | (34) | | | (12) | |
Effect on income before tax | | 7 | | | 66 | | | (9) | |
Less: Tax provision (benefit) | | — | | | 6 | | | (3) | |
Effect on net income (loss) | | 7 | | | 60 | | | (6) | |
Less: Effect on noncontrolling interests (4) | | 13 | | | 30 | | | 6 | |
Effect on net income (loss) attributable to AGL | | $ | (6) | | | $ | 30 | | | $ | (12) | |
| | | | | | |
By Type of VIE | | | | | | |
FG VIEs | | $ | 4 | | | $ | (1) | | | $ | (14) | |
CIVs | | (10) | | | 31 | | | 2 | |
Effect on net income (loss) attributable to AGL | | $ | (6) | | | $ | 30 | | | $ | (12) | |
____________________
(1) Changes in fair value of the FG VIEs’ assets and liabilities that are attributable to factors other than (i) changes in the Company’s own credit risk on FG VIE liabilities with recourse, and (ii) unrealized gains and losses on available-for-sale fixed maturity securities.
(2) Represents the elimination of the equity in earnings (losses) of investees of AGAS and the other subsidiaries’ investments in the consolidated AssuredIM Funds.
(3) Includes net earned premiums, net investment income, asset management fees, foreign exchange gains (losses) on remeasurement, other income (loss), loss and LAE (benefit) and other operating expenses.
(4) Represents the proportion of consolidated AssuredIM Funds’ income that is not attributable to AGAS’ or any other subsidiaries’ ownership interest.
The net effect of consolidating CIVs in 2021 included a $31 million gain on consolidation as described in Item 8, Financial Statements and Supplementary Data, Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
Reconciliation to GAAP
Reconciliation of Net Income (Loss) Attributable to AGL
to Adjusted Operating Income (Loss)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Net income (loss) attributable to AGL | $ | 124 | | | $ | 389 | | | $ | 362 | |
Less pre-tax adjustments: | | | | | |
Realized gains (losses) on investments | (56) | | | 15 | | | 18 | |
Non-credit impairment-related unrealized fair value gains (losses) on credit derivatives | (18) | | | (64) | | | 65 | |
Fair value gains (losses) on CCS | 24 | | | (28) | | | (1) | |
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | (110) | | | (21) | | | 42 | |
Total pre-tax adjustments | (160) | | | (98) | | | 124 | |
Less tax effect on pre-tax adjustments | 17 | | | 17 | | | (18) | |
Adjusted operating income (loss) | $ | 267 | | | $ | 470 | | | $ | 256 | |
| | | | | |
Gain (loss) related to FG VIE and CIV consolidation (net of tax provision (benefit) of $-, $6 and $(3)) included in adjusted operating income | $ | (6) | | | $ | 30 | | | $ | (12) | |
Net Realized Investment Gains (Losses)
The table below presents the components of net realized investment gains (losses).
Net Realized Investment Gains (Losses)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Gross realized gains on sales of available-for-sale securities | $ | 3 | | | $ | 20 | | | $ | 27 | |
Gross realized losses on sales of available-for-sale securities | (45) | | | (5) | | | (5) | |
Net foreign currency gains (losses) | (4) | | | 2 | | | 6 | |
Change in allowance for credit losses and intent to sell | (21) | | | (7) | | | (17) | |
Other net realized gains (losses) | 11 | | | 5 | | | 7 | |
Net realized investment gains (losses) | $ | (56) | | | $ | 15 | | | $ | 18 | |
Gross realized losses on sales of available-for-sale securities in 2022 were primarily attributable to sales of Puerto Rico New Recovery Bonds. Other net realized gains in 2022 relate primarily to the sale of one of the Company’s alternative investments. The change in the allowance for credit losses in 2022 was primarily due to Loss Mitigation Securities.
Non-Credit Impairment-Related Unrealized Fair Value Gains (Losses) on Credit Derivatives
Changes in the fair value of credit derivatives occur because of changes in the Company’s own credit rating and credit spreads, collateral credit spreads, notional amounts, credit ratings of the referenced entities, expected terms, realized gains (losses) and other settlements, interest rates, and other market factors. The components of changes in fair value of credit derivatives related to credit derivative revenues and changes in expected losses are included in Insurance segment results. Non-credit impairment-related changes in unrealized fair value gains and losses on credit derivatives are not included in the Insurance segment measure of adjusted operating income because they do not represent actual claims or losses and are expected to reverse to zero as the exposure approaches its maturity date. Changes in the fair value of the Company’s credit derivatives that do not reflect actual or expected claims or credit losses have no impact on the Company’s statutory claims-paying resources, rating agency capital or regulatory capital positions. Unrealized gains (losses) on credit derivatives may fluctuate significantly in future periods.
The impact of changes in credit spreads will vary based upon the volume, tenor, interest rates, and other market conditions at the time fair values are determined. In addition, since each transaction has unique collateral and structural terms, the underlying change in fair value of each transaction may vary considerably. The fair value of credit derivative contracts also reflects the change in the Company’s own credit cost based on the price to purchase credit protection on AGC. Due to the relatively low volume and characteristics of CDS contracts remaining in AGM’s portfolio, changes in AGM’s credit spreads do not significantly affect the fair value of these CDS contracts. The Company determines its own credit risk based on quoted CDS prices traded on AGC at each balance sheet date. Generally, a widening of credit spreads of the underlying obligations results in unrealized losses and the tightening of credit spreads of the underlying obligations results in unrealized gains. A widening of the CDS prices traded on AGC has an effect of offsetting unrealized losses that result from widening general market credit spreads, while a narrowing of the CDS prices traded on AGC has an effect of offsetting unrealized gains that result from narrowing general market credit spreads.
The valuation of the Company’s credit derivative contracts requires the use of models that contain significant, unobservable inputs, and are classified as Level 3 in the fair value hierarchy. The models used to determine fair value are primarily developed internally based on market conventions for similar transactions that the Company observed in the past. There has been very limited new issuance activity in this market since 2009 and, as of December 31, 2022, market prices for the Company’s credit derivative contracts were generally not available. Inputs to the estimate of fair value include various market indices, credit spreads, the Company’s own credit spread and estimated contractual payments. See Item 8, Financial Statements and Supplementary Data, Note 9, Fair Value Measurement, for additional information.
During 2022, non-credit impairment-related unrealized fair value losses were generated primarily as a result of wider asset spreads, partially offset by the increased cost to buy protection on AGC, as the market cost of AGC’s credit protection increased during the period, and changes in discount rates. For those CDS transactions that were pricing at or above their floor levels, when the cost of purchasing CDS protection on AGC, which management refers to as the CDS spread on AGC, increased, the implied spreads that the Company (or another comparable entity) would expect to receive on these transactions decreased.
During 2021, non-credit impairment-related unrealized fair value losses were generated primarily as a result of the decreased cost to buy protection on AGC, as the market cost of AGC’s credit protection decreased during the period. Some of the unrealized fair value losses were partially offset by price improvement in certain underlying collateral and the termination of certain CDS transactions.
Fair Value Gains (Losses) on CCS
Fair value gains on CCS in 2022 were primarily driven by an increase in LIBOR during the year. Fair value losses on CCS in 2021 were primarily driven by tightened market spreads during the year. Fair value gains (losses) of CCS are heavily affected by, and in part fluctuate with, changes in market spreads and interest rates, credit spreads and other market factors and are not expected to result in an economic gain or loss.
Foreign Exchange Gain (Loss) on Remeasurement
Foreign exchange gains and losses in all periods primarily relate to remeasurement of long-dated premiums receivable, for which the Company records the present value of future installment premiums, and are mainly due to changes in the exchange rate of the pound sterling and, to a lesser extent, the euro relative to the U.S. dollar. Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves were $(110) million and $(21) million in 2022 and 2021, respectively. Approximately 74% and 78% of gross premiums receivable, net of commissions payable at December 31, 2022 and December 31, 2021, respectively, are denominated in currencies other than the U.S. dollar, primarily the pound sterling and euro. Premiums on European infrastructure and structured finance transactions typically are paid, in whole or in part , on an installment basis, whereas premiums on U.S. public finance transactions are often paid upfront.
The following table presents the foreign exchange rates as of balance sheet dates.
Foreign Exchange Rates
U.S. Dollar Per Foreign Currency
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 | | 2020 |
Pound sterling | $1.208 | | $1.353 | | $1.367 |
Euro | $1.071 | | $1.137 | | $1.222 |
Non-GAAP Financial Measures
The Company discloses both: (a) financial measures determined in accordance with GAAP; and (b) financial measures not determined in accordance with GAAP (non-GAAP financial measures). Financial measures identified as non-GAAP should not be considered substitutes for GAAP financial measures. The primary limitation of non-GAAP financial measures is the potential lack of comparability to financial measures of other companies, whose definitions of non-GAAP financial measures may differ from those of the Company.
The Company believes its presentation of non-GAAP financial measures provides information that is necessary for analysts to calculate their estimates of Assured Guaranty’s financial results in their research reports on Assured Guaranty and for investors, analysts and the financial news media to evaluate Assured Guaranty’s financial results.
GAAP requires the Company to consolidate entities where it is deemed to be the primary beneficiary which include:
•FG VIEs, which the Company does not own and where its exposure is limited to its obligation under the financial guaranty insurance contract, and
•CIVs in which certain subsidiaries invest and which are managed by AssuredIM.
The Company discloses the effect of FG VIE and CIV consolidation that is embedded in each non-GAAP financial measure, as applicable. The Company believes this information may also be useful to analysts and investors evaluating Assured Guaranty’s financial results. In the case of both the consolidated FG VIEs and the CIVs, the economic effect on the Company of each of the consolidated FG VIEs and CIVs is reflected primarily in the results of the Insurance segment.
Management of the Company and AGL’s Board of Directors use non-GAAP financial measures further adjusted to remove the effect of FG VIE and CIV consolidation (which the Company refers to as its core financial measures), as well as GAAP financial measures and other factors, to evaluate the Company’s results of operations, financial condition and progress towards long-term goals. The Company uses core financial measures in its decision-making process for and in its calculation of certain components of management compensation. The financial measures that the Company uses to help determine compensation are: (1) adjusted operating income, further adjusted to remove the effect of FG VIE and CIV consolidation; (2) adjusted operating shareholders’ equity, further adjusted to remove the effect of FG VIE and CIV consolidation; (3) adjusted book value per share, further adjusted to remove the effect of FG VIE and CIV consolidation; (4) PVP, and (5) gross third-party assets raised.
Management believes that many investors, analysts and financial news reporters use adjusted operating shareholders’ equity and/or adjusted book value, each further adjusted to remove the effect of FG VIE and CIV consolidation, as the principal financial measures for valuing AGL’s current share price or projected share price and also as the basis of their decision to recommend, buy or sell AGL’s common shares. Management also believes that many of the Company’s fixed income investors also use adjusted operating shareholders’ equity, further adjusted to remove the effect of FG VIE and CIV consolidation, to evaluate the Company’s capital adequacy.
Adjusted operating income, further adjusted for the effect of FG VIE and CIV consolidation enables investors and analysts to evaluate the Company’s financial results in comparison with the consensus analyst estimates distributed publicly by financial databases.
The following paragraphs define each non-GAAP financial measure disclosed by the Company and describe why it is useful. To the extent there is a directly comparable GAAP financial measure, a reconciliation of the non-GAAP financial measure and the most directly comparable GAAP financial measure is presented below.
Adjusted Operating Income
Management believes that adjusted operating income is a useful measure because it clarifies the understanding of the operating results of the Company. Adjusted operating income is defined as net income (loss) attributable to AGL, as reported under GAAP, adjusted for the following:
1) Elimination of realized gains (losses) on the Company’s investments, except for gains and losses on securities classified as trading. The timing of realized gains and losses, which depends largely on market credit cycles, can vary considerably across periods. The timing of sales is largely subject to the Company’s discretion and influenced by market opportunities, as well as the Company’s tax and capital profile.
2) Elimination of non-credit impairment-related unrealized fair value gains (losses) on credit derivatives that are recognized in net income, which is the amount of unrealized fair value gains (losses) in excess of the present value of the expected estimated economic credit losses, and non-economic payments. Such fair value adjustments are heavily affected by, and in part fluctuate with, changes in market interest rates, the Company’s credit spreads and other market factors and are not expected to result in an economic gain or loss.
3) Elimination of fair value gains (losses) on the Company’s CCS that are recognized in net income. Such amounts are affected by changes in market interest rates, the Company’s credit spreads, price indications on the Company’s publicly traded debt and other market factors and are not expected to result in an economic gain or loss.
4) Elimination of foreign exchange gains (losses) on remeasurement of net premium receivables and loss and LAE reserves that are recognized in net income. Long-dated receivables and loss and LAE reserves represent the present value of future contractual or expected cash flows. Therefore, the current period’s foreign exchange remeasurement gains (losses) are not necessarily indicative of the total foreign exchange gains (losses) that the Company will ultimately recognize.
5) Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.
See “— Results of Operations — Reconciliation to GAAP”, for a reconciliation of net income (loss) attributable to AGL to adjusted operating income (loss).
Adjusted Operating Shareholders’ Equity and Adjusted Book Value
Management believes that adjusted operating shareholders’ equity is a useful measure because it excludes the fair value adjustments on investments, credit derivatives and CCS that are not expected to result in economic gain or loss.
Adjusted operating shareholders’ equity is defined as shareholders’ equity attributable to AGL, as reported under GAAP, adjusted for the following:
1) Elimination of non-credit impairment-related unrealized fair value gains (losses) on credit derivatives, which is the amount of unrealized fair value gains (losses) in excess of the present value of the expected estimated economic credit losses, and non-economic payments. Such fair value adjustments are heavily affected by, and in part fluctuate with, changes in market interest rates, credit spreads and other market factors and are not expected to result in an economic gain or loss.
2) Elimination of fair value gains (losses) on the Company’s CCS. Such amounts are affected by changes in market interest rates, the Company’s credit spreads, price indications on the Company’s publicly traded debt and other market factors and are not expected to result in an economic gain or loss.
3) Elimination of unrealized gains (losses) on the Company’s investments that are recorded as a component of accumulated other comprehensive income (AOCI). The AOCI component of the fair value adjustment on the investment portfolio is not deemed economic because the Company generally holds these investments to maturity and therefore would not recognize an economic gain or loss.
4) Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.
Management uses adjusted book value, further adjusted for FG VIE and CIV consolidation, to measure the intrinsic value of the Company, excluding franchise value. Adjusted book value per share, further adjusted for FG VIE and CIV consolidation (core adjusted book value), is one of the key financial measures used in determining the amount of certain long-term compensation elements to management and employees and used by rating agencies and investors. Management believes that adjusted book value is a useful measure because it enables an evaluation of the Company’s in-force premiums and revenues net of expected losses. Adjusted book value is adjusted operating shareholders’ equity, as defined above, further adjusted for the following:
1) Elimination of deferred acquisition costs, net. These amounts represent net deferred expenses that have already been paid or accrued and will be expensed in future accounting periods.
2) Addition of the net present value of estimated net future revenue. See below.
3) Addition of the deferred premium revenue on financial guaranty contracts in excess of expected loss to be expensed, net of reinsurance. This amount represents the present value of the expected future net earned premiums, net of the present value of expected losses to be expensed, which are not reflected in GAAP equity.
4) Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.
The unearned premiums and revenues included in adjusted book value will be earned in future periods, but actual earnings may differ materially from the estimated amounts used in determining current adjusted book value due to changes in foreign exchange rates, prepayment speeds, terminations, credit defaults and other factors.
Reconciliation of Shareholders’ Equity Attributable to AGL
to Adjusted Operating Shareholders’ Equity and Adjusted Book Value
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
| After-Tax | | Per Share | | After-Tax | | Per Share |
| (dollars in millions, except share amounts) |
Shareholders’ equity attributable to AGL | $ | 5,064 | | | $ | 85.80 | | | $ | 6,292 | | | $ | 93.19 | |
Less pre-tax adjustments: | | | | | | | |
Non-credit impairment-related unrealized fair value gains (losses) on credit derivatives | (71) | | | (1.21) | | | (54) | | | (0.80) | |
Fair value gains (losses) on CCS | 47 | | | 0.80 | | | 23 | | | 0.34 | |
Unrealized gain (loss) on investment portfolio | (523) | | | (8.86) | | | 404 | | | 5.99 | |
Less taxes | 68 | | | 1.15 | | | (72) | | | (1.07) | |
Adjusted operating shareholders’ equity | 5,543 | | | 93.92 | | | 5,991 | | | 88.73 | |
Pre-tax adjustments: | | | | | | | |
Less: Deferred acquisition costs | 147 | | | 2.48 | | | 131 | | | 1.95 | |
Plus: Net present value of estimated net future revenue | 157 | | | 2.66 | | | 160 | | | 2.37 | |
Plus: Net deferred premium revenue on financial guaranty contracts in excess of expected loss to be expensed | 3,428 | | | 58.10 | | | 3,402 | | | 50.40 | |
Plus taxes | (602) | | | (10.22) | | | (599) | | | (8.88) | |
Adjusted book value | $ | 8,379 | | | $ | 141.98 | | | $ | 8,823 | | | $ | 130.67 | |
| | | | | | | |
Gain (loss) related to FG VIE and CIV consolidation included in: | | | | | | | |
Adjusted operating shareholders’ equity (net of tax provision of $4 and $5) | $ | 17 | | | $ | 0.28 | | | $ | 32 | | | $ | 0.47 | |
Adjusted book value (net of tax provision of $3 and $3) | 11 | | | 0.19 | | | 23 | | | 0.34 | |
Net Present Value of Estimated Net Future Revenue
Management believes that this amount is a useful measure because it enables an evaluation of the present value of estimated net future revenue for non-financial guaranty insurance contracts. This amount represents the net present value of estimated future revenue from these contracts (other than credit derivatives with net expected losses), net of reinsurance, ceding commissions and premium taxes.
Future installment premiums are discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, other than Loss Mitigation Securities. The discount rate is recalculated annually and updated as necessary. Net present value of estimated future revenue for an obligation may change from period to period due to a change in the discount rate or due to a change in estimated net future revenue for the obligation, which may change due to changes in foreign exchange rates, prepayment speeds, terminations, credit defaults or other factors that affect par outstanding or the ultimate maturity of an obligation. There is no corresponding GAAP financial measure.
PVP or Present Value of New Business Production
Management believes that PVP is a useful measure because it enables the evaluation of the value of new business production in the Insurance segment by taking into account the value of estimated future installment premiums on all new contracts underwritten in a reporting period as well as additional installment premiums and fees on existing contracts (which may result from supplements or fees or from the issuer not calling an insured obligation the Company projected would be called), regardless of form, which management believes GAAP gross written premiums and changes in fair value of credit derivatives do not adequately measure. PVP in respect of contracts written in a specified period is defined as gross upfront and installment premiums received and the present value of gross estimated future installment premiums.
Future installment premiums are discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, other than certain fixed-maturity securities such as Loss Mitigation Securities. The discount rate is recalculated annually and updated as necessary. Under GAAP, financial guaranty installment premiums are discounted at a risk-free rate. Additionally, under GAAP, management records future installment premiums on financial guaranty insurance contracts covering non-homogeneous pools of assets based on the contractual term of the transaction, whereas for PVP purposes, management records an estimate of the future installment premiums the Company expects to receive, which may be based upon a shorter period of time than the contractual term of the transaction.
Actual installment premiums may differ from those estimated in the Company’s PVP calculation due to factors including, but not limited to, changes in foreign exchange rates, prepayment speeds, terminations, credit defaults, or other factors that affect par outstanding or the ultimate maturity of an obligation.
Reconciliation of GWP to PVP
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Public Finance | | Structured Finance | | |
| U.S. | | Non - U.S. | | U.S. | | Non - U.S. | | Total |
| (in millions) |
GWP | $ | 248 | | | $ | 75 | | | $ | 37 | | | $ | — | | | $ | 360 | |
Less: Installment GWP and other GAAP adjustments (1) | 40 | | | 75 | | | 30 | | | — | | | 145 | |
Upfront GWP | 208 | | | — | | | 7 | | | — | | | 215 | |
Plus: Installment premiums and other (2) | 49 | | | 68 | | | 36 | | | 7 | | | 160 | |
PVP | $ | 257 | | | $ | 68 | | | $ | 43 | | | $ | 7 | | | $ | 375 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Public Finance | | Structured Finance | | |
| U.S. | | Non - U.S. | | U.S. | | Non - U.S. | | Total |
| (in millions) |
GWP | $ | 231 | | | $ | 89 | | | $ | 51 | | | $ | 6 | | | $ | 377 | |
Less: Installment GWP and other GAAP adjustments (1) | 43 | | | 65 | | | 44 | | | 6 | | | 158 | |
Upfront GWP | 188 | | | 24 | | | 7 | | | — | | | 219 | |
Plus: Installment premiums and other (2) | 47 | | | 55 | | | 35 | | | 5 | | | 142 | |
PVP | $ | 235 | | | $ | 79 | | | $ | 42 | | | $ | 5 | | | $ | 361 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2020 |
| Public Finance | | Structured Finance | | |
| U.S. | | Non - U.S. | | U.S. | | Non - U.S. | | Total |
| (in millions) |
GWP | $ | 294 | | | $ | 142 | | | $ | 18 | | | $ | — | | | $ | 454 | |
Less: Installment GWP and other GAAP adjustments (1) | 33 | | | 141 | | | 17 | | | — | | | 191 | |
Upfront GWP | 261 | | | 1 | | | 1 | | | — | | | 263 | |
Plus: Installment premiums and other (2) | 31 | | | 81 | | | 13 | | | 2 | | | 127 | |
PVP | $ | 292 | | | $ | 82 | | | $ | 14 | | | $ | 2 | | | $ | 390 | |
_____________
(1) Includes the present value of new business on installment policies discounted at the prescribed GAAP discount rates, GWP adjustments on existing installment policies due to changes in assumptions and other GAAP adjustments.
(2) Includes the present value of future premiums and fees on new business paid in installments discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, other than certain fixed-maturities such as Loss Mitigation Securities. The year 2022 also includes the present value of future premiums and fees associated with a financial guarantee written by the Company that, under GAAP, is accounted for under Accounting Standards Codification (ASC) 460, Guarantees.
Insured Portfolio
Financial Guaranty Exposure
The following tables present information in respect of the financial guaranty insured portfolio to supplement the disclosures and discussion provided in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure.
The following table presents the financial guaranty portfolio by sector, net of cessions to reinsurers. It includes all financial guaranty contracts outstanding as of the dates presented, regardless of the form written (i.e., credit derivative form or traditional financial guaranty insurance form) or the applicable accounting model (i.e., insurance, derivative or FG VIE consolidation), along with each sector’s average rating.
Financial Guaranty Portfolio
Net Par Outstanding and Average Internal Rating by Sector
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
Sector | | Net Par Outstanding | | Average Rating | | Net Par Outstanding | | Average Rating |
| | (dollars in millions) |
Public finance: | | | | | | | | |
U.S. public finance: | | | | | | | | |
General obligation | | $ | 71,868 | | | A- | | $ | 72,896 | | | A- |
Tax backed | | 33,752 | | | A- | | 35,726 | | | A- |
Municipal utilities | | 26,436 | | | A- | | 25,556 | | | A- |
Transportation | | 19,688 | | | A- | | 17,241 | | | BBB+ |
Healthcare | | 11,304 | | | BBB+ | | 9,588 | | | BBB+ |
Higher education | | 7,137 | | | A- | | 6,927 | | | A- |
Infrastructure finance | | 6,955 | | | A- | | 6,329 | | | A- |
Housing revenue | | 959 | | | BBB- | | 1,000 | | | BBB- |
Investor-owned utilities | | 332 | | | A- | | 611 | | | A- |
Renewable energy | | 180 | | | A- | | 193 | | | A- |
Other public finance | | 1,025 | | | BBB | | 1,152 | | | A- |
Total U.S. public finance | | 179,636 | | | A- | | 177,219 | | | A- |
Non-U.S public finance: | | | | | | | | |
Regulated utilities | | 17,855 | | | BBB+ | | 18,814 | | | BBB+ |
Infrastructure finance | | 13,915 | | | BBB | | 16,475 | | | BBB |
Sovereign and sub-sovereign | | 9,526 | | | A+ | | 10,886 | | | A+ |
Renewable energy | | 2,086 | | | A- | | 2,398 | | | A- |
Pooled infrastructure | | 1,081 | | | AAA | | 1,372 | | | AAA |
Total non-U.S. public finance | | 44,463 | | | BBB+ | | 49,945 | | | BBB+ |
Total public finance | | 224,099 | | | A- | | 227,164 | | | A- |
Structured finance: | | | | | | | | |
U.S. structured finance: | | | | | | | | |
Life insurance transactions | | 3,879 | | | AA- | | 3,431 | | | AA- |
RMBS | | 1,956 | | | BBB- | | 2,391 | | | BB+ |
Pooled corporate obligations | | 625 | | | AAA | | 534 | | | AA+ |
Financial products | | 453 | | | AA- | | 770 | | | AA- |
Consumer receivables | | 437 | | | A | | 583 | | | A+ |
Other structured finance | | 878 | | | BBB+ | | 665 | | | BBB+ |
Total U.S. structured finance | | 8,228 | | | A | | 8,374 | | | A |
Non-U.S. structured finance: | | | | | | | | |
Pooled corporate obligations | | 344 | | | AAA | | 351 | | | AAA |
RMBS | | 263 | | | A- | | 325 | | | A |
Other structured finance | | 324 | | | AA- | | 178 | | | AA |
Total non-U.S structured finance | | 931 | | | AA | | 854 | | | AA |
Total structured finance | | 9,159 | | | A | | 9,228 | | | A |
Total net par outstanding | | $ | 233,258 | | | A- | | $ | 236,392 | | | A- |
Second-to-pay insured par outstanding represents transactions the Company has insured that are already insured by another financial guaranty insurer and where the Company’s obligation to pay under its insurance of such transactions arises only if both the obligor on the underlying insured obligation and the primary financial guaranty insurer default. The Company underwrites such transactions based on the underlying insured obligation without regard to the primary financial guaranty insurer and internally rates the transaction the higher of the rating of the underlying obligation and the rating of the primary financial guarantor. The second-to-pay insured par outstanding as of December 31, 2022 and 2021 was $4.3 billion and $4.9 billion, respectively. The par on second-to-pay exposure where the ratings of the primary financial guaranty insurer and
underlying insured transaction were not investment grade was $19 million and $43 million as of December 31, 2022 and December 31, 2021, respectively.
The tables below show the Company’s ten largest U.S. public finance, U.S. structured finance and non-U.S. exposures by revenue source, excluding related authorities and public corporations, as of December 31, 2022.
Ten Largest U.S. Public Finance Exposures by Revenue Source
As of December 31, 2022
| | | | | | | | | | | | | | | | | |
| Net Par Outstanding | | Percent of Total U.S. Public Finance Net Par Outstanding | | Rating |
| (dollars in millions) |
New Jersey (State of) | $ | 3,130 | | | 1.7 | % | | BBB |
Pennsylvania (Commonwealth of) | 2,271 | | | 1.3 | | | BBB+ |
Metro Washington Airports Authority (Dulles Toll Road) | 1,630 | | | 0.9 | | | BBB+ |
New York Metropolitan Transportation Authority | 1,568 | | | 0.9 | | | A- |
Illinois (State of) | 1,312 | | | 0.7 | | | BBB- |
Foothill/Eastern Transportation Corridor Agency, California | 1,309 | | | 0.7 | | | BBB+ |
Alameda Corridor Transportation Authority, California | 1,261 | | | 0.7 | | | BBB+ |
North Texas Tollway Authority | 1,239 | | | 0.7 | | | A+ |
Port Authority of New York and New Jersey | 1,034 | | | 0.6 | | | BBB |
CommonSpirit Health, Illinois | 1,000 | | | 0.6 | | | A- |
Total of top ten U.S. public finance exposures | $ | 15,754 | | | 8.8 | % | | |
Ten Largest U.S. Structured Finance Exposures
As of December 31, 2022
| | | | | | | | | | | | | | | | | |
| Net Par Outstanding | | Percent of Total U.S. Structured Finance Net Par Outstanding | | Rating |
| (dollars in millions) |
Private US Insurance Securitization | $ | 1,100 | | | 13.4 | % | | AA |
Private US Insurance Securitization | 910 | | | 11.1 | | | AA- |
Private US Insurance Securitization | 500 | | | 6.1 | | | A |
Private US Insurance Securitization | 400 | | | 4.8 | | | AA- |
Private US Insurance Securitization | 395 | | | 4.8 | | | AA- |
Private US Insurance Securitization | 386 | | | 4.6 | | | AA- |
SLM Student Loan Trust 2007-A | 215 | | | 2.6 | | | AA |
Private US Insurance Securitization | 129 | | | 1.6 | | | AA |
Private Middle Market CLO | 129 | | | 1.6 | | | AAA |
Option One 2007-FXD2 | 118 | | | 1.4 | | | CCC |
Total of top ten U.S. structured finance exposures | $ | 4,282 | | | 52.0 | % | | |
Ten Largest Non-U.S. Exposures
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | |
| Country | | Net Par Outstanding | | Percent of Total Non-U.S. Net Par Outstanding | | Rating |
| | | (dollars in millions) |
Southern Water Services Limited | United Kingdom | | $ | 2,199 | | | 4.8 | % | | BBB |
Thames Water Utilities Finance Plc | United Kingdom | | 1,811 | | | 4.0 | | | BBB |
Southern Gas Networks PLC | United Kingdom | | 1,806 | | | 4.0 | | | BBB |
Dwr Cymru Financing Limited | United Kingdom | | 1,635 | | | 3.6 | | | A- |
Quebec Province | Canada | | 1,498 | | | 3.3 | | | AA- |
National Grid Gas PLC | United Kingdom | | 1,390 | | | 3.1 | | | BBB+ |
Anglian Water Services Financing PLC | United Kingdom | | 1,215 | | | 2.7 | | | A- |
Channel Link Enterprises Finance PLC | France, United Kingdom | | 1,159 | | | 2.5 | | | BBB |
Yorkshire Water Services Finance Plc | United Kingdom | | 1,072 | | | 2.4 | | | BBB |
British Broadcasting Corporation (BBC) | United Kingdom | | 1,047 | | | 2.3 | | | A+ |
Total of top ten non-U.S. exposures | | | $ | 14,832 | | | 32.7 | % | | |
Financial Guaranty Portfolio by Issue Size
The Company seeks broad coverage of the market by insuring and reinsuring small and large issues alike. The following tables set forth the distribution of the Company’s portfolio by original size of the Company’s exposure.
Public Finance Portfolio by Issue Size
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | |
Original Par Amount Per Issue | | Number of Issues | | Net Par Outstanding | | % of Public Finance Net Par Outstanding |
| (dollars in millions) |
Less than $10 million | 10,135 | | $ | 29,669 | | | 13.2 | % |
$10 through $50 million | 3,535 | | 61,120 | | | 27.3 | |
$50 through $100 million | 620 | | 36,154 | | | 16.1 | |
$100 million to $200 million | 327 | | 37,816 | | | 16.9 | |
$200 million or greater | 205 | | 59,340 | | | 26.5 | |
Total | 14,822 | | $ | 224,099 | | | 100.0 | % |
Structured Finance Portfolio by Issue Size
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | |
Original Par Amount Per Issue | | Number of Issues | | Net Par Outstanding | | % of Structured Finance Net Par Outstanding |
| (dollars in millions) |
Less than $10 million | 110 | | $ | 102 | | | 1.1 | % |
$10 through $50 million | 148 | | 1,071 | | | 11.7 | |
$50 through $100 million | 42 | | 896 | | | 9.8 | |
$100 million to $200 million | 49 | | 1,413 | | | 15.4 | |
$200 million or greater | 83 | | 5,677 | | | 62.0 | |
Total | 432 | | $ | 9,159 | | | 100.0 | % |
Exposure to Puerto Rico
The Company had insured exposure to obligations of various authorities and public corporations of the Commonwealth of Puerto Rico (Puerto Rico or the Commonwealth) as well as its general obligation bonds aggregating $1.4
billion net par outstanding as of December 31, 2022, all of which was rated BIG. Beginning on January 1, 2016, a number of Puerto Rico exposures have defaulted on bond payments, and the Company has now paid claims on all of its Puerto Rico exposures except the Municipal Finance Agency (MFA), the Puerto Rico Aqueduct and Sewer Authority (PRASA) and the University of Puerto Rico (U of PR).
The following tables present information in respect of the Puerto Rico exposures to supplement the disclosures and discussions provided in “—Liquidity and Capital Resources—Insurance Subsidiaries, Financial Guaranty Policies” below and Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure.
Exposure to Puerto Rico by Company
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net Par Outstanding | | |
| | AGM | | AGC | | AG Re | | Eliminations (1) | | Total Net Par Outstanding | | Gross Par Outstanding |
| | (in millions) |
Resolved Puerto Rico Exposures | | | | | | | | | | | | |
PRHTA (Transportation revenue) (2) | | $ | 49 | | | $ | 183 | | | $ | 108 | | | $ | (42) | | | $ | 298 | | | $ | 298 | |
PRHTA (Highway revenue) (2) | | 140 | | | 30 | | | 12 | | | — | | | 182 | | | 182 | |
Commonwealth of Puerto Rico - GO (3) | | — | | | 19 | | | 6 | | | — | | | 25 | | | 25 | |
PBA (3) | | 1 | | | 4 | | | — | | | (1) | | | 4 | | | 4 | |
Total Resolved | | 190 | | | 236 | | | 126 | | | (43) | | | 509 | | | 509 | |
| | | | | | | | | | | | |
Other Puerto Rico Exposures | | | | | | | | | | | | |
PREPA (4) | | 446 | | | 69 | | | 205 | | | — | | | 720 | | | 730 | |
MFA (5) | | 101 | | | 6 | | | 24 | | | — | | | 131 | | | 138 | |
PRASA and U of PR (5) | | — | | | 1 | | | — | | | — | | | 1 | | | 1 | |
Total Other | | 547 | | | 76 | | | 229 | | | — | | | 852 | | | 869 | |
| | | | | | | | | | | | |
Total exposure to Puerto Rico | | $ | 737 | | | $ | 312 | | | $ | 355 | | | $ | (43) | | | $ | 1,361 | | | $ | 1,378 | |
____________________
(1) Net par outstanding eliminations relate to second-to-pay policies under which an Assured Guaranty insurance subsidiary guarantees an obligation already insured by another Assured Guaranty insurance subsidiary.
(2) Resolved on December 6, 2022, pursuant to the Modified Fifth Amended Title III Plan of Adjustment of the Puerto Rico Highways and Transportation Authority.
(3) Resolved on March 15, 2022, pursuant to the Modified Eighth Amended Title III Plan of Adjustment of the Commonwealth of Puerto Rico, the Employees Retirement System of the Government of the Commonwealth of Puerto Rico, and the Puerto Rico Public Buildings Authority.
(4) This exposure is in payment default.
(5) All debt service on these insured exposures have been paid to date without any insurance claim being made on the Company.
The following tables show the scheduled amortization of the general obligation bonds of Puerto Rico and various obligations of its related authorities and public corporations insured by the Company. The Company guarantees payments of debt service when those amounts are scheduled to be paid and cannot be required to pay on an accelerated basis. In the event that obligors default on their obligations, the Company would only pay the shortfall between the debt service due in any given period and the amount paid by the obligors.
Amortization Schedule of Net Par of Puerto Rico
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Scheduled Net Par Amortization |
| 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 | 2025 | 2026 | 2027 | 2028 -2032 | 2033 -2037 | 2038 -2042 | Total |
| (in millions) |
Resolved Puerto Rico Exposures | | | | | | | | | | | | |
PRHTA (Transportation revenue) | $ | — | | $ | — | | $ | 10 | | $ | — | | $ | — | | $ | 8 | | $ | 8 | | $ | — | | $ | 12 | | $ | 127 | | $ | 133 | | $ | 298 | |
PRHTA (Highway revenue) | — | | — | | — | | — | | — | | — | | — | | — | | 81 | | 101 | | — | | 182 | |
Commonwealth of Puerto Rico - GO | — | | — | | — | | — | | — | | — | | 2 | | 4 | | 19 | | — | | — | | 25 | |
PBA | — | | — | | 2 | | — | | — | | 2 | | — | | — | | — | | — | | — | | 4 | |
Total Resolved | — | | — | | 12 | | — | | — | | 10 | | 10 | | 4 | | 112 | | 228 | | 133 | | 509 | |
| | | | | | | | | | | | |
Other Puerto Rico Exposures | | | | | | | | | | | | |
PREPA | — | | — | | 95 | | — | | 93 | | 68 | | 105 | | 105 | | 241 | | 13 | | — | | 720 | |
MFA | — | | — | | 18 | | — | | 18 | | 18 | | 37 | | 15 | | 25 | | — | | — | | 131 | |
PRASA and U of PR | — | | — | | — | | — | | 1 | | — | | — | | — | | — | | — | | — | | 1 | |
Total Other | — | | — | | 113 | | — | | 112 | | 86 | | 142 | | 120 | | 266 | | 13 | | — | | 852 | |
| | | | | | | | | | | | |
Total | $ | — | | $ | — | | $ | 125 | | $ | — | | $ | 112 | | $ | 96 | | $ | 152 | | $ | 124 | | $ | 378 | | $ | 241 | | $ | 133 | | $ | 1,361 | |
Amortization Schedule of Net Debt Service of Puerto Rico
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Scheduled Net Debt Service Amortization |
| 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 | 2025 | 2026 | 2027 | 2028 -2032 | 2033 -2037 | 2038 -2042 | Total |
| (in millions) |
Resolved Puerto Rico Exposures | | | | | | | | | | | | |
PRHTA (Transportation revenue) | $ | 8 | | $ | — | | $ | 18 | | $ | — | | $ | 15 | | $ | 23 | | $ | 22 | | $ | 14 | | $ | 82 | | $ | 182 | | $ | 151 | | $ | 515 | |
PRHTA (Highway revenue) | 5 | | — | | 5 | | — | | 9 | | 9 | | 10 | | 10 | | 124 | | 116 | | — | | 288 | |
Commonwealth of Puerto Rico - GO | — | | — | | 1 | | — | | 2 | | 1 | | 3 | | 6 | | 21 | | — | | — | | 34 | |
PBA | — | | — | | 2 | | — | | — | | 3 | | — | | — | | — | | — | | — | | 5 | |
Total Resolved | 13 | | — | | 26 | | — | | 26 | | 36 | | 35 | | 30 | | 227 | | 298 | | 151 | | 842 | |
| | | | | | | | | | | | |
Other Puerto Rico Exposures | | | | | | | | | | | | |
PREPA | 14 | | 3 | | 109 | | 3 | | 122 | | 92 | | 126 | | 122 | | 274 | | 14 | | — | | 879 | |
MFA | 3 | | — | | 21 | | — | | 24 | | 22 | | 41 | | 17 | | 28 | | — | | — | | 156 | |
PRASA and U of PR | — | | — | | — | | — | | 1 | | — | | — | | — | | — | | — | | — | | 1 | |
Total Other | 17 | | 3 | | 130 | | 3 | | 147 | | 114 | | 167 | | 139 | | 302 | | 14 | | — | | 1,036 | |
| | | | | | | | | | | | |
Total | $ | 30 | | $ | 3 | | $ | 156 | | $ | 3 | | $ | 173 | | $ | 150 | | $ | 202 | | $ | 169 | | $ | 529 | | $ | 312 | | $ | 151 | | $ | 1,878 | |
Financial Guaranty Exposure to U.S. RMBS
The following table presents information in respect of the U.S. RMBS exposures to supplement the disclosures and discussion provided in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, and Note 4, Expected Loss to be Paid (Recovered). U.S. RMBS exposures represent 0.8% of the total net par outstanding, and BIG U.S. RMBS represent 17.1% of total BIG net par outstanding as of December 31, 2022.
Distribution of U.S. RMBS by Year Insured and Type of Exposure as of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Year insured: | | Prime First Lien | | Alt-A First Lien | | Option ARMs | | Subprime First Lien | | Second Lien | | Total Net Par Outstanding |
| | (in millions) |
2004 and prior | | $ | 10 | | | $ | 8 | | | $ | — | | | $ | 342 | | | $ | 14 | | | $ | 374 | |
2005 | | 22 | | | 122 | | | 15 | | | 184 | | | 53 | | | 396 | |
2006 | | 25 | | | 25 | | | 1 | | | 44 | | | 109 | | | 204 | |
2007 | | — | | | 196 | | | 16 | | | 590 | | | 149 | | | 951 | |
2008 | | — | | | — | | | — | | | 31 | | | — | | | 31 | |
Total exposures | | $ | 57 | | | $ | 351 | | | $ | 32 | | | $ | 1,191 | | | $ | 325 | | | $ | 1,956 | |
| | | | | | | | | | | | |
Exposures rated BIG | | $ | 38 | | | $ | 208 | | | $ | 16 | | | $ | 633 | | | $ | 115 | | | $ | 1,010 | |
Liquidity and Capital Resources
AGL and its U.S. Holding Companies
AGL directly owns (i) AG Re, an insurance company domiciled in Bermuda, and (ii) AGUS, a U.S. holding company with public debt. AGUS directly owns: (i) AGC, an insurance company domiciled in Maryland; and (ii) AGMH, a U.S. holding company with public debt outstanding. AGMH directly owns AGM, an insurance subsidiary domiciled in New York. AGUS and AGMH are collectively referred to as the U.S. Holding Companies.
Sources and Uses of Funds
The liquidity of AGL and its U.S. Holding Companies is largely dependent on dividends from their operating subsidiaries (see Insurance Subsidiaries, Distributions from Insurance Subsidiaries below for a description of dividend restrictions) and their access to external financing. The operating liquidity requirements of AGL and the U.S. Holding Companies include:
•principal and interest on debt issued by AGUS and AGMH;
•dividends on AGL’s common shares; and
•the payment of operating expenses.
AGL and its U.S. Holding Companies may also require liquidity to:
•make capital investments in their operating subsidiaries;
•fund acquisitions of new businesses;
•purchase or redeem the Company’s outstanding debt; or
•repurchase AGL’s common shares pursuant to AGL’s share repurchase authorization.
In the ordinary course of business, the Company evaluates its liquidity needs and capital resources in light of holding company expenses and dividend policy, as well as rating agency considerations. The Company also subjects its cash flow projections and its assets to a stress test, maintaining a liquid asset balance of one and a half times its stressed operating company net cash flows. Management believes that AGL will have sufficient liquidity to satisfy its needs over the next twelve months. See “— Overview— Key Business Strategies, Capital Management” above for information on common share repurchases.
Long-Term Debt Obligations
The Company has outstanding long-term debt issued by the U.S. Holding Companies. See Item 8, Financial Statements and Supplementary Data, Note 12, Long-Term Debt and Credit Facilities, and Guarantor and U.S. Holding Companies’ Summarized Financial Information, below.
U.S. Holding Companies
Long-Term Debt and Intercompany Loans
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | As of December 31, |
| | | | | 2022 | | 2021 |
| | | | | (in millions) |
| Effective Interest Rate | | Final Maturity | | Principal Amount |
AGUS - long-term debt | | | | | | | |
7% Senior Notes | 6.40% | | 2034 | | $ | 200 | | | $ | 200 | |
5% Senior Notes | 5.00% | | 2024 | | 330 | | | 330 | |
3.15% Senior Notes | 3.15% | | 2031 | | 500 | | | 500 | |
3.6% Senior Notes | 3.60% | | 2051 | | 400 | | | 400 | |
Series A Enhanced Junior Subordinated Debentures | 3 month LIBOR +2.38% | | 2066 | | 150 | | | 150 | |
AGUS long-term debt | | | | | 1,580 | | | 1,580 | |
| | | | | | | |
AGUS - intercompany loans from: | | | | | | | |
AGC and AGM | 3.50% | | 2030 | | 250 | | | 250 | |
AGRO | 6 month LIBOR +3.00% | | 2023 | | 20 | | | 20 | |
AGUS intercompany loans | | | | | 270 | | | 270 | |
Total AGUS long-term debt and intercompany loans | | | | | 1,850 | | | 1,850 | |
| | | | | | | |
AGMH | | | | | | | |
Junior Subordinated Debentures | 6.40% | | 2066 | | 300 | | | 300 | |
Total AGMH long-term debt | | | | | 300 | | | 300 | |
| | | | | | | |
AGMH’s long-term debt purchased by AGUS (2) | | | | | (154) | | | (154) | |
U.S. Holding Company long-term debt | | | | | $ | 1,996 | | | $ | 1,996 | |
____________________
(1) Represents principal amount of Junior Subordinated Debentures issued by AGMH that has been purchased by AGUS.
Interest Paid on U.S. Holding Companies’ Long-Term Debt and Intercompany Loans
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
AGUS - long-term debt | $ | 68 | | | $ | 50 | | | $ | 44 | |
AGUS - intercompany loans | 10 | | | 10 | | | 10 | |
Total AGUS | 78 | | | 60 | | | 54 | |
AGMH - long-term debt | 19 | | | 40 | | | 46 | |
AGMH’s long-term debt purchased by AGUS | (10) | | | (10) | | | (9) | |
Total interest paid | $ | 87 | | | $ | 90 | | | $ | 91 | |
On May 26, 2021, AGUS issued $500 million in 3.15% Senior Notes. On July 9, 2021, a portion of the proceeds of the debt issuance was used to redeem $200 million in AGMH debt. On August 20, 2021, AGUS issued $400 million in 3.6% Senior Notes, and on September 27, 2021, the proceeds of the debt issuance were used to redeem $230 million in AGMH debt and $170 million in AGUS debt. See Item 8, Financial Statements and Supplementary Data, Note 12, Long-Term Debt and Credit Facilities.
The Series A Enhanced Junior Subordinated Debentures pay interest based on LIBOR. If the AGMH Junior Subordinated Debentures are outstanding after December 15, 2036, then the principal amount of the outstanding debentures will bear interest at one-month LIBOR plus 2.215%. The Company believes that after June 2023 the reference to LIBOR will be replaced, by operation of law in accordance with federal legislation enacted in March 2022 (AIRLA), with a rate based on SOFR. See “— Executive Summary — Other Matters — LIBOR Sunset” above.
U.S. Holding Companies
Expected Debt Service of Long-Term Debt
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Year | | AGUS | | AGMH | | Eliminations (1) | | Total |
| | (in millions) |
2023 | | $ | 102 | | | $ | 19 | | | $ | (40) | | | $ | 81 | |
2024 | | 401 | | | 19 | | | (19) | | | 401 | |
2025 | | 111 | | | 19 | | | (69) | | | 61 | |
2026 | | 109 | | | 19 | | | (67) | | | 61 | |
2027 | | 108 | | | 19 | | | (65) | | | 62 | |
2028-2047 | | 1,400 | | | 384 | | | (302) | | | 1,482 | |
2048-2066 | | 720 | | | 665 | | | (340) | | | 1,045 | |
Total | | $ | 2,951 | | | $ | 1,144 | | | $ | (902) | | | $ | 3,193 | |
____________________
(1) Includes eliminations of intercompany loans payable and AGMH’s debt purchased by AGUS.
From time to time, AGL and its subsidiaries have entered into intercompany loan facilities. For example, on October 25, 2013, AGL, as borrower, and AGUS, as lender, entered into a revolving credit facility pursuant to which AGL may, from time to time, borrow for general corporate purposes. Under the credit facility, AGUS committed to lend a principal amount not exceeding $225 million in the aggregate. The commitment under the revolving credit facility terminates on October 25, 2023 (the loan commitment termination date). The unpaid principal amount of each loan will bear semi-annual interest at a fixed rate equal to 100% of the then applicable interest rate as determined under Internal Revenue Code Section 1274(d). Accrued interest on all loans will be paid on the last day of each June and December and at maturity. AGL must repay the then unpaid principal amounts of the loans, if any, by the third anniversary of the loan commitment termination date. AGL has not drawn upon the credit facility.
Intercompany Loans Payable
On October 1, 2019, the U.S. Insurance Subsidiaries made 10-year, 3.5% interest rate intercompany loans to AGUS, aggregating $250 million, to fund the BlueMountain Acquisition and the related capital contributions. Interest is payable annually in arrears on each anniversary of the note, and commenced on October 1, 2020. Interest accrues daily and is computed on a basis of a 360-day year from October 1, 2019 until the date on which the principal amount is paid in full. AGUS will pay 20% of the original principal amount of each note on the sixth, seventh, eighth, and ninth anniversaries. The remaining 20% of the original principal amount and all accrued and unpaid interest will be paid on the maturity date. AGUS has the right to prepay the principal amount of the notes in whole or in part at any time, or from time to time, without payment of any premium or penalty.
In addition, in 2012 AGUS borrowed $90 million from its affiliate AGRO to fund the acquisition of MAC. In 2018, the maturity date was extended to November 2023. AGUS repaid $10 million in each of 2021 and 2020 in outstanding principal as well as accrued and unpaid interest. There were no repayments in 2022. As of December 31, 2022, $20 million remained outstanding.
Capital Contributions to AssuredIM
The Company contributed $60 million of cash to AssuredIM at closing, and contributed an additional $30 million in cash in February 2020, $15 million in both February 2021 and February 2022 and $10 million in February 2023.
Guarantor and U.S. Holding Companies’ Summarized Financial Information
AGL fully and unconditionally guarantees the payment of the principal of, and interest on, the $1,430 million aggregate principal amount of notes issued by the U.S. Holding Companies, and the $450 million aggregate principal amount of junior subordinated debentures issued by the U.S. Holding Companies, and the intercompany loans. The following tables include summarized financial information for AGL and the U.S. Holding Companies, excluding their investments in subsidiaries.
| | | | | | | | | | | |
| As of December 31, 2022 |
| AGL | | U.S. Holding Companies |
| (in millions) |
Assets | | | |
Fixed-maturity securities (1) | $ | 21 | | | $ | 3 | |
Short-term investments, other invested assets and cash | 5 | | | 143 | |
Receivables from affiliates (2) | 57 | | | — | |
Receivable from U.S. Holding Companies | 18 | | | — | |
Other assets | 1 | | | 53 | |
Liabilities | | | |
Long-term debt | — | | | 1,675 | |
Loans payable to affiliates | — | | | 270 | |
Payable to affiliates (2) | 15 | | | 9 | |
Payable to AGL | — | | | 18 | |
Other liabilities | 7 | | | 72 | |
____________________
(1) As of December 31, 2022, weighted average durations of AGL’s and the U.S. Holding Companies’ fixed-maturity securities (excluding AGUS’s investment in AGMH’s debt) were 9.9 years and 4.7 years, respectively.
(2) Represents receivable and payables with non-guarantor subsidiaries.
| | | | | | | | | | | |
| Year Ended December 31, 2022 |
| AGL | | U.S. Holding Companies |
| (in millions) |
Revenues | $ | (1) | | | $ | 1 | |
Expenses | | | |
Interest expense | — | | | 89 | |
Other expenses | 45 | | | 9 | |
Income (loss) before provision for income taxes and equity in earnings (losses) of investees | (46) | | | (97) | |
Net income (loss) | (46) | | | (86) | |
The following table presents significant cash flow items for AGL and the U.S. Holding Companies (other than investment income, operating expenses and taxes) related to distributions from subsidiaries and outflows for debt service, dividends and other capital management activities.
AGL and U.S. Holding Companies
Selected Cash Flow Items
| | | | | | | | | | | |
| Year Ended December 31, 2022 |
| AGL | | U.S. Holding Companies |
| (in millions) |
Dividends received from subsidiaries | $ | 437 | | | $ | 476 | |
Interest on intercompany loans | — | | | (10) | |
Interest paid (1) | — | | | (77) | |
Investments in subsidiaries | — | | | (22) | |
Return of capital from subsidiaries | — | | | 9 | |
Dividends paid to AGL | — | | | (437) | |
Dividends paid | (64) | | | — | |
Repurchases of common shares (2) | (500) | | | — | |
____________________
(1) See “Long-Term Debt Obligations” above for interest paid by subsidiary.
(2) See Item 8, Financial Statements and Supplementary Data, Note 19, Shareholders’ Equity, for additional information about share repurchases and authorizations.
Generally, dividends paid by a U.S. company to a Bermuda holding company are subject to a 30% withholding tax. After AGL became tax resident in the U.K., it became subject to the tax rules applicable to companies resident in the U.K., including the benefits afforded by the U.K.’s tax treaties. The income tax treaty between the U.K. and the U.S. reduces or eliminates the U.S. withholding tax on certain U.S. sourced investment income (to 5% or 0%), including dividends from U.S. subsidiaries to U.K. resident persons entitled to the benefits of the treaty.
For more information, see also Item 8, Financial Statements and Supplementary Data, Note 12, Long-Term Debt and Credit Facilities.
External Financing
From time to time, AGL and its subsidiaries have sought external debt or equity financing in order to meet their obligations. External sources of financing may or may not be available to the Company, and if available, the cost of such financing may not be acceptable to the Company.
Insurance Subsidiaries
The Company has several insurance subsidiaries. The U.S. Insurance Subsidiaries consist of AGM and AGC. AGM owns: (i) AGUK, an insurance subsidiary domiciled in the U.K; and (ii) AGE, an insurance company domiciled in France. AGUK and AGE are collectively referred to as the European Insurance Subsidiaries. AG Re is an insurance company domiciled in Bermuda, which owns AGRO, an insurance subsidiary, also domiciled in Bermuda.
Sources and Uses of Funds
Liquidity of the insurance subsidiaries is primarily used to pay for:
•operating expenses,
•claims on the insured portfolio,
•dividends or other distributions to AGL, AGUS and/or AGMH, as applicable,
•reinsurance premiums,
•principal of and, interest on, surplus notes, where applicable, and
•capital investments in their own subsidiaries, where appropriate.
Management believes that the insurance subsidiaries’ liquidity needs for the next twelve months can be met from current cash, short-term investments and operating cash flow, including premium collections and coupon payments as well as scheduled maturities and paydowns from their respective investment portfolios, although the Company may enter into secured short-term loan facilities with financial institutions to provide short-term liquidity for the payment of insurance claims it anticipates making in connection with the future resolutions of other Puerto Rico exposures. The Company generally targets a
balance of its most liquid assets including cash and short-term securities, U.S. Treasuries, agency RMBS and pre-refunded municipal bonds equal to 1.5 times its projected operating company cash flow needs over the next four quarters. As of December 31, 2022, the Company intended to hold and had the ability to hold securities in an unrealized loss position until the date of anticipated recovery of amortized cost.
Beyond the next twelve months, the ability of the operating subsidiaries to declare and pay dividends may be influenced by a variety of factors, including market conditions, general economic conditions, and, in the case of the Company’s insurance subsidiaries, insurance regulations and rating agency capital requirements.
Financial Guaranty Policies
Insurance policies issued provide, in general, that payments of principal, interest and other amounts insured may not be accelerated by the holder of the obligation. Amounts paid by the Company therefore are typically in accordance with the obligation’s original payment schedule, unless the Company accelerates such payment schedule, at its sole option. Premiums received on financial guaranty contracts are paid either upfront or in installments over the life of the insured obligations.
Payments made in settlement of the Company’s obligations arising from its insured portfolio may, and often do, vary significantly from year to year, depending primarily on the frequency and severity of payment defaults and whether the Company chooses to accelerate its payment obligations in order to mitigate future losses. For example, the Company made substantial claim payments in 2022 in connection with the resolution of certain Puerto Rico credits. The Company is continuing its efforts to resolve the one remaining unresolved Puerto Rico insured exposure that is in payment default, PREPA. The Company had $720 million net par outstanding to PREPA on December 31, 2022. As described in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, in connection with the implementation of the GO/PBA Plan and the HTA Plan, certain insured bondholders elected to receive custody receipts that represent an interest in the legacy insurance policy plus cash, New Recovery Bonds and CVIs, as relevant, that constitute distributions under the GO/PBA Plan or HTA Plan. For those who made the election, distributions under the GO/PBA Plan and HTA Plan are immediately passed through to insured bondholders under the custody receipts to the extent of any cash or proceeds of new securities held in the custodial trust, and are applied to make payments and/or prepayments of amounts due under the legacy insured bonds. The Company’s insurance policy continues to guarantee principal and interest coming due on the legacy insured bonds in accordance with the terms of such insurance policy on the originally scheduled legacy bond interest and principal payment dates to the extent that distributions under the GO/PBA Plan or HTA Plan, as applicable, are insufficient to pay or prepay such amounts after giving effect to the distributions described in the immediately preceding sentence. In the case of insured bondholders who elected to receive custody receipts, the Company retains the right to satisfy its obligations under the insurance policy with respect to the related legacy insured bonds at any time thereafter, with 30 days’ notice, by paying 100% of the then outstanding principal amount of insured bonds plus accrued interest. As of December 31, 2022, the remaining net par outstanding for HTA and GO/PBA Resolved Puerto Rico exposures where the bondholders elected to receive custody receipts, or where the Company assumed exposure from another financial guarantor, was $509 million.
The following table presents estimated probability weighted expected cash outflows under direct and assumed financial guaranty contracts, whether accounted for as insurance or credit derivatives, including claim payments under contracts in consolidated FG VIEs, as of December 31, 2022. This amount is not reduced for cessions under reinsurance contracts or recoveries attributable to Loss Mitigation Securities. This amount includes any benefit anticipated from excess spread or other recoveries within the contracts but does not reflect any benefit for recoveries under breaches of R&W. This amount also excludes estimated recoveries related to past claims paid for policies in the public finance sector.
Estimated Expected Claim Payments
(Undiscounted)
| | | | | |
| As of December 31, 2022 |
| (in millions) |
Less than 1 year | $ | 325 | |
1-3 years | 582 | |
3-5 years | 418 | |
More than 5 years | 321 | |
Total | $ | 1,646 | |
In connection with the acquisition of AGMH, AGM agreed to retain the risks relating to the debt and strip policy portions of the leveraged lease business. In a leveraged lease transaction, a tax-exempt entity (such as a transit agency) transfers
tax benefits to a tax-paying entity by transferring ownership of a depreciable asset, such as subway cars. The tax-exempt entity then leases the asset back from its new owner.
If the lease is terminated early, the tax-exempt entity must make an early termination payment to the lessor. A portion of this early termination payment is funded from monies that were pre-funded and invested at the closing of the leveraged lease transaction (along with earnings on those invested funds). The tax-exempt entity is obligated to pay the remaining, unfunded portion of this early termination payment (known as the strip coverage) from its own sources. AGM issued financial guaranty insurance policies (known as strip policies) that guaranteed the payment of these unfunded strip coverage amounts to the lessor, in the event that a tax-exempt entity defaulted on its obligation to pay this portion of its early termination payment. Following such events, AGM can then seek reimbursement of its strip policy payments from the tax-exempt entity, and can also sell the transferred depreciable asset and reimburse itself from the sale proceeds.
Currently, all the leveraged lease transactions in which AGM acts as strip coverage provider are breaching a rating trigger related to AGM and are subject to early termination. However, early termination of a lease does not result in a draw on the AGM policy if the tax-exempt entity makes the required termination payment. If all the leases were to terminate early and the tax-exempt entities did not make the required early termination payments, then AGM would be exposed to possible liquidity claims on gross exposure of approximately $418 million as of December 31, 2022. To date, none of the leveraged lease transactions that involve AGM has experienced an early termination due to a lease default and a claim on the AGM policy. As of December 31, 2022, approximately $1.9 billion of cumulative strip par exposure had been terminated since 2008 on a consensual basis. The consensual terminations have resulted in no claims on AGM.
The terms of the Company’s CDS contracts generally are modified from standard CDS contract forms approved by International Swaps and Derivatives Association, Inc. in order to provide for payments on a scheduled “pay-as-you-go” basis and to replicate the terms of a traditional financial guaranty insurance policy. The documentation for certain CDS were negotiated to require the Company to also pay if the obligor becomes bankrupt or if the reference obligation were restructured. Furthermore, some CDS documentation requires the Company to make a payment due to an event that is unrelated to the performance of the obligation referenced in the credit derivative. If events of default or termination events specified in the credit derivative documentation were to occur, the Company may be required to make a cash termination payment to its swap counterparty upon such termination. Any such payment would probably occur prior to the maturity of the reference obligation and be in an amount larger than the amount due for that period on a “pay-as-you-go” basis.
Distributions From Insurance Subsidiaries
The Company anticipates that, for the next twelve months, amounts paid by AGL’s direct and indirect insurance subsidiaries as dividends or other distributions will be a major source of the holding companies’ liquidity. The insurance subsidiaries’ ability to pay dividends depends upon their financial condition, results of operations, cash requirements, other potential uses for such funds, and compliance with rating agency requirements, and is also subject to restrictions contained in the insurance laws and related regulations of their states of domicile. For more information, see Item 8, Financial Statements and Supplementary Data, Note 15, Insurance Company Regulatory Requirements.
Dividend restrictions by insurance subsidiary are as follows:
•The maximum amount available during 2023 for AGM (a subsidiary of AGMH) to distribute as dividends without regulatory approval is estimated to be approximately $209 million, of which approximately $40 million is available for distribution in the first quarter of 2023.
•The maximum amount available during 2023 for AGC (a subsidiary of AGUS) to distribute as ordinary dividends is approximately $102 million, of which approximately $20 million is available for distribution in the first quarter of 2023.
•Based on the applicable law and regulations, in 2023 AG Re (a subsidiary of AGL) has the capacity to: (i) make capital distributions in an aggregate amount up to $129 million without the prior approval of the Authority; and (ii) declare and pay dividends in an aggregate amount up to approximately $210 million as of December 31, 2022. Such dividend capacity is further limited by: (i) the actual amount of AG Re’s unencumbered assets, which amount changes from time to time due in part to collateral posting requirements and which was approximately $138 million as of December 31, 2022; and (ii) the amount of statutory surplus, which, as of December 31, 2022, was a deficit of $19 million.
•Based on the applicable law and regulations, in 2023 AGRO (an indirect subsidiary of AG Re) has the capacity to: (i) make capital distributions in an aggregate amount up to $21 million without the prior approval of the Authority; and (ii) declare and pay dividends in an aggregate amount up to approximately $98 million as of December 31, 2022. Such dividend capacity is further limited by: (i) the actual amount of AGRO’s unencumbered assets, which amount changes from time to time due in part to collateral posting requirements and which was approximately $374 million as of December 31, 2022; and (ii) the amount of statutory surplus, which, as of December 31, 2022, was $253 million.
Distributions from / Contribution to Insurance Company Subsidiaries
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Dividends paid by AGC to AGUS | $ | 207 | | | $ | 94 | | | $ | 166 | |
Dividends paid by AGM to AGMH | 266 | | | 291 | | | 267 | |
Dividends paid by AG Re to AGL (1) | — | | | 150 | | | 150 | |
Dividends from AGUK to AGM (2) | — | | | — | | | 124 | |
Contributions from AGM to AGE (2) | — | | | — | | | (123) | |
____________________
(1) The 2021 and 2020 amounts included fixed-maturity securities with a fair value of $46 million and $47 million, respectively.
(2) In 2020, the dividend paid to AGM from AGUK was contributed to AGE.
Ratings Impact on Financial Guaranty Business
A downgrade of one of AGL’s insurance subsidiaries may result in increased claims under financial guaranties issued by the Company if counterparties exercise contractual rights triggered by the downgrade against insured obligors, and the insured obligors are unable to pay.
For example, the U.S. Insurance Subsidiaries have issued financial guaranty insurance policies in respect of the obligations of municipal obligors under interest rate swaps. The U.S. Insurance Subsidiaries insure periodic payments owed by the municipal obligors to the bank counterparties. In such cases, the U.S. Insurance Subsidiaries would be required to pay the termination payment owed by the municipal obligor, in an amount not to exceed the policy limit set forth in the financial guaranty insurance policy, if: (i) the U.S. Insurance Subsidiaries have been downgraded below the rating trigger set forth in a swap under which they have insured the termination payment, which rating trigger varies on a transaction by transaction basis; (ii) the municipal obligor has the right to cure by, but has failed in, posting collateral, replacing the U.S. Insurance Subsidiaries or otherwise curing the downgrade of the U.S. Insurance Subsidiaries; (iii) the transaction documents include as a condition that an event of default or termination event with respect to the municipal obligor has occurred, such as the rating of the municipal obligor being downgraded below the rating trigger set forth in such swap (which rating trigger varies on a transaction by transaction basis), and such condition has been met; (iv) the bank counterparty has elected to terminate the swap; (v) a termination payment is payable by the municipal obligor; and (vi) the municipal obligor has failed to make the termination payment payable by it. Conversely, no termination payment would be owed in such cases if the transaction documents include as a condition that an underlying event of default or termination event with respect to the municipal obligor has occurred, such as the rating of the municipal obligor being downgraded below a specified rating trigger, and such condition has not been met. Taking into consideration whether the rating of the municipal obligor is below any applicable specified trigger, if the financial strength ratings of the U.S. Insurance Subsidiaries were downgraded below “A-” by S&P or below “A3” by Moody’s, and the conditions giving rise to the obligation of the U.S. Insurance Subsidiaries to make a payment under the swap policies were all satisfied, then the U.S. Insurance Subsidiaries could pay claims in an amount not exceeding approximately $13 million in respect of such termination payments.
As another example, with respect to variable rate demand obligations (VRDOs) for which a bank has agreed to provide a liquidity facility, a downgrade of AGM or AGC may provide the bank with the right to give notice to bondholders that the bank will terminate the liquidity facility, causing the bondholders to tender their bonds to the bank. Bonds held by the bank accrue interest at a “bank bond rate” that is higher than the rate otherwise borne by the bond (typically the prime rate plus 2.00% – 3.00%, and capped at the lesser of 25% and the maximum legal limit). In the event the bank holds such bonds for longer than a specified period of time, usually 90-180 days, the bank has the right to demand accelerated repayment of bond principal, usually through payment of equal installments over a period of not less than five years. In the event that a municipal obligor is unable to pay interest accruing at the bank bond rate or to pay principal during the shortened amortization period, a
claim could be submitted to AGM or AGC under its financial guaranty policy. As of December 31, 2022, AGM and AGC had insured approximately $1.5 billion net par of VRDOs, of which approximately $15 million of net par constituted VRDOs issued by municipal obligors rated BBB- or lower pursuant to the Company’s internal rating. As of December 31, 2022, none of the insured VRDOs were issued by municipal obligors rated BIG. The specific terms relating to the rating levels that trigger the bank’s termination right, and whether it is triggered by a downgrade by one rating agency or a downgrade by all rating agencies then rating the insurer, vary depending on the transaction.
In addition, AGM may be required to pay claims in respect of AGMH’s former financial products business if Dexia SA and its affiliates, from which the Company had purchased AGMH and its subsidiaries, do not comply with their obligations following a downgrade of the financial strength rating of AGM. A downgrade of the financial strength rating of AGM could trigger a payment obligation of AGM in respect to AGMH’s former GIC business. Most GICs insured by AGM allow for the termination of the GIC contract and a withdrawal of GIC funds at the option of the GIC holder in the event of a downgrade of AGM below a specified threshold, generally below A- by S&P or A3 by Moody’s. AGMH’s former subsidiary FSA Asset Management LLC is expected to have sufficient eligible and liquid assets to satisfy any expected withdrawal and collateral posting obligations resulting from future rating actions affecting AGM.
Assumed Reinsurance
Some of the Company’s insurance subsidiaries (Assuming Subsidiaries) assumed financial guaranty insurance from legacy third-party bond insurers. The agreements under which such Assuming Subsidiaries assumed such business are generally subject to termination at the option of the ceding company (a) if the Assuming Subsidiary fails to meet certain financial and regulatory criteria; (b) if the Assuming Subsidiary fails to maintain a specified minimum financial strength rating; or (c) upon certain changes of control of the Assuming Subsidiary. Upon termination due to one of the above events, the Assuming Subsidiary typically would be required to return to the ceding company unearned premiums (net of ceding commissions) and loss reserves, calculated on a U.S. statutory basis, attributable to the assumed business (plus in certain cases, an additional required amount), after which the Assuming Subsidiary would be released from liability with respect to such business.
As of December 31, 2022, if each third-party company ceding business to an Assuming Subsidiary had a right to recapture such business, and chose to exercise such right, the aggregate amounts those subsidiaries could be required to pay to all such ceding companies would be approximately $268 million, including $234 million by AGC and $34 million by AG Re.
Committed Capital Securities
Each of AGC and AGM have entered into put agreements with four separate custodial trusts allowing each of AGC and AGM, respectively, to issue an aggregate of $200 million of non-cumulative redeemable perpetual preferred securities to the trusts in exchange for cash. Each custodial trust was created for the primary purpose of issuing $50 million face amount of CCS, investing the proceeds in high-quality assets and entering into put options with AGC or AGM, as applicable. The Company is not the primary beneficiary of the trusts and therefore the trusts are not consolidated in Assured Guaranty’s financial statements.
The trusts provide AGC and AGM access to new equity capital at their respective sole discretion through the exercise of the put options. Upon AGC’s or AGM’s exercise of its put option, the relevant trust will liquidate its portfolio of eligible assets and use the proceeds to purchase AGC or AGM preferred stock, as applicable. AGC or AGM may use the proceeds from its sale of preferred stock to the trusts for any purpose, including the payment of claims. The put agreements have no scheduled termination date or maturity. However, each put agreement will terminate if (subject to certain grace periods) specified events occur. Both AGC and AGM continue to have the ability to exercise their respective put options and cause the related trusts to purchase their preferred stock.
Prior to 2008 or 2007, the amounts paid on the CCS were established through an auction process. All of those auctions failed in 2008 or 2007, and the rates paid on the CCS increased to their respective maximums. The annualized rate on the AGC CCS is one-month LIBOR plus 250 bps, and the annualized rate on the AGM Committed Preferred Trust Securities (CPS) is one-month LIBOR plus 200 bps. The Company believes that after June 2023 the reference to LIBOR in such CCS will be replaced, by operation of law in accordance with federal legislation enacted in March 2022, with a rate based on SOFR. See “— Executive Summary — Other Matters — LIBOR Sunset” above.
Investment Portfolio
The Company’s principal objectives in managing its investment portfolio are to support the highest possible ratings for each operating company, to manage investment risk within the context of the underlying portfolio of insurance risk, to maintain
sufficient liquidity to cover unexpected stress in the insurance portfolio, and to maximize after-tax net investment income. Approximately 67% of the total investment portfolio is managed by external parties. Each of the three external investment managers must maintain a minimum average rating of A+/A1/A+ by S&P, Moody’s and Fitch Ratings Inc., respectively.
Changes in interest rates affect the value of the Company’s fixed-maturity securities. As interest rates fall, the fair value of fixed-maturity securities generally increases and as interest rates rise, the fair value of fixed-maturity securities generally decreases. The Company’s portfolio of fixed-maturity securities primarily consists of investment-grade, liquid instruments. Other invested assets include other alternative investments, which are generally less liquid. For more information about the Investment Portfolio and a detailed description of the Company’s valuation of investments, see Item 8, Financial Statements and Supplementary Data, Note 9, Fair Value Measurement and Note 7, Investments and Cash.
Investment Portfolio
Carrying Value
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Fixed-maturity securities, available-for-sale (1) | $ | 7,119 | | | $ | 8,202 | |
Fixed-maturity securities, trading (2) | 303 | | | — | |
Short-term investments | 810 | | | 1,225 | |
Other invested assets | 133 | | | 181 | |
Total | $ | 8,365 | | | $ | 9,608 | |
____________________
(1) As of December 31, 2022, includes $358 million of New Recovery Bonds received in connection with the consummation of the 2022 Puerto Rico Resolutions.
(2) Represents CVIs received under the 2022 Puerto Rico Resolutions.
The Company’s available-for-sale fixed-maturity securities had a duration of 4.4 years as of December 31, 2022 and 4.7 years as of December 31, 2021, respectively.
Available-for-Sale Fixed-Maturity Securities By Contractual Maturity
The amortized cost and estimated fair value of the Company’s available-for-sale fixed-maturity securities, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Distribution of Available-for-Sale Fixed-Maturity Securities by Contractual Maturity
As of December 31, 2022
| | | | | | | | | | | |
| Amortized Cost | | Estimated Fair Value |
| (in millions) |
Due within one year | $ | 290 | | | $ | 282 | |
Due after one year through five years | 1,713 | | | 1,585 | |
Due after five years through 10 years | 1,778 | | | 1,667 | |
Due after 10 years | 3,226 | | | 2,974 | |
Mortgage-backed securities: | | | |
RMBS | 418 | | | 340 | |
CMBS | 282 | | | 271 | |
Total | $ | 7,707 | | | $ | 7,119 | |
Available-for-Sale and Trading Fixed-Maturity Securities By Rating
The following table summarizes the ratings distributions of the Company’s available-for-sale fixed-maturity securities as of December 31, 2022 and December 31, 2021. Ratings generally reflect the lower of Moody’s and S&P classifications, except for (i) Loss Mitigation Securities, which use Assured Guaranty’s internal ratings classifications, or (ii) Puerto Rico securities received under the 2022 Puerto Rico Resolutions, which are not rated.
Distribution of Available-for-Sale Fixed-Maturity Securities by Rating
| | | | | | | | | | | | | | |
| | As of December 31, |
Rating | | 2022 | | 2021 |
AAA | | 14.2 | % | | 14.6 | % |
AA | | 37.1 | | | 38.2 | |
A | | 24.4 | | | 25.1 | |
BBB | | 11.0 | | | 13.7 | |
BIG (1) | | 7.4 | | | 7.5 | |
Not rated (2) | | 5.9 | | | 0.9 | |
Total | | 100.0 | % | | 100.0 | % |
____________________
(1) The BIG category primarily includes Loss Mitigation Securities. See Item 8, Financial Statements and Supplementary Data, Note 7, Investments and Cash, for additional information.
(2) As of December 31, 2022, the not rated category primarily includes New Recovery Bonds received in connection with the consummation of the 2022 Puerto Rico Resolutions.
The Company also had $303 million in trading fixed-maturity securities as of December 31, 2022 representing CVIs received under the 2022 Puerto Rico Resolutions, which are not rated.
Portfolio of Obligations of State and Political Subdivisions
The Company’s fixed-maturity investment portfolio includes issuances by a wide number of municipal authorities across the U.S. and its territories. The following table presents the components of the Company’s $3,394 million (fair value) of obligations of state and political subdivisions included in the Company’s available-for-sale fixed-maturity portfolio as of December 31, 2022.
Fair Value of Available-for-Sale Fixed-Maturity Portfolio of Obligations of State and Political Subdivisions
As of December 31, 2022 (1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
State | | State General Obligation | | Local General Obligation | | Revenue Bonds | | Total Fair Value | | Amortized Cost | | Average Credit Rating |
| | (in millions) |
California | | $ | 47 | | | $ | 65 | | | $ | 287 | | | $ | 399 | | | $ | 414 | | | A |
Puerto Rico | | 33 | | | — | | | 327 | | | 360 | | | 362 | | | Not Rated |
New York | | 3 | | | 37 | | | 298 | | | 338 | | | 352 | | | AA |
Texas | | 16 | | | 73 | | | 245 | | | 334 | | | 351 | | | AA |
Washington | | 45 | | | 53 | | | 94 | | | 192 | | | 198 | | | AA |
Florida | | — | | | 2 | | | 162 | | | 164 | | | 171 | | | A+ |
Massachusetts | | 63 | | | — | | | 82 | | | 145 | | | 149 | | | AA |
Pennsylvania | | 31 | | | 5 | | | 76 | | | 112 | | | 114 | | | A+ |
Illinois | | 12 | | | 16 | | | 77 | | | 105 | | | 109 | | | A+ |
Colorado | | — | | | 22 | | | 51 | | | 73 | | | 76 | | | AA |
All others | | 99 | | | 107 | | | 606 | | | 812 | | | 857 | | | AA- |
Total | | $ | 349 | | | $ | 380 | | | $ | 2,305 | | | $ | 3,034 | | | $ | 3,153 | | | A |
____________________
(1) Excludes $360 million as of December 31, 2022 of pre-refunded bonds, at fair value. The credit ratings are based on the underlying ratings and do not include any benefit from bond insurance.
The revenue bond portfolio primarily consists of essential service revenue bonds issued by transportation authorities, utilities, and universities.
Revenue Bonds
Sources of Funds
As of December 31, 2022
| | | | | | | | | | | | | | |
Type | | Amortized Cost | | Fair Value |
| | (in millions) |
Tax revenue | | $ | 845 | | | $ | 832 | |
Transportation | | 563 | | | 541 | |
Utilities | | 419 | | | 411 | |
Education | | 286 | | | 276 | |
Healthcare | | 172 | | | 165 | |
All others | | 96 | | | 80 | |
Total | | $ | 2,381 | | | $ | 2,305 | |
Other Investments
Other invested assets, which are generally less liquid than fixed-maturity securities primarily consist of investments in renewable and clean energy and private equity funds managed by a third party.
The Insurance segment reports AGAS’ percentage ownership of AssuredIM Funds’ as equity method investments with changes in NAV included in the Insurance segment adjusted operating income. As of December 31, 2022 and December 31, 2021, all of the funds in which AGAS directly invests are consolidated in the Company’s consolidated financial statements. The amounts in the table below represent the fair value of AGAS’ interests in the AssuredIM Funds. See Part I, Item 1. Business — Asset Management — Products, for a description of the fund strategies. See also Commitments below.
Fair Value of AGAS’ Interest in AssuredIM Funds
| | | | | | | | | | | | | | |
| | As of December 31, |
Strategy | | 2022 | | 2021 |
| | (in millions) |
CLOs | | $ | 272 | | | $ | 228 | |
Municipal bonds (1) | | 105 | | | 107 | |
Healthcare | | 91 | | | 115 | |
Asset-based | | 101 | | | 93 | |
Total | | $ | 569 | | | $ | 543 | |
____________________
(1) The fund was unwound in January 2023 based on the December 31, 2022 valuation. On January 31, 2023 the fund distributed substantially all of its available cash to AGAS and other investors in the fund.
Equity in Earnings (Losses) of Investees of AGAS’ Investment in AssuredIM Funds
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Strategy | | 2022 | | 2021 | | 2020 |
| | (in millions) |
CLOs | | $ | (2) | | | $ | 29 | | | $ | 14 | |
Municipal bonds | | (2) | | | 2 | | | 5 | |
Healthcare | | (11) | | | 30 | | | 19 | |
Asset-based | | 5 | | | 19 | | | 4 | |
Total | | $ | (10) | | | $ | 80 | | | $ | 42 | |
Restricted Assets
Based on fair value, investments and other assets that are either held in trust for the benefit of third-party ceding insurers in accordance with statutory requirements, placed on deposit to fulfill state licensing requirements, or otherwise pledged or restricted totaled $222 million and $243 million, as of December 31, 2022 and December 31, 2021, respectively. The investment portfolio also contains securities that are held in trust by certain AGL subsidiaries or otherwise restricted for the
benefit of other AGL subsidiaries in accordance with statutory and regulatory requirements in the amount of $1,169 million and $1,231 million, based on fair value as of December 31, 2022 and December 31, 2021, respectively.
Commitments
The U.S. Insurance Subsidiaries are authorized to invest up to $750 million in AssuredIM Funds. Adding distributed gains from inception through December 31, 2022, the U.S. Insurance Subsidiaries may invest a total of up to $810 million in AssuredIM Funds. As of December 31, 2022, the Insurance segment had total commitments to AssuredIM Funds of $755 million, of which $536 million represented net invested capital and $219 million was undrawn. In addition to its commitments to AssuredIM Funds, the Company had unfunded commitments of $78 million as of December 31, 2022 to other alternative investments.
AssuredIM
Sources and Uses of Funds
AssuredIM’s sources of liquidity are: (1) cash from operations, including management and performance fees (which are unpredictable as to amount and timing); and (2) capital contributions from AGUS ($15 million, $15 million and $30 million in 2022, 2021 and 2020, respectively, had been contributed to supplement cash from operations). As of December 31, 2022 and December 31, 2021, AssuredIM had $41 million and $37 million, respectively, in cash and short-term investments.
AssuredIM’s liquidity needs primarily include: (1) paying operating expenses including compensation; (2) paying dividends or other distributions to AGUS; and (3) capital to support growth and expansion of the asset management business. In each of 2022, 2021 and 2020, AssuredIM distributed $8.8 million to AGUS to fund AGUS’s interest payments on its intercompany debt to the U.S. Insurance Subsidiaries. That debt was incurred in October 2019 to fund the BlueMountain Acquisition. See “— AGL and U.S. Holding Companies — Intercompany Loans Payable” above for additional information.
Lease Obligations
The Company has entered into several lease agreements for office space in Bermuda, New York, San Francisco, London, Paris, and other locations with various lease terms. See Item 8, Financial Statements and Supplementary Data, Note 17, Leases, for a table of minimum lease obligations and other lease commitments.
FG VIEs and CIVs
The Company manages its liquidity needs by evaluating cash flows without the effect of consolidating FG VIEs and CIVs; however, the Company’s consolidated financial statements include the effect of consolidating FG VIEs and CIVs. The primary sources and uses of cash at Assured Guaranty’s FG VIEs and CIVs are as follows:
•FG VIEs. The primary sources of cash in FG VIEs are the collection of principal and interest on the collateral supporting the debt obligations, and the primary uses of cash are the payment of principal and interest due on the debt obligations. The insurance subsidiaries are not primarily liable for the debt obligations issued by the VIEs they insure and would only be required to make payments on those insured debt obligations in the event that the issuer of such debt obligations defaults on any principal or interest due and only for the amount of the shortfall. AGL’s and its insurance subsidiaries’ creditors do not have any rights with regard to the collateral supporting the debt issued by the FG VIEs. For the Puerto Rico Trusts, the primary source of cash is the collection of debt service on the assets in the trusts and the primary use of cash is the payment of the trusts debt obligations.
•CIVs. The primary sources and uses of cash in the CIVs are raising capital from investors, using capital to make investments, generating cash income from investments, paying expenses, distributing cash flow to investors and issuing debt or borrowing funds to finance investments (CLOs and warehouses). The assets and liabilities of the Company’s CIVs are held within separate legal entities. The assets of the CIVs are not available to creditors of the Company, other than creditors of the applicable CIVs. In addition, creditors of the CIVs have no recourse against the assets of the Company, other than the assets of such applicable CIVs. Liquidity available at the Company’s CIVs is not available for corporate liquidity needs, except to the extent of the Company’s investment in the funds, subject to redemption provisions.
See Item 8, Financial Statements and Supplementary Data, Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for additional information.
Credit Facilities of CIVs
Certain of the Company’s CIVs have entered into financing arrangements with financial institutions, generally to provide liquidity to such CIVs during the CLO warehouse stage. Borrowings are generally secured by the investments purchased with the proceeds of the borrowing and/or the uncalled capital commitment of each respective vehicle. When a CIV borrows, the proceeds are available only for use by that investment vehicle and are not available for the benefit of other investment vehicles or Assured Guaranty subsidiaries. Collateral within each investment vehicle is also available only against borrowings by that investment vehicle and not against the borrowings of other investment vehicles or Assured Guaranty subsidiaries.
As of December 31, 2022, these credit facilities had varying maturities ranging from 2023 to 2031 with the aggregate principal amount not exceeding $1.6 billion. The available commitment was based on the amount of equity contributed to the warehouse which was $377 million. As of December 31, 2022, $284 million was drawn under credit facilities with interest rates ranging from 3-month SOFR plus 150 bps to 3-month Euribor plus 200 bps (with a floor on Euribor of zero). The CLO warehouses were in compliance with all financial covenants as of December 31, 2022.
As of December 31, 2022, a consolidated healthcare fund was a party to a credit facility (jointly with another healthcare fund that was not consolidated) with a maturity date of December 29, 2023 with the aggregate principal amount not to exceed $110 million jointly and $71 million individually for the consolidated healthcare fund. The available commitment was based on the capital committed to the funds. As of December 31, 2022, $58 million was drawn by the consolidated fund under the credit facility with an interest rate of Prime (with a Prime floor of 3%). The fund was in compliance with all financial covenants as of December 31, 2022.
Consolidated Cash Flow Summary
The summarized consolidated statements of cash flows in the table below present the cash flow effect for the aggregate of the Insurance and Asset Management business and holding companies, separately from the aggregate effect of consolidating FG VIEs and CIVs.
Summarized Consolidated Cash Flows | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Net cash flows provided by (used in) operating activities, before effect of FG VIEs and CIVs consolidation | $ | (1,056) | | | $ | 420 | | | $ | 67 | |
Effect of FG VIEs and CIVs consolidation | (1,423) | | | (2,357) | | | (920) | |
Net cash flows provided by (used in) operating activities | (2,479) | | | (1,937) | | | (853) | |
| | | | | |
Net cash flows provided by (used in) investing activities, before effect of FG VIEs and CIVs consolidation | 1,618 | | | (156) | | | 478 | |
Effect of FG VIEs and CIVs consolidation | 122 | | | 179 | | | 310 | |
Net cash flows provided by (used in) investing activities | 1,740 | | | 23 | | | 788 | |
| | | | | |
Net cash flows provided by (used in) financing activities, before effect of FG VIEs and CIVs consolidation | | | | | |
Dividends paid | (64) | | | (66) | | | (69) | |
Repurchases of common shares | (500) | | | (496) | | | (446) | |
Issuance of long-term debt, net of issuance costs | — | | | 889 | | | — | |
Redemptions and purchases of debt, including make-whole payment | — | | | (619) | | | (21) | |
Other | (8) | | | (12) | | | (11) | |
Effect of FG VIEs and CIVs consolidation | 1,184 | | | 2,264 | | | 730 | |
Net cash flows provided by (used in) financing activities (1) | 612 | | | 1,960 | | | 183 | |
| | | | | |
Effect of exchange rate changes, before effect of FG VIEs and CIVs consolidation | (3) | | | (2) | | | (3) | |
Effect of FG VIEs and CIVs consolidation | (5) | | | — | | | — | |
Effect of exchange rate changes | (8) | | | (2) | | | (3) | |
Increase (decrease) in cash and cash equivalents and restricted cash | (135) | | | 44 | | | 115 | |
Cash and cash equivalents and restricted cash at beginning of period | 342 | | | 298 | | | 183 | |
Cash and cash equivalents and restricted cash at the end of the period | $ | 207 | | | $ | 342 | | | $ | 298 | |
____________________
(1) Claims paid on consolidated FG VIEs are presented in the consolidated statements of cash flows as a component of paydowns on FG VIEs’ liabilities in financing activities as opposed to operating activities.
Cash flows from operations, excluding the effect of consolidating FG VIEs and CIVs, was an outflow of $1,056 million in 2022 and an inflow of $420 million in 2021. The increase in cash outflows during 2022 was primarily due to a $1.3 billion increase in net claim payments, which were primarily due to the 2022 Puerto Rico Resolutions as well as an increase of $81 million in tax payments. Cash flows from operations attributable to the effect of FG VIE and CIV consolidation were outflows in 2022 and 2021. The consolidated statements of cash flows present the investing activities of the consolidated AssuredIM Funds and CLOs as cash flows from operations. The decrease in outflows in 2022 compared with 2021 is mainly due to a decrease of $2,154 million in investment purchases, partially offset by a decrease of investment sales, maturities and paydowns of $1,352 million.
Investing activities primarily consisted of net sales (purchases) of fixed-maturity and short-term investments, and paydowns on and sales of FG VIEs’ assets. The increase in investing cash inflows during 2022 was mainly attributable to a decrease of $865 million for purchases of available-for-sale fixed-maturity securities, $208 million in sales, maturities and paydowns of trading securities, and an increase in net sales of short-term investments of $786 million in 2022 to fund share repurchases and claim payments in connection with the 2022 Puerto Rico Resolutions, partially offset by lower disposals of $177 million of available-for-sale fixed-maturity securities. See Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure, for additional information.
Financing activities primarily consist of share repurchases, dividends, and paydowns of FG VIEs’ liabilities, as well as CLO issuances and CLO warehouse financing activities. In 2021, it also included the issuance of 3.15% Senior Notes and 3.6% Senior Notes and redemptions of a portion of AGMH and AGUS debt. See Item 8, Financial Statements and Supplementary
Data, Note 12, Long-Term Debt and Credit Facilities. The CIVs’ financing cash flows mainly include issuances and repayments of CLOs and CLO warehouse financing debt. The decrease in financing cash flow activity from VIEs was primarily due to a decrease of $2,251 million in issuances, and repayments of $1,192 million by the consolidated CLOs and CLO warehouses. The proceeds from CLO issuances and CLO warehouse borrowings are used to fund the purchases of loans. FG VIEs’ cash flows relate to the paydowns of FG VIEs’ liabilities. See Item 8, Financial Statements and Supplementary Data, Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
From January 1, 2023 through February 28, 2023, the Company repurchased an additional 36 thousand common shares. As of February 28, 2023, the Company was authorized to repurchase $201 million of its common shares. For more information about the Company’s share repurchases and authorizations, see Item 8, Financial Statements and Supplementary Data, Note 19, Shareholders’ Equity.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the risk of loss due to factors that affect the overall performance of the financial markets or movements in market prices. The Company’s primary market risk exposures include interest rate risk, foreign currency exchange rate risk and credit spread risk, and primarily affect the following areas.
•The fair value of credit derivatives within the financial guaranty portfolio of insured obligations is sensitive to changes in credit spreads of the underlying obligations and the Company’s own credit spreads.
•The fair value of the investment portfolio is primarily driven by changes in interest rates and also affected by changes in credit spreads.
•New business production is sensitive to changes in interest rates.
•Expected loss to be paid (recovered) is sensitive to changes in interest rates.
•The fair value of the investment portfolio contains foreign denominated securities whose value also fluctuates based on changes in foreign exchange rates. The carrying value of premiums receivable includes foreign denominated receivables whose values fluctuate based on changes in foreign exchange rates.
•Asset management revenues are sensitive to changes in the fair value of investments.
•The fair value of CIVs are sensitive to changes in market risk.
•The fair value of the assets and liabilities of consolidated FG VIEs may fluctuate based on changes in prepayments, spreads, default rates, interest rates, and house price depreciation/appreciation. The fair value of the FG VIEs’ liabilities also fluctuates based on changes in the Company’s credit spread.
Sensitivity of Credit Derivatives to Credit Risk
Fair value gains and losses on credit derivatives are sensitive to changes in credit spreads of the underlying obligations and the Company’s own credit spread. Market liquidity could also impact valuations of the underlying obligations. The Company considers the impact of its own credit risk, together with credit spreads on the exposures that it insured through CDS contracts, in determining their fair value.
The Company determines its own credit risk based on quoted CDS prices traded on AGC at each balance sheet date. The quoted price of five-year CDS contracts traded on AGC at December 31, 2022 and December 31, 2021 was 63 bps and 49 bps, respectively. Movements in AGM’s CDS prices no longer have a significant impact on the estimated fair value of the Company’s credit derivative contracts due to the relatively low volume and characteristics of CDS contracts remaining in AGM’s portfolio.
The impact of changes in credit spreads will vary based upon the volume, tenor, interest rates, and other market conditions at the time these fair values are determined. In addition, since each transaction has unique collateral and structural terms, the underlying change in fair value of each transaction may vary considerably. An overall narrowing of spreads generally results in an unrealized gain on credit derivatives for the Company, and an overall widening of spreads generally results in an unrealized loss for the Company.
The fair value of credit derivative contracts also reflects the change in the Company’s own credit cost, based on the price to purchase credit protection on AGC. Historically, the price of CDS traded on AGC typically moved directionally the same as general market spreads, although this may not always be the case. In certain circumstances, due to the fact that spread movements are not perfectly correlated, the narrowing or widening of the price of CDS traded on AGC can have a more significant financial statement impact than the changes in risks it assumes.
In the Company’s valuation model, the premium the Company captures is not permitted to go below the minimum rate that the Company would currently charge to assume similar risks. This assumption can have the effect of mitigating the amount of unrealized gains that are recognized on certain CDS contracts. As of December 31, 2022 and December 31, 2021, the use of the minimum premium did not have a significant effect on fair value. The percentage of transactions that price using the minimum premium fluctuates due to changes in AGC’s credit spreads. In general, when AGC’s credit spreads narrow, the cost to hedge AGC’s name declines and more transactions price above previously established floor levels. Meanwhile, when AGC’s credit spreads widen, the cost to hedge AGC’s name increases causing more transactions to price at established floor levels.
The following table summarizes the estimated change in fair values on the net balance of the Company’s credit derivative positions assuming an immediate shift in the net spreads assumed by the Company. The net spread is affected by the spread of the underlying collateral and the credit spreads on AGC.
Effect of Changes in Credit Spread on Credit Derivatives
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
Credit Spreads (1) | | Estimated Net Fair Value (Pre-Tax) | | Estimated Change in Gain/(Loss) (Pre-Tax) | | Estimated Net Fair Value (Pre-Tax) | | Estimated Change in Gain/(Loss) (Pre-Tax) |
| (in millions) |
Increase of 25 bps | $ | (233) | | | $ | (71) | | | $ | (250) | | | $ | (96) | |
Base Scenario | (162) | | | — | | | (154) | | | — | |
Decrease of 25 bps | (99) | | | 63 | | | (83) | | | 71 | |
All transactions priced at floor | (27) | | | 135 | | | (37) | | | 117 | |
____________________
(1) Includes the effects of spreads on both the underlying asset classes and the Company’s own credit spread.
See Part II, Item 8, Financial Statements and Supplementary Data, Note 6, Contracts Accounted for as Credit Derivatives, for additional information.
Sensitivity of Investment Portfolio to Interest Rate Risk
Interest rate risk is the risk that financial instruments’ values will change due to changes in the level of interest rates, in the spread between two rates, in the shape of the yield curve or in any other interest rate relationship. The Company is exposed to interest rate risk in its investment portfolio. As interest rates rise for an available-for-sale investment portfolio, the fair value of fixed maturity securities generally decreases; as interest rates fall for an available-for-sale portfolio, the fair value of fixed-income securities generally increases. The Company’s policy is generally to hold assets in the investment portfolio to maturity. Therefore, barring credit deterioration, interest rate movements do not result in realized gains or losses unless assets are sold prior to maturity. The Company does not hedge interest rate risk; instead, interest rate fluctuation risk is managed through the investment guidelines which limit duration and prohibit investment in historically high volatility sectors.
Interest rate sensitivity in the investment portfolio can be estimated by projecting a hypothetical instantaneous increase or decrease in interest rates. The following table presents the estimated pre-tax change in fair value of the Company’s fixed-maturity securities and short-term investments from instantaneous parallel shifts in interest rates.
Increase (Decrease) in Fair Value (Pre-Tax)
of Fixed-Maturity Securities and Short-Term Investments
from Changes in Interest Rates (1)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Decrease of 300 bps | $ | 1,315 | | | $ | 509 | |
Decrease of 200 bps | 854 | | | 508 | |
Decrease of 100 bps | 404 | | | 357 | |
Increase of 100 bps | (378) | | | (403) | |
Increase of 200 bps | (734) | | | (788) | |
Increase of 300 bps | (1,069) | | | (1,176) | |
____________________
(1) Sensitivity analysis assumes a floor of zero for interest rates.
See Part II, Item 8, Financial Statements and Supplementary Data, Note 7, Investments and Cash, for additional information.
Sensitivity of New Business Production to Interest Rate Risk
Fluctuations in interest rates also affect the demand for the Company’s product. When interest rates are lower or when the market is otherwise relatively less risk averse, the spread between insured and uninsured obligations typically narrows and, as a result, financial guaranty insurance typically provides lower cost savings to issuers than it would during periods of relatively wider spreads. These lower cost savings generally lead to a corresponding decrease in demand and premiums obtainable for financial guaranty insurance. In addition, increases in prevailing interest rate levels can lead to a decreased volume of capital markets activity and, correspondingly, a decreased volume of insured transactions. See Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, Results of Operations — Insurance Segment — New Business Production, for additional information.
Sensitivity of Expected Loss to be Paid (Recovered) to Interest Rates
Expected losses to be paid (recovered), and therefore loss reserves and loss and loss adjustment expenses are sensitive to changes in interest rates in several ways. First, expected losses to be paid are discounted at the end of each reporting period at the risk-free rate, such that an increase in discount rates has the effect of reducing net expected loss to be paid for transactions in a net expected payable position and increasing net expected loss to be paid for transactions in a net expected recoverable position. The effect of changes in discount rates on expected losses to be paid was a gain of $115 million in 2022, a gain of $33 million in 2021 and a loss of $13 million in 2020. The gain related to changes in discount rates was highest in 2022 as interest rates rose from historically low levels during 2022.
Some of the Company’s expected losses to be paid (recovered) relate to insured obligations with variable interest rates.
Fluctuations in interest rates impact the performance of insured transactions where there are differences between the interest rates on the underlying collateral and the interest rates on the insured securities. For example, a rise in interest rates could increase the amount of losses the Company projects for certain RMBS and student loan transactions. The impact of fluctuations in interest rates on such transactions varies, depending on, among other things, the interest rates on the underlying collateral and insured securities, the relative amounts of underlying collateral and liabilities, the structure of the transaction, and the sensitivity to interest rates of the behavior of the underlying borrowers and the value of the underlying assets.
In the case of RMBS, fluctuations in interest rates impact the amount of periodic excess spread, which is created when a trust’s assets produce interest that exceeds the amount required to pay interest on the trust’s liabilities. There are several RMBS transactions in the Company’s insured portfolio which benefit from excess spread either by using it to cover losses in a particular period or reimburse past claims under the Company’s policies. As of December 31, 2022, the Company projects that the maximum potential excess spread at risk in the U.S. RMBS transactions is approximately $20 million. In the significantly higher interest rate environment of 2022, much of the Company’s benefit from future excess spread has been reduced. If future expectations of interest rates become lower, the Company could experience an additional benefit due to projected excess spread.
Since RMBS excess spread is determined by the relationship between interest rates on the underlying collateral and the trust’s certificates, it can be affected by unmatched moves in either of these interest rates. For example, modifications to
underlying mortgage rates (e.g., rate reductions for troubled borrowers) can reduce excess spread when an upswing in short-term rates that increases the trust’s certificate interest rate is not met with equal increases to the interest rates on the underlying mortgages. These potential reductions in excess spread are often mitigated by an interest rate cap, which goes into effect once the collateral rate falls below the stated certificate rate. Interest due on most of the RMBS transactions the Company insures are capped at the collateral rate. The Company is not obligated to pay additional claims when the collateral interest rate drops below the trust's certificate stated interest rate, rather this just causes the Company to lose the benefit of potential positive excess spread. Additionally, faster than expected prepayments can decrease the dollar amount of excess spread and therefore reduce the cash flow available to cover losses or reimburse past claims. Interest rates can also have indirect effects on the underlying performance or value of collateral backing an obligation. Higher interest rates can lead to slower prepayments of debt, and can cause market prices of financed assets to decline. Conversely, lower interest rates can lead to faster prepayment and higher potential recovery values.
In addition, the value of expected recoveries that are in the form of bonds or other securities (which are sensitive to changes in interest rates), also affects the net expected loss to be paid (recovered), such that increases in interest rates generally reduce the estimated value of such recoveries and therefore increase the net expected loss to be paid. In the case of the Company’s Puerto Rico exposures and other troubled transactions, changes in interest rates affect the value of expected recoveries described in Item 8, Financial Statements and Supplementary Data, Note 3, Outstanding Exposure and Note 4, Expected Loss to be Paid (Recovered).
Sensitivity to Foreign Exchange Rate Risk
Foreign exchange risk is the risk that a financial instrument’s value will change due to a change in the foreign currency exchange rates. The Company has foreign denominated securities in its investment portfolio as well as foreign denominated premium receivables. The Company’s material exposure is to changes in U.S. dollar/pound sterling and U.S. dollar/euro exchange rates. Securities denominated in currencies other than U.S. dollar were 9.2% and 9.8% of the fixed-maturity securities and short-term investments as of December 31, 2022 and 2021, respectively. Changes in fair value of available-for-sale investments attributable to changes in foreign exchange rates are recorded in other comprehensive income. Approximately 74% and 78% of installment premiums at December 31, 2022 and December 31, 2021, respectively, are denominated in currencies other than the U.S. dollar, primarily the pound sterling and euro. Changes in premiums receivable attributable to changes in foreign exchange rates are reported in the consolidated statement of operations.
Increase (Decrease) in Carrying Value
of Fixed-Maturity Securities and Short-Term Investments and Premiums Receivable
from Changes in Foreign Exchange Rates
| | | | | | | | | | | | | | | | | | | | | | | |
| Fixed-Maturity Securities and Short-Term Investments | | Premium Receivable, net of Reinsurance and Commissions Payable |
| As of December 31, | | As of December 31, |
| 2022 | | 2021 | | 2022 | | 2021 |
| (in millions) |
Decrease of 30% | $ | (226) | | | $ | (280) | | | $ | (288) | | | $ | (318) | |
Decrease of 20% | (151) | | | (186) | | | (192) | | | (212) | |
Decrease of 10% | (75) | | | (93) | | | (96) | | | (106) | |
Increase of 10% | 75 | | | 93 | | | 96 | | | 106 | |
Increase of 20% | 151 | | | 186 | | | 192 | | | 212 | |
Increase of 30% | 226 | | | 280 | | | 288 | | | 318 | |
See Part II, Item 8, Financial Statements and Supplementary Data, Note 7, Investments and Cash and Note 5, Contracts Accounted for as Insurance, for additional information.
Sensitivity of Asset Management Fees to Changes in Fair Value of AssuredIM Managed Assets
In the ordinary course of business, AssuredIM may manage a variety of risks, including market risk, credit risk, liquidity risk, foreign exchange risk and interest rate risk. The Company identifies, measures and monitors risk through various
control mechanisms, including, but not limited to, monitoring and diversifying exposures and activities across a variety of instruments, markets and counterparties.
At December 31, 2022, the majority of AssuredIM’s management fees are generated by CLOs, where the Company typically earns fees as a percentage of adjusted par outstanding. Subordinate management fees, which are the majority of CLO fees, may be deferred if a CLO fails one or more over collateralization tests, which could be triggered by a sharp decline in loan prices. In such a scenario the CLO fees are deferred until the CLO passes the overcollateralization test.
Management fees on AssuredIM Funds are generally based on NAV, or for certain funds, based on total committed capital, and may vary based on changes in fair value of the investments in the AssuredIM Funds.
In addition to management fees, the Company also receives performance fees, which are generally calculated as a portion of net profits or cash distributions. Movements in credit markets, equity market prices, interest rates, foreign exchange rates, or all of these could cause the value of AUM to fluctuate, and the returns realized on AUM to change, which could result in lower asset management fees.
Management believes that investment performance is one of the most important factors for the growth and retention of AUM. Poor investment performance relative to applicable portfolio benchmarks and to competitors could reduce revenues and growth because existing clients might withdraw funds in favor of better performing products, which could reduce the ability to attract funds; and could result in lower asset management revenues. As of December 31, 2022 and 2021, a decline of 10% in the fair value of AssuredIM Funds would not have had a material effect on total asset management fees reported in the consolidated statements of operations.
See Part II, Item 8, Financial Statements and Supplementary Data, Note 10, Asset Management Fees, for additional information.
Sensitivity of CIVs to Market Risk
The fair value of the Company’s AssuredIM consolidated CLOs (collectively, consolidated CLOs), is generally sensitive to changes related to: estimated prepayment speeds; estimated default rates (determined on the basis of an analysis of collateral attributes such as: historical collateral performance, borrower profiles and other features relevant to the evaluation of collateral credit quality); reinvestment assumptions; yields implied by market prices for similar securities; and changes to the market prices of similar loans held by the CLOs. Significant changes to some of these inputs could materially change the fair value of the assets and liabilities of consolidated CLOs, as these are all inputs used to project and discount future cash flows.
The fair value of the Company’s consolidated AssuredIM Funds is generally sensitive to changes in prices of comparable or similar investments; changes in financial projections of subject companies; changes in company specific risk premium, changes in the risk-free rate of return; changes in equity risk premium; and new information obtained from issuers. These inputs are used in applying the various valuation techniques and broadly refer to the current assumptions that market participants use to make valuation decisions, including assumptions about risk.
The Insurance segment’s sensitivity to changes in fair value of the AssuredIM Funds in which it invests or which it consolidates at the AGL level is summarized below.
Sensitivity of Insurance Segment Investments in CIVs
to Changes in Fair Value (Pre-Tax)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Decrease of 10% | $ | (19) | | | $ | (23) | |
Increase of 10% | 19 | | | 23 | |
See Part II, Item 8, Financial Statements and Supplementary Data, Note 7, Investments and Cash, for additional information.
Sensitivity of FG VIEs’ Assets and Liabilities to Market Risk
The fair value of the Company’s FG VIEs’ assets is generally sensitive to changes related to estimated prepayment speeds; estimated default rates (determined on the basis of an analysis of collateral attributes such as: historical collateral
performance, borrower profiles and other features relevant to the evaluation of collateral credit quality); yields implied by market prices for similar securities; and house price depreciation/appreciation rates based on macroeconomic forecasts. Significant changes to some of these inputs could materially change the fair value of the FG VIEs’ assets and the implied collateral losses within the transaction. In general, the fair value of the FG VIEs’ assets is most sensitive to changes in the projected collateral losses, where an increase in collateral losses typically leads to a decrease in the fair value of FG VIEs’ assets, while a decrease in collateral losses typically leads to an increase in the fair value of FG VIEs’ assets. The third-party pricing provider utilizes an internal model to determine an appropriate yield at which to discount the cash flows of the security, by factoring in collateral types, weighted-average lives, and other structural attributes specific to the security being priced. The expected yield is further calibrated by utilizing algorithms designed to aggregate market color, received by the independent third-party, on comparable bonds. For certain non-structured FG VIE assets, such as assets in Puerto Rico Trusts, interest rates and the credit worthiness of the obligor are the biggest drivers of value. The independent third party's valuation methods are similar to those mentioned above, aside from collateral analysis, which may not be applicable.
The models to price the FG VIEs’ liabilities used, where appropriate, the same inputs used in determining fair value of FG VIEs’ assets and, for those liabilities insured by the Company, the benefit from the Company's insurance policy guaranteeing the timely payment of principal and interest, taking into account the Company’s own credit risk.
Significant changes to certain of the inputs described above could materially change the timing of expected losses within the insured transaction which is a significant factor in determining the implied benefit from the Company’s insurance policy guaranteeing the timely payment of principal and interest for the tranches of debt issued by the FG VIEs that is insured by the Company. In general, extending the timing of expected loss payments by the Company into the future typically leads to a decrease in the value of the Company’s insurance and a decrease in the fair value of the Company’s FG VIEs’ liabilities with recourse, while a shortening of the timing of expected loss payments by the Company typically leads to an increase in the value of the Company’s insurance and an increase in the fair value of the Company’s FG VIEs’ liabilities with recourse.
See Part II, Item 8, Financial Statements and Supplementary Data, Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for additional information.
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Assured Guaranty Ltd.
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Assured Guaranty Ltd. and its subsidiaries (the “Company”) as of December 31, 2022 and 2021, and the related consolidated statements of operations, of comprehensive income (loss), of shareholders’ equity and of cash flows for each of the three years in the period ended December 31, 2022, including the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2022 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.
Basis for Opinions
The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s Annual Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Valuation of the Loss and Loss Adjustment Expense (LAE) Reserve and the Salvage and Subrogation Recoverable - Estimation of the Expected Loss to be Paid (Recovered)
As described in Notes 4 and 5 to the consolidated financial statements, the loss and LAE reserve and the salvage and subrogation recoverable reported on the consolidated balance sheet relate only to direct and assumed reinsurance contracts that are accounted for as insurance, substantially all of which are financial guaranty insurance contracts. As of December 31, 2022, the loss and LAE reserve was $296 million and the salvage and subrogation recoverable was $257 million. A loss and LAE reserve for a financial guaranty insurance contract is recorded only to the extent, and for the amount, that expected loss to be paid plus contra-paid (total losses) exceed the deferred premium revenue, on a contract-by-contract basis. The expected loss to be paid (recovered) is equal to the present value of expected future cash outflows for loss and LAE payments, net of inflows for expected salvage and subrogation and net of excess spread on underlying collateral, using current risk-free rates. If a transaction is in a net recovery position, this results in the recording of a salvage and subrogation recoverable. Expected cash outflows and inflows are probability weighted cash flows that reflect management’s assumptions about the likelihood of all possible outcomes based on all information available to management. The determination of expected loss to be paid (recovered) is a subjective process involving numerous estimates, assumptions and judgments relating to internal credit ratings, severity of loss, delinquencies, liquidation rates, prepayment rates, timing of cash flows, recovery rates, and probability weightings, as used in the respective cash flow models used by management.
The principal considerations for our determination that performing procedures relating to the valuation of the loss and LAE reserve and the salvage and subrogation recoverable – estimation of the expected loss to be paid (recovered) is a critical audit matter are (i) the significant judgment by management in determining the significant assumptions related to internal credit ratings, severity of loss, delinquencies, liquidation rates, prepayment rates, timing of cash flows, recovery rates, and probability weightings (collectively referred to as the “significant assumptions”) used in the respective cash flow models in determining the estimate, which in turn led to a high degree of auditor judgment and subjectivity in performing procedures related to the valuation; (ii) the significant auditor effort and judgment in evaluating audit evidence relating to the aforementioned significant assumptions and judgments used in the respective cash flow models; and (iii) the audit effort included the involvement of professionals with specialized skill and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to the valuation of the loss and LAE reserve and the salvage and subrogation recoverable, including controls over the cash flow models and the development of the aforementioned significant assumptions. These procedures also included, among others, the use of professionals with specialized skill and knowledge to assist in (i) independently estimating a range of expected loss to be paid (recovered) and comparing the independent estimate to management’s estimate to evaluate the reasonableness of the estimate for certain transactions; and (ii) testing management’s process for determining the estimate for certain transactions by evaluating the reasonableness of the aforementioned significant assumptions, and assessing the appropriateness of the methodology of the respective models used in developing the estimate of the expected loss to be paid (recovered). Performing these procedures also involved testing the completeness and accuracy of data provided by management.
/s/ PricewaterhouseCoopers LLP
New York, New York
March 1, 2023
We have served as the Company’s auditor since 2003.
Assured Guaranty Ltd.
Consolidated Balance Sheets
(dollars in millions except share data)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
Assets | | | |
Investments: | | | |
Fixed-maturity securities, available-for-sale, at fair value, net of allowance for credit loss of $65 and $42 (amortized cost of $7,707 and $7,822) | $ | 7,119 | | | $ | 8,202 | |
Fixed-maturity securities, trading, at fair value | 303 | | | — | |
Short-term investments, at fair value | 810 | | | 1,225 | |
Other invested assets (includes $30 and $31, at fair value) | 133 | | | 181 | |
Total investments | 8,365 | | | 9,608 | |
Cash | 107 | | | 120 | |
Premiums receivable, net of commissions payable | 1,298 | | | 1,372 | |
Deferred acquisition costs | 147 | | | 131 | |
Salvage and subrogation recoverable | 257 | | | 801 | |
Financial guaranty variable interest entities’ assets (includes $413 and $260, at fair value) | 416 | | | 260 | |
Assets of consolidated investment vehicles (includes $5,363 and $4,902, at fair value) | 5,493 | | | 5,271 | |
Goodwill and other intangible assets | 163 | | | 175 | |
Other assets (includes $148 and $132, at fair value) | 597 | | | 470 | |
Total assets | $ | 16,843 | | | $ | 18,208 | |
Liabilities | | | |
Unearned premium reserve | $ | 3,620 | | | $ | 3,716 | |
Loss and loss adjustment expense reserve | 296 | | | 869 | |
Long-term debt | 1,675 | | | 1,673 | |
Credit derivative liabilities, at fair value | 163 | | | 156 | |
Financial guaranty variable interest entities’ liabilities, at fair value (with recourse $702 and $269, without recourse $13 and $20) | 715 | | | 289 | |
Liabilities of consolidated investment vehicles (includes $4,431 and $3,849, at fair value) | 4,625 | | | 4,436 | |
Other liabilities | 457 | | | 569 | |
Total liabilities | 11,551 | | | 11,708 | |
| | | |
Commitments and contingencies (Note 18) | | | |
Redeemable noncontrolling interests (Note 8) | — | | | 22 | |
| | | |
Shareholders’ equity | | | |
Common shares ($0.01 par value, 500,000,000 shares authorized; 59,013,040 and 67,518,424 shares issued and outstanding) | 1 | | | 1 | |
Retained earnings | 5,577 | | | 5,990 | |
Accumulated other comprehensive income (loss), net of tax of $(84) and $60 | (515) | | | 300 | |
Deferred equity compensation | 1 | | | 1 | |
Total shareholders’ equity attributable to Assured Guaranty Ltd. | 5,064 | | | 6,292 | |
Nonredeemable noncontrolling interests (Note 8) | 228 | | | 186 | |
Total shareholders’ equity | 5,292 | | | 6,478 | |
Total liabilities, redeemable noncontrolling interests and shareholders’ equity | $ | 16,843 | | | $ | 18,208 | |
The accompanying notes are an integral part of these consolidated financial statements.
Assured Guaranty Ltd.
Consolidated Statements of Operations
(dollars in millions except share data)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Revenues | | | | | |
Net earned premiums | $ | 494 | | | $ | 414 | | | $ | 485 | |
Net investment income | 269 | | | 269 | | | 297 | |
Asset management fees | 93 | | | 88 | | | 89 | |
Net realized investment gains (losses) | (56) | | | 15 | | | 18 | |
Fair value gains (losses) on credit derivatives | (11) | | | (58) | | | 81 | |
Fair value gains (losses) on committed capital securities | 24 | | | (28) | | | (1) | |
Fair value gains (losses) on financial guaranty variable interest entities | 22 | | | 23 | | | (10) | |
Fair value gains (losses) on consolidated investment vehicles | 17 | | | 127 | | | 41 | |
Foreign exchange gains (losses) on remeasurement | (112) | | | (23) | | | 39 | |
Fair value gains (losses) on trading securities | (34) | | | — | | | — | |
Commutation gains (losses) | 2 | | | — | | | 38 | |
Other income (loss) | 15 | | | 21 | | | 38 | |
Total revenues | 723 | | | 848 | | | 1,115 | |
Expenses | | | | | |
Loss and loss adjustment expenses (benefit) | 16 | | | (220) | | | 203 | |
Interest expense | 81 | | | 87 | | | 85 | |
Loss on extinguishment of debt | — | | | 175 | | | — | |
Amortization of deferred acquisition costs | 14 | | | 14 | | | 16 | |
Employee compensation and benefit expenses | 258 | | | 230 | | | 228 | |
Other operating expenses | 167 | | | 179 | | | 197 | |
Total expenses | 536 | | | 465 | | | 729 | |
Income (loss) before income taxes and equity in earnings (losses) of investees | 187 | | | 383 | | | 386 | |
Equity in earnings (losses) of investees | (39) | | | 94 | | | 27 | |
Income (loss) before income taxes | 148 | | | 477 | | | 413 | |
Provision (benefit) for income taxes | | | | | |
Current | 14 | | | 96 | | | (13) | |
Deferred | (3) | | | (38) | | | 58 | |
Total provision (benefit) for income taxes | 11 | | | 58 | | | 45 | |
Net income (loss) | 137 | | | 419 | | | 368 | |
Less: Noncontrolling interests | 13 | | | 30 | | | 6 | |
Net income (loss) attributable to Assured Guaranty Ltd. | $ | 124 | | | $ | 389 | | | $ | 362 | |
| | | | | |
Earnings per share: | | | | | |
Basic | $ | 1.95 | | | $ | 5.29 | | | $ | 4.22 | |
Diluted | $ | 1.92 | | | $ | 5.23 | | | $ | 4.19 | |
The accompanying notes are an integral part of these consolidated financial statements.
Assured Guaranty Ltd.
Consolidated Statements of Comprehensive Income (Loss)
(in millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Net income (loss) | $ | 137 | | | $ | 419 | | | $ | 368 | |
Change in net unrealized gains (losses) on: | | | | | |
Investments with no credit impairment, net of tax provision (benefit) of $(121), $(31) and $20 | (718) | | | (202) | | | 163 | |
Investments with credit impairment, net of tax provision (benefit) of $(20), $2 and $(4) | (86) | | | 6 | | | (16) | |
Change in net unrealized gains (losses) on investments | (804) | | | (196) | | | 147 | |
Change in instrument-specific credit risk on financial guaranty variable interest entities’ liabilities with recourse, net of tax | (2) | | | (1) | | | 7 | |
Other, net of tax | (9) | | | (1) | | | 2 | |
Other comprehensive income (loss) | (815) | | | (198) | | | 156 | |
Comprehensive income (loss) | (678) | | | 221 | | | 524 | |
Less: Comprehensive income (loss) attributable to noncontrolling interests | 13 | | | 30 | | | 6 | |
Comprehensive income (loss) attributable to Assured Guaranty Ltd. | $ | (691) | | | $ | 191 | | | $ | 518 | |
The accompanying notes are an integral part of these consolidated financial statements.
Assured Guaranty Ltd.
Consolidated Statements of Shareholders’ Equity
(dollars in millions, except share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | | | Total Shareholders’ Equity Attributable to Assured Guaranty Ltd. | | Nonredeemable Noncontrolling Interests | | Total Shareholders’ Equity |
| | Common Shares Par Value | | Retained Earnings | | Accumulated Other Comprehensive Income | | Deferred Equity Compensation | | Total | |
As of December 31, 2019 | 93,274,987 | | | | $ | 1 | | | $ | 6,295 | | | $ | 342 | | | $ | 1 | | | $ | 6,639 | | | $ | 6 | | | $ | 6,645 | |
Net income | — | | | | — | | | 362 | | | — | | | — | | | 362 | | | 7 | | | 369 | |
Dividends ($0.80 per share) | — | | | | — | | | (69) | | | — | | | — | | | (69) | | | — | | | (69) | |
Common shares repurchases | (15,787,804) | | | | — | | | (446) | | | — | | | — | | | (446) | | | — | | | (446) | |
Share-based compensation | 445,490 | | | | — | | | 16 | | | — | | | — | | | 16 | | | — | | | 16 | |
Reallocation of ownership interest | — | | | | — | | | — | | | — | | | — | | | — | | | 10 | | | 10 | |
Contributions | — | | | | — | | | — | | | — | | | — | | | — | | | 63 | | | 63 | |
Distributions | — | | | | — | | | — | | | — | | | — | | | — | | | (45) | | | (45) | |
Other comprehensive income | — | | | | — | | | — | | | 156 | | | — | | | 156 | | | — | | | 156 | |
Other (Note 16) | (385,777) | | | | — | | | (15) | | | — | | | — | | | (15) | | | — | | | (15) | |
As of December 31, 2020 | 77,546,896 | | | | 1 | | | 6,143 | | | 498 | | | 1 | | | 6,643 | | | 41 | | | 6,684 | |
Net income | — | | | | — | | | 389 | | | — | | | — | | | 389 | | | 29 | | | 418 | |
Dividends ($0.88 per share) | — | | | | — | | | (65) | | | — | | | — | | | (65) | | | — | | | (65) | |
Common shares repurchases | (10,519,040) | | | | — | | | (496) | | | — | | | — | | | (496) | | | — | | | (496) | |
Share-based compensation | 490,568 | | | | — | | | 19 | | | — | | | — | | | 19 | | | — | | | 19 | |
Consolidation | — | | | | — | | | — | | | — | | | — | | | — | | | 89 | | | 89 | |
Contributions | — | | | | — | | | — | | | — | | | — | | | — | | | 40 | | | 40 | |
Distributions | — | | | | — | | | — | | | — | | | — | | | — | | | (13) | | | (13) | |
Other comprehensive loss | — | | | | — | | | — | | | (198) | | | — | | | (198) | | | — | | | (198) | |
As of December 31, 2021 | 67,518,424 | | | | 1 | | | 5,990 | | | 300 | | | 1 | | | 6,292 | | | 186 | | | 6,478 | |
Net income | — | | | | — | | | 124 | | | — | | | — | | | 124 | | | 14 | | | 138 | |
Dividends ($1.00 per share) | — | | | | — | | | (64) | | | — | | | — | | | (64) | | | — | | | (64) | |
Common shares repurchases | (8,847,981) | | | | — | | | (503) | | | — | | | — | | | (503) | | | — | | | (503) | |
Share-based compensation | 342,597 | | | | — | | | 30 | | | — | | | — | | | 30 | | | — | | | 30 | |
Contributions | — | | | | — | | | — | | | — | | | — | | | — | | | 89 | | | 89 | |
Distributions | — | | | | — | | | — | | | — | | | — | | | — | | | (61) | | | (61) | |
Other comprehensive loss | — | | | | — | | | — | | | (815) | | | — | | | (815) | | | — | | | (815) | |
As of December 31, 2022 | 59,013,040 | | | | $ | 1 | | | $ | 5,577 | | | $ | (515) | | | $ | 1 | | | $ | 5,064 | | | $ | 228 | | | $ | 5,292 | |
The accompanying notes are an integral part of these consolidated financial statements.
Assured Guaranty Ltd.
Consolidated Statements of Cash Flows
(in millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Cash flows from operating activities: | | | | | |
Net income (loss) | $ | 137 | | | $ | 419 | | | $ | 368 | |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | | | | |
Non-cash interest and operating expenses | 65 | | | 69 | | | 54 | |
Provision (benefit) for deferred income taxes | (3) | | | (38) | | | 58 | |
Net realized investment losses (gains) | 56 | | | (15) | | | (18) | |
Equity in (earnings) losses of investees | 39 | | | (94) | | | (27) | |
Fair value losses (gains) on trading securities | 34 | | | — | | | — | |
Loss on extinguishment of debt | — | | | 175 | | | — | |
Change in premiums receivable, net of premiums and commissions payable | 74 | | | — | | | (102) | |
Change in unearned premium reserve, net | (93) | | | (17) | | | 19 | |
Change in loss and loss adjustment expense reserve, net | (1,207) | | | (99) | | | (174) | |
Change in current income taxes | (106) | | | 64 | | | 9 | |
Change in credit derivative assets and liabilities, net | 8 | | | 54 | | | (85) | |
Other | (56) | | | 20 | | | (1) | |
Cash flows from consolidated investment vehicles: | | | | | |
Purchases of securities | (3,201) | | | (4,957) | | | (2,053) | |
Sales of securities | 1,513 | | | 2,161 | | | 1,156 | |
Maturities and paydowns of securities | 156 | | | 430 | | | 71 | |
Proceeds from (purchases of) money market funds | 6 | | | (6) | | | (108) | |
Purchases to cover securities sold short | (223) | | | (621) | | | (460) | |
Proceeds from securities sold short | 188 | | | 618 | | | 509 | |
Other changes in consolidated investment vehicles | 134 | | | (100) | | | (69) | |
Net cash flows provided by (used in) operating activities | (2,479) | | | (1,937) | | | (853) | |
| | | | | |
Cash flows from investing activities: | | | | | |
Fixed-maturity securities, available for sale: | | | | | |
Purchases | (371) | | | (1,236) | | | (1,380) | |
Sales | 717 | | | 428 | | | 779 | |
Maturities and paydowns | 682 | | | 1,148 | | | 878 | |
Short-term investments with original maturities of over three months: | | | | | |
Purchases | (63) | | | — | | | (85) | |
Sales | — | | | — | | | 5 | |
Maturities and paydowns | 36 | | | 36 | | | 73 | |
Net sales (purchases) of short-term investments with original maturities of less than three months | 439 | | | (410) | | | 430 | |
Fixed-maturity securities, trading: | | | | | |
Sales | 121 | | | — | | | — | |
Maturities and paydowns | 87 | | | — | | | — | |
Purchases of other invested assets | (25) | | | (79) | | | (19) | |
Sales and return of capital of other invested assets | 36 | | | 80 | | | 23 | |
Paydowns on financial guaranty variable interest entities’ assets | 84 | | | 62 | | | 83 | |
Other | (3) | | | (6) | | | 1 | |
Net cash flows provided by (used in) investing activities | 1,740 | | | 23 | | | 788 | |
(continued)
The accompanying notes are an integral part of these consolidated financial statements.
Assured Guaranty Ltd.
Consolidated Statements of Cash Flows, Continued
(in millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Cash flows from financing activities: | | | | | |
Dividends paid | $ | (64) | | | $ | (66) | | | $ | (69) | |
Repurchases of common shares | (500) | | | (496) | | | (446) | |
Net paydowns of financial guaranty variable interest entities’ liabilities | (99) | | | (53) | | | (77) | |
Issuance of long-term debt, net of issuance costs | — | | | 889 | | | — | |
Redemptions and purchases of debt, including make-whole payment | (2) | | | (620) | | | (22) | |
Other | (6) | | | 26 | | | (10) | |
Cash flows from consolidated investment vehicles: | | | | | |
Proceeds from issuance of collateralized loan obligations | 1,372 | | | 3,276 | | | 738 | |
Repayment of collateralized loan obligations | (373) | | | (824) | | | — | |
Proceeds from issuance of warehouse financing debt | 991 | | | 1,338 | | | 234 | |
Repayment of warehouse financing debt | (796) | | | (1,537) | | | (210) | |
Contributions from noncontrolling interests to consolidated investment vehicles | 74 | | | 39 | | | 88 | |
Distributions to noncontrolling interests from consolidated investment vehicles | (26) | | | (12) | | | (43) | |
Borrowing (payment) under credit facility | 41 | | | — | | | — | |
Net cash flows provided by (used in) financing activities | 612 | | | 1,960 | | | 183 | |
Effect of foreign exchange rate changes | (8) | | | (2) | | | (3) | |
Increase (decrease) in cash and cash equivalents and restricted cash | (135) | | | 44 | | | 115 | |
Cash and cash equivalents and restricted cash at beginning of period | 342 | | | 298 | | | 183 | |
Cash and cash equivalents and restricted cash at end of period | $ | 207 | | | $ | 342 | | | $ | 298 | |
| | | | | |
Supplemental cash flow information | | | | | |
Income taxes paid (received) | $ | 105 | | | $ | 24 | | | $ | (25) | |
Interest paid on long-term debt | 77 | | | 80 | | | 81 | |
| | | | | |
Supplemental disclosure of non-cash activities: | | | | | |
Puerto Rico Salvage (see Note 3) | | | | | |
Fixed-maturity securities, available-for-sale, received as salvage | $ | 986 | | | $ | — | | | $ | — | |
Fixed-maturity securities, available-for-sale, ceded to a reinsurer | 27 | | | — | | | — | |
Fixed-maturity securities, trading, received as salvage | 549 | | | — | | | — | |
Fixed-maturity securities, trading, ceded to a reinsurer | 6 | | | — | | | — | |
Debt securities of financial guaranty variable interest entities received as salvage | 234 | | | — | | | — | |
Contributions from noncontrolling interests | 36 | | | 1 | | | — | |
Distributions to noncontrolling interests | 56 | | | 1 | | | — | |
| | | | | |
| As of December 31, |
| 2022 | | 2021 | | 2020 |
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets: | | | | | |
Cash | $ | 107 | | | $ | 120 | | | $ | 162 | |
Restricted cash (included in other assets) | 1 | | | 2 | | | 2 | |
Cash of financial guaranty variable interest entities (see Note 8) | 2 | | | — | | | — | |
Cash and cash equivalents of consolidated investment vehicles (see Note 8) | 97 | | | 220 | | | 134 | |
Cash and cash equivalents and restricted cash at the end of period | $ | 207 | | | $ | 342 | | | $ | 298 | |
The accompanying notes are an integral part of these consolidated financial statements.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements
1.Business and Basis of Presentation
Business
Assured Guaranty Ltd. (AGL and, together with its subsidiaries, Assured Guaranty or the Company) is a Bermuda-based holding company that provides, through its operating subsidiaries, credit protection products to the United States (U.S.) and non-U.S. public finance (including infrastructure) and structured finance markets, as well as asset management services.
Through its insurance subsidiaries, the Company applies its credit underwriting judgment, risk management skills and capital markets experience primarily to offer financial guaranty insurance that protects holders of debt instruments and other monetary obligations from defaults in scheduled payments. If an obligor defaults on a scheduled payment due on an obligation, including a scheduled principal or interest payment (collectively, debt service), the Company is required under its unconditional and irrevocable financial guaranty to pay the amount of the shortfall to the holder of the obligation. The Company markets its financial guaranty insurance directly to issuers and underwriters of public finance and structured finance securities as well as to investors in such obligations. The Company guarantees obligations issued principally in the U.S. and the United Kingdom (U.K.), and also guarantees obligations issued in other countries and regions, including Western Europe, Canada and Australia. The Company also provides specialty insurance and reinsurance on transactions with risk profiles similar to those of its structured finance exposures written in financial guaranty form.
Through Assured Investment Management LLC (AssuredIM LLC) and its investment management affiliates (together with AssuredIM LLC, AssuredIM), the Company serves as investment advisor to collateralized loan obligations (CLOs) and opportunity funds, as well as certain legacy hedge and opportunity funds now subject to an orderly wind-down. AssuredIM has managed structured and public finance, credit and special situation investments since 2003. AssuredIM provides investment advisory services while leveraging a technology-enabled risk platform, which aims to maximize returns for its clients.
The Company is exploring alternative accretive growth strategies for its asset management business, with the goal of maximizing the value of this business for its stakeholders. Discussions regarding alternative accretive growth strategies are ongoing, and there can be no assurances that such discussions will result in any transaction. The Company is not yet able to estimate the impact that any transaction being discussed would have on its financial statements.
Basis of Presentation
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP). In management’s opinion, all material adjustments necessary for a fair statement of the financial condition, results of operations and cash flows of the Company, including its consolidated variable interest entities (VIEs), are reflected in the periods presented and are of a normal, recurring nature. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The consolidated financial statements include the accounts of AGL, its direct and indirect subsidiaries, and its consolidated financial guaranty VIEs (FG VIEs) and consolidated investment vehicles (CIVs). See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles. Intercompany accounts and transactions between and among all consolidated entities have been eliminated.
The Company’s principal insurance subsidiaries are:
•Assured Guaranty Municipal Corp. (AGM), domiciled in New York;
•Assured Guaranty Corp. (AGC), domiciled in Maryland;
•Assured Guaranty UK Limited (AGUK), organized in the U.K.;
•Assured Guaranty (Europe) SA (AGE), organized in France;
•Assured Guaranty Re Ltd. (AG Re), domiciled in Bermuda; and
•Assured Guaranty Re Overseas Ltd. (AGRO), domiciled in Bermuda.
The Company’s principal asset management subsidiaries are:
•Assured Investment Management LLC, organized in Delaware;
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•Assured Investment Management (London) LLP, organized in the U.K.; and
•Assured Healthcare Partners LLC, organized in Delaware.
AGM, AGC and, until its merger with AGM on April 1, 2021, Municipal Assurance Corp. (MAC), (collectively, the U.S. Insurance Subsidiaries), jointly own an investment subsidiary, AG Asset Strategies LLC (AGAS), which invests in funds managed by AssuredIM (AssuredIM Funds).
AGL directly or indirectly owns several holding companies, two of which - Assured Guaranty US Holdings Inc. (AGUS) and Assured Guaranty Municipal Holdings Inc. (AGMH) (collectively, the U.S. Holding Companies) - have public debt outstanding.
Significant Accounting Policies
The Company revalues assets, liabilities, revenue and expenses denominated in non-U.S. currencies into U.S. dollars using applicable exchange rates. Gains and losses relating to transactions in foreign denominations in those subsidiaries where the functional currency is the U.S. dollar are reported in the consolidated statements of operations. Gains and losses relating to translating foreign functional currency financial statements to U.S. dollars are reported in the consolidated statements of other comprehensive income (loss) (OCI).
Other accounting policies are included in the following notes to the consolidated financial statements.
| | | | | |
Note Name | Note Number |
Segment information | Note 2 |
Expected loss to be paid (recovered) | Note 4 |
Contracts accounted for as insurance | Note 5 |
Contracts accounted for as credit derivatives | Note 6 |
Investments and cash | Note 7 |
Financial guaranty variable interest entities and consolidated investment vehicles | Note 8 |
Fair value measurement | Note 9 |
Asset management fees and compensation | Note 10 |
Goodwill and other intangible assets | Note 11 |
Long-term debt and credit facilities | Note 12 |
Employee benefit plans | Note 13 |
Income taxes | Note 14 |
Leases | Note 17 |
Commitments and contingencies | Note 18 |
Shareholders' equity | Note 19 |
Earnings per share | Note 21 |
Recent Accounting Standards Adopted
Reference Rate Reform
In March 2020, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This ASU provides temporary optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. The amendments in this ASU only apply to contracts that reference the London Interbank Offered Rate (LIBOR) or another reference rate that is expected to be discontinued due to reference rate reform.
In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope, to clarify the scope of relief related to ASU 2020-04. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, to extend the aforementioned temporary optional expedients and exceptions from December 31, 2022 to December 31, 2024. These ASUs became effective upon their issuance and may be applied for contract modifications that occur from March 12, 2020 through December 31, 2024 (the Reference Rate Transition Period).
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company adopted the optional relief afforded by ASUs in the third quarter of 2021 on a prospective basis, and the guidance will be followed until the optional relief terminates on December 31, 2024. The Company has identified insurance contracts, derivatives and other financial instruments that are directly or indirectly influenced by LIBOR and will be applying the accounting relief as relevant contract modifications are made during the Reference Rate Transition Period. There was no impact to the Company’s consolidated financial statements upon the initial adoption of these ASUs.
Recent Accounting Standards Not Yet Adopted
Targeted Improvements to the Accounting for Long-Duration Contracts
In August 2018, the FASB issued ASU 2018-12, Financial Services - Insurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts. The amendments in this ASU:
•improve the timeliness of recognizing changes in the liability for future policy benefits and modify the rate used to discount future cash flows,
•simplify and improve the accounting for certain market-based options or guaranties associated with deposit (or account balance) contracts,
•simplify the amortization of deferred acquisition costs (DAC), and
•improve the effectiveness of the required disclosures.
In November 2020, the FASB deferred the effective date of this ASU to January 1, 2023, with early adoption permitted.
This ASU does not affect the Company’s financial guaranty insurance contracts. The Company assessed the impact for certain specialty (non-financial guaranty) insurance contracts and determined that there will be no impact to the Company’s consolidated financial statements upon the adoption of this ASU on January 1, 2023.
2. Segment Information
The Company reports its results of operations in two segments: Insurance and Asset Management, separate from its Corporate division and the effects of consolidating FG VIEs and CIVs, which is consistent with the manner in which the Company’s chief operating decision maker (CODM) reviews the business to assess performance and allocate resources.
The Insurance segment primarily consists of: (i) the Company’s insurance subsidiaries; and (ii) AGAS. The Asset Management segment consists of AssuredIM, which provides asset management services to third-party investors as well as to the U.S. Insurance Subsidiaries and AGAS.
The Corporate division primarily consists of interest expense on the debt of the U.S. Holding Companies and any losses on extinguishment or repurchases of their debt, as well as other operating expenses attributed to the corporate activities of AGL and the U.S. Holding Companies.
The Other category primarily includes the effect of consolidating FG VIEs and CIVs, intersegment eliminations and the reclassification of reimbursable fund expenses. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
The segment results differ from the consolidated financial statements in certain respects. The Insurance segment includes: (i) premiums and losses from the financial guaranty insurance policies issued by the U.S. Insurance Subsidiaries which guarantee the FG VIEs’ debt; and (ii) AGAS’ share of earnings from investments in AssuredIM Funds in “equity in earnings (losses) of investees.” Under GAAP, (i) FG VIEs are consolidated by the U.S. Insurance Subsidiaries and the premiums and losses associated with their financial guaranty policies associated with the FG VIEs’ debt are eliminated, whereas the reconciliation tables below present the FG VIEs and related eliminations in “Other”, and (ii) CIVs are consolidated by AGUS, a U.S. holding company, whereas in the reconciliation tables below, the CIVs and related eliminations of the Insurance segment’s “equity in earnings (losses) of investees” associated with AGAS’ interest in CIVs are presented in “Other.” In addition, under GAAP, reimbursable fund expenses are shown as a component of asset management fees and included in total revenues, whereas in the Asset Management segment in the tables below, they are netted in “segment expenses”.
The Company analyzes the operating performance of each segment using “segment adjusted operating income (loss).” Results for each segment include specifically identifiable expenses as well as intersegment expense allocations, as applicable,
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
based on time studies and other cost allocation methodologies based on headcount or other metrics. Segment adjusted operating income is defined as “net income (loss) attributable to AGL”, adjusted for the following items:
•Elimination of realized gains (losses) on the Company’s investments, except for gains and losses on securities classified as trading.
•Elimination of non-credit impairment-related unrealized fair value gains (losses) on credit derivatives that are recognized in net income, which is the amount of unrealized fair value gains (losses) in excess of the present value of the expected estimated economic credit losses, and non-economic payments.
•Elimination of fair value gains (losses) on the Company’s committed capital securities (CCS) that are recognized in net income.
•Elimination of foreign exchange gains (losses) on remeasurement of net premium receivables and loss and loss adjustment expense (LAE) reserves that are recognized in net income.
•Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.
The Company does not report assets by reportable segment as the CODM does not assess performance and allocate resources based on assets.
The following table presents information for the Company’s operating segments. Intersegment revenues include transactions between and among the segments, the corporate division and other.
Segment Information
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, |
| | 2022 | | 2021 | | 2020 |
| | Insurance | | Asset Management | | Insurance | | Asset Management | | Insurance | | Asset Management |
| | (in millions) |
Third-party revenues | | $ | 748 | | | $ | 78 | | | $ | 724 | | | $ | 73 | | | $ | 864 | | | $ | 61 | |
Intersegment revenues | | 9 | | | 34 | | | 9 | | | 10 | | | 10 | | | 5 | |
Segment revenues | | 757 | | | 112 | | | 733 | | | 83 | | | 874 | | | 66 | |
Segment expenses | | 259 | | | 119 | | | 33 | | | 108 | | | 446 | | | 128 | |
Segment equity in earnings (losses) of investees | | (51) | | | — | | | 144 | | | — | | | 61 | | | — | |
Less: Segment provision (benefit) for income taxes | | 34 | | | (1) | | | 122 | | | (6) | | | 60 | | | (12) | |
Segment adjusted operating income (loss) | | $ | 413 | | | $ | (6) | | | $ | 722 | | | $ | (19) | | | $ | 429 | | | $ | (50) | |
| | | | | | | | | | | | |
Selected components of segment adjusted operating income: | | | | | | | | | | | | |
Net investment income | | $ | 278 | | | $ | — | | | $ | 280 | | | $ | — | | | $ | 310 | | | $ | — | |
Interest expense | | 1 | | | 1 | | | — | | | 1 | | | — | | | — | |
Non-cash compensation and operating expenses (1) | | 41 | | | 18 | | | 56 | | | 17 | | | 39 | | | 31 | |
_____________________
(1) Consists of amortization of DAC and intangible assets, depreciation, share-based compensation (see Note 13, Employee Benefit Plans), write-off of long-lived intangible assets related to MAC licenses (see Note 11, Goodwill and Other Intangible Assets), and lease impairment (see Note 17, Leases).
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The tables below present a reconciliation of significant components of segment information to the comparable consolidated amounts.
Reconciliation of Segment Information to Consolidated Information
Year Ended December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Less: | | Net Income (Loss) Attributable to AGL |
| Revenues | | Expenses | | Equity in Earnings (Losses) of Investees | | Provision (Benefit) for Income Taxes | | Noncontrolling Interests | |
| (in millions) |
Segments: | | | | | | | | | | | |
Insurance | $ | 757 | | | $ | 259 | | | $ | (51) | | | $ | 34 | | | $ | — | | | $ | 413 | |
Asset Management | 112 | | | 119 | | | — | | | (1) | | | — | | | (6) | |
Total segments | 869 | | | 378 | | | (51) | | | 33 | | | — | | | 407 | |
Corporate division | 4 | | | 143 | | | — | | | (5) | | | — | | | (134) | |
Other | 14 | | | 19 | | | 12 | | | — | | | 13 | | | (6) | |
Subtotal | 887 | | | 540 | | | (39) | | | 28 | | | 13 | | | 267 | |
Reconciling items: | | | | | | | | | | | |
Realized gains (losses) on investments | (56) | | | — | | | — | | | — | | | — | | | (56) | |
Non-credit impairment-related unrealized fair value gains (losses) on credit derivatives | (22) | | | (4) | | | — | | | — | | | — | | | (18) | |
Fair value gains (losses) on CCS | 24 | | | — | | | — | | | — | | | — | | | 24 | |
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | (110) | | | — | | | — | | | — | | | — | | | (110) | |
Tax effect | — | | | — | | | — | | | (17) | | | — | | | 17 | |
Total consolidated | $ | 723 | | | $ | 536 | | | $ | (39) | | | $ | 11 | | | $ | 13 | | | $ | 124 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Reconciliation of Segment Information to Consolidated Information
Year Ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Less: | | Net Income (Loss) Attributable to AGL |
| Revenues | | Expenses | | Equity in Earnings (Losses) of Investees | | Provision (Benefit) for Income Taxes | | Noncontrolling Interests | |
| (in millions) |
Segments: | | | | | | | | | | | |
Insurance | $ | 733 | | | $ | 33 | | | $ | 144 | | | $ | 122 | | | $ | — | | | $ | 722 | |
Asset Management | 83 | | | 108 | | | — | | | (6) | | | — | | | (19) | |
Total segments | 816 | | | 141 | | | 144 | | | 116 | | | — | | | 703 | |
Corporate division | 2 | | | 312 | | | — | | | (47) | | | — | | | (263) | |
Other | 142 | | | 26 | | | (50) | | | 6 | | | 30 | | | 30 | |
Subtotal | 960 | | | 479 | | | 94 | | | 75 | | | 30 | | | 470 | |
Reconciling items: | | | | | | | | | | | |
Realized gains (losses) on investments | 15 | | | — | | | — | | | — | | | — | | | 15 | |
Non-credit impairment-related unrealized fair value gains (losses) on credit derivatives | (78) | | | (14) | | | — | | | — | | | — | | | (64) | |
Fair value gains (losses) on CCS | (28) | | | — | | | — | | | — | | | — | | | (28) | |
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | (21) | | | — | | | — | | | — | | | — | | | (21) | |
Tax effect | — | | | — | | | — | | | (17) | | | — | | | 17 | |
Total consolidated | $ | 848 | | | $ | 465 | | | $ | 94 | | | $ | 58 | | | $ | 30 | | | $ | 389 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Reconciliation of Segment Information to Consolidated Information
Year Ended December 31, 2020
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Less: | | Net Income (Loss) Attributable to AGL |
| Revenues | | Expenses | | Equity in Earnings (Losses) of Investees | | Provision (Benefit) for Income Taxes | | Noncontrolling Interests | |
| (in millions) |
Segments: | | | | | | | | | | | |
Insurance | $ | 874 | | | $ | 446 | | | $ | 61 | | | $ | 60 | | | $ | — | | | $ | 429 | |
Asset Management | 66 | | | 128 | | | — | | | (12) | | | — | | | (50) | |
Total segments | 940 | | | 574 | | | 61 | | | 48 | | | — | | | 379 | |
Corporate division | 9 | | | 132 | | | (6) | | | (18) | | | — | | | (111) | |
Other | 40 | | | 21 | | | (28) | | | (3) | | | 6 | | | (12) | |
Subtotal | 989 | | | 727 | | | 27 | | | 27 | | | 6 | | | 256 | |
Reconciling items: | | | | | | | | | | | |
Realized gains (losses) on investments | 18 | | | — | | | — | | | — | | | — | | | 18 | |
Non-credit impairment-related unrealized fair value gains (losses) on credit derivatives | 67 | | | 2 | | | — | | | — | | | — | | | 65 | |
Fair value gains (losses) on CCS | (1) | | | — | | | — | | | — | | | — | | | (1) | |
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | 42 | | | — | | | — | | | — | | | — | | | 42 | |
Tax effect | — | | | — | | | — | | | 18 | | | — | | | (18) | |
Total consolidated | $ | 1,115 | | | $ | 729 | | | $ | 27 | | | $ | 45 | | | $ | 6 | | | $ | 362 | |
Supplemental Information
Year Ended December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Earned Premiums | | Net Investment Income | | Loss and LAE (Benefit) | | Amortization of DAC | | Other Expenses(1) |
| (in millions) |
Segments: | | | | | | | | | |
Insurance | $ | 497 | | | $ | 278 | | | $ | 12 | | | $ | 14 | | | $ | 232 | |
Asset Management | — | | | — | | | — | | | — | | | 118 | |
Total segments | 497 | | | 278 | | | 12 | | | 14 | | | 350 | |
Corporate division | — | | | 4 | | | — | | | — | | | 54 | |
Other | (3) | | | (13) | | | 8 | | | — | | | 21 | |
Subtotal | 494 | | | 269 | | | 20 | | | 14 | | | 425 | |
Reconciling items: | | | | | | | | | |
Credit derivative impairment (recoveries) (2) | — | | | — | | | (4) | | | — | | | — | |
Total consolidated | $ | 494 | | | $ | 269 | | | $ | 16 | | | $ | 14 | | | $ | 425 | |
_____________________
(1) Consists of “employee compensation and benefit expenses” and “other operating expenses.” Includes non-cash compensation and operating expenses of $41 million for Insurance segment, $18 million for Asset Management segment, and $13 million for Corporate division.
(2) Credit derivative impairment (recoveries) are included in “fair value gains (losses) on credit derivatives” in the Company’s consolidated statements of operations, and in loss and LAE (benefit) on a segment basis.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Supplemental Information
Year Ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Earned Premiums | | Net Investment Income | | Loss and LAE (Benefit) | | Amortization of DAC | | Other Expenses(1) |
| (in millions) |
Segments: | | | | | | | | | |
Insurance | $ | 418 | | | $ | 280 | | | $ | (221) | | | $ | 14 | | | $ | 240 | |
Asset Management | — | | | — | | | — | | | — | | | 107 | |
Total segments | 418 | | | 280 | | | (221) | | | 14 | | | 347 | |
Corporate division | — | | | 2 | | | — | | | — | | | 41 | |
Other | (4) | | | (13) | | | 15 | | | — | | | 21 | |
Subtotal | 414 | | | 269 | | | (206) | | | 14 | | | 409 | |
Reconciling items: | | | | | | | | | |
Credit derivative impairment (recoveries) (2) | — | | | — | | | (14) | | | — | | | — | |
Total consolidated | $ | 414 | | | $ | 269 | | | $ | (220) | | | $ | 14 | | | $ | 409 | |
_____________________
(1) Consists of “employee compensation and benefit expenses” and “other operating expenses.” Includes non-cash compensation and operating expenses of $56 million for Insurance segment, $17 million for Asset Management segment, and $5 million for Corporate division.
(2) Credit derivative impairment (recoveries) are included in “fair value gains (losses) on credit derivatives” in the Company’s consolidated statements of operations, and in loss and LAE (benefit) on a segment basis.
Supplemental Information
Year Ended December 31, 2020
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Earned Premiums | | Net Investment Income | | Loss and LAE (Benefit) | | Amortization of DAC | | Other Expenses(1) |
| (in millions) |
Segments: | | | | | | | | | |
Insurance | $ | 490 | | | $ | 310 | | | $ | 204 | | | $ | 16 | | | $ | 226 | |
Asset Management | — | | | — | | | — | | | — | | | 128 | |
Total segments | 490 | | | 310 | | | 204 | | | 16 | | | 354 | |
Corporate division | — | | | 2 | | | — | | | — | | | 37 | |
Other | (5) | | | (15) | | | (3) | | | — | | | 34 | |
Subtotal | 485 | | | 297 | | | 201 | | | 16 | | | 425 | |
Reconciling items: | | | | | | | | | |
Credit derivative impairment (recoveries) (2) | — | | | — | | | 2 | | | — | | | — | |
Total consolidated | $ | 485 | | | $ | 297 | | | $ | 203 | | | $ | 16 | | | $ | 425 | |
_____________________
(1) Consists of “employee compensation and benefit expenses” and “other operating expenses.” Includes non-cash compensation and operating expenses of $39 million for Insurance segment, $31 million for Asset Management segment, and $6 million for Corporate division.
(2) Credit derivative impairment (recoveries) are included in “fair value gains (losses) on credit derivatives” in the Company’s consolidated statements of operations, and in loss and LAE (benefit) on a segment basis.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The table below summarizes revenues for the operating segments, Corporate division and Other category by country of domicile for each period indicated, based on the country of domicile of the Company’s subsidiaries that generated the revenues.
Segment, Corporate Division and Other
Revenues by Country of Domicile
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Country of Domicile | | 2022 | | 2021 | | 2020 |
| | (in millions) |
U.S. | | $ | 727 | | | $ | 762 | | | $ | 788 | |
Bermuda | | 129 | | | 153 | | | 155 | |
U.K. | | 32 | | | 42 | | | 38 | |
Other | | (1) | | | 3 | | | 8 | |
Total | | $ | 887 | | | $ | 960 | | | $ | 989 | |
3. Outstanding Exposure
The Company sells credit protection primarily in financial guaranty insurance form. The Company may also sell credit protection by issuing policies that guarantee payment obligations under credit default swaps (CDS). The Company’s contracts accounted for as credit derivatives are generally structured such that the circumstances giving rise to the Company’s obligation to make loss payments are similar to those for its financial guaranty insurance contracts. The Company has not entered into any new CDS in order to sell credit protection in the U.S. since the beginning of 2009, when regulatory guidelines were issued that limited the terms under which such protection could be sold by its U.S. Insurance Subsidiaries. The Company has, however, acquired or reinsured portfolios since 2009 that include financial guaranty contracts in credit derivative form.
The Company seeks to limit its exposure to losses by underwriting obligations that it views to be investment grade at inception, although on occasion it may underwrite new issuances that it views to be below-investment grade (BIG), typically as part of its loss mitigation strategy for existing troubled exposures. The Company also seeks to acquire portfolios of insurance from financial guarantors that are no longer writing new business by acquiring such companies, providing reinsurance on a portfolio of insurance or reassuming a portfolio of reinsurance it had previously ceded; in such instances, it evaluates the risk characteristics of the target portfolio, which may include some BIG exposures, as a whole in the context of the proposed transaction. The Company diversifies its insured portfolio across sector and geography and, in the structured finance portfolio, generally requires subordination or collateral to protect it from loss. Reinsurance may be used in order to reduce net exposure to certain insured transactions.
Public finance obligations insured by the Company primarily consist of general obligation bonds supported by the taxing powers of U.S. state or municipal governmental authorities, as well as tax-supported bonds, revenue bonds and other obligations supported by covenants from state or municipal governmental authorities or other municipal obligors to impose and collect fees and charges for public services or specific infrastructure projects. The Company includes within public finance obligations those obligations backed by the cash flow from leases or other revenues from projects serving substantial public purposes, including utilities, toll roads, healthcare facilities and government office buildings. The Company also includes within public finance obligations similar obligations issued by territorial and non-U.S. sovereign and sub-sovereign issuers and governmental authorities.
Structured finance obligations insured by the Company are generally issued by special purpose entities, including VIEs, and backed by pools of assets having an ascertainable cash flow or market value or other specialized financial obligations. Some of these VIEs are consolidated as described in Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles. Unless otherwise specified, the outstanding par and debt service amounts presented in this note include outstanding exposures on these VIEs whether or not they are consolidated.
The Company also writes specialty business that is consistent with its risk profile and benefits from its underwriting experience and other types of financial guaranties.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Significant Risk Management Activities
The Portfolio Risk Management Committee, which includes members of senior management and senior risk and surveillance officers, is responsible for enterprise risk management for the Insurance segment and focuses on measuring and managing insurance credit, market and liquidity risk for the Company. This committee establishes company-wide credit policy for the Company’s direct and assumed insurance business. It implements specific insurance underwriting procedures and limits for the Company and allocates underwriting capacity among the Company’s insurance subsidiaries. All insurance transactions in new asset classes or new jurisdictions must be approved by this committee.
The U.S., AG Re and AGRO risk management committees and AGUK’s and AGE’s (the European Insurance Subsidiaries) surveillance committees conduct in-depth reviews of the insured portfolios of the relevant subsidiaries, focusing on varying portions of the portfolio at each meeting. They review and may revise internal ratings assigned to the insured transactions and review sector reports, monthly product line surveillance reports and compliance reports.
All transactions in the insured portfolio are assigned internal credit ratings by the relevant underwriting committee at inception, and such credit ratings are updated by the relevant risk management or surveillance committee based on changes in transaction credit quality. As part of the surveillance process, the Company monitors trends and changes in transaction credit quality, and recommends such remedial actions as may be necessary or appropriate. The Company also develops strategies to enforce its contractual rights and remedies and to mitigate its losses, engage in negotiation discussions with transaction participants and, when necessary, manage the Company’s litigation proceedings.
Surveillance Categories
The Company segregates its insured portfolio into investment grade and BIG surveillance categories to facilitate the appropriate allocation of resources to monitoring and loss mitigation efforts and to aid in establishing the appropriate cycle for periodic review of each exposure. BIG exposures include all exposures with internal credit ratings below BBB-.
The Company’s internal credit ratings are based on internal assessments of the likelihood of default and loss severity in the event of default. Internal credit ratings are expressed on a ratings scale similar to that used by the rating agencies and generally reflect an approach similar to that employed by the rating agencies, except that the Company’s internal credit ratings focus on future performance rather than lifetime performance.
The Company classifies those portions of risks benefiting from reimbursement obligations collateralized by eligible assets held in trust in acceptable reimbursement structures as being the higher of AA or their current internal rating. Unless otherwise noted, ratings disclosed herein on the Company’s insured portfolio reflect its internal ratings.
The Company monitors its insured portfolio and refreshes its internal credit ratings on individual exposures in quarterly, semi-annual or annual cycles based on the Company’s view of the exposure’s credit quality, loss potential, volatility and sector. Ratings on exposures in sectors identified as under the most stress or with the most potential volatility are reviewed every quarter, although the Company may also review a rating in response to developments impacting a credit when a ratings review is not scheduled. For assumed exposures, the Company may use the ceding company’s credit ratings of transactions where it is impractical for it to assign its own rating.
Exposures identified as BIG are subjected to further review to determine the probability of a loss. See Note 4, Expected Loss to be Paid (Recovered), for additional information. Surveillance personnel then assign each BIG transaction to one of the three BIG surveillance categories described below based upon whether a future loss is expected and whether a claim has been paid. The Company uses the pre-tax book yield of the relevant subsidiary’s investment portfolio to calculate the present value of projected payments and recoveries and determine whether a future loss is expected in order to assign the appropriate BIG surveillance category to a transaction. For financial statement measurement purposes, the Company uses risk-free rates, which are determined each quarter, to calculate the expected loss.
More extensive monitoring and intervention are employed for all BIG surveillance categories, with internal credit ratings reviewed quarterly. For purposes of determining the appropriate surveillance category, the Company expects “future losses” on a transaction when the Company believes there is at least a 50% chance that, on a present value basis, it will in the future pay claims on that transaction that will not be fully reimbursed. The three BIG surveillance categories are:
•BIG Category 1: Below-investment-grade transactions showing sufficient deterioration to make future losses possible, but for which none are currently expected.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•BIG Category 2: Below-investment-grade transactions for which future losses are expected but for which no claims (other than liquidity claims, which are claims that the Company expects to be reimbursed within one year) have yet been paid.
•BIG Category 3: Below-investment-grade transactions for which future losses are expected and on which claims (other than liquidity claims) have been paid.
Impact of COVID-19 Pandemic
The emergence and continuation of COVID-19 and reactions to it, including various intermittent closures and capacity and travel restrictions, have had a profound effect on the global economy and financial markets. The ultimate size, depth, course and duration of the pandemic, and the effectiveness, acceptance, and distribution of vaccines and therapeutics for it, remain unknown, and the governmental and private responses to the pandemic continue to evolve. Due to the nature of the Company’s business, COVID-19 and its global impact, directly and indirectly affected certain sectors in the insured portfolio.
Shortly after the pandemic reached the U.S. through early 2021 the Company’s surveillance department conducted supplemental periodic surveillance procedures to monitor the impact on its insured portfolio of COVID-19 and governmental and private responses to COVID-19, with emphasis on state and local governments and entities that were already experiencing significant budget deficits and pension funding and revenue shortfalls, as well as obligations supported by revenue streams most impacted by various intermittent closures and capacity and travel restrictions or an economic downturn. Given the significant federal funding to state and local governments in 2021 and the performance it observed, the Company’s surveillance department has reduced these supplemental procedures. However, the Company is still monitoring those sectors it identified as most at risk for any developments related to COVID-19. The Company has paid only relatively small insurance claims it believes are due at least in part to credit stress arising specifically from COVID-19, and has already received reimbursement for most of those claims.
Financial Guaranty Exposure
The Company measures its financial guaranty exposure in terms of: (i) gross and net par outstanding; and (ii) gross and net debt service.
The Company typically guarantees the payment of debt service when due. Since most of these payments are due in the future, the Company generally uses gross and net par outstanding as a proxy for its financial guaranty exposure. Gross par outstanding generally represents the principal amount of the insured obligation at a point in time. Net par outstanding equals gross par outstanding net of any reinsurance. The Company includes in its par outstanding calculation the impact of any consumer price index inflator to the reporting date as well as, in the case of accreting (zero-coupon) obligations, accretion to the reporting date. Foreign denominated par outstanding is translated at the spot rate at the end of the reporting period.
The Company has, from time to time, purchased securities that it has insured, and for which it had expected losses to be paid (Loss Mitigation Securities), in order to mitigate the economic effect of insured losses. The Company excludes amounts attributable to Loss Mitigation Securities from par and debt service outstanding, and instead reports Loss Mitigation Securities in the investment portfolio, because the Company manages such securities as investments and not insurance exposure. As of both December 31, 2022 and December 31, 2021, the Company excluded from net par outstanding $1.3 billion attributable to Loss Mitigation Securities.
Gross debt service outstanding represents the sum of all estimated future debt service payments on the insured obligations, on an undiscounted basis. Net debt service outstanding equals gross debt service outstanding net of any reinsurance. Future debt service payments include the impact of any consumer price index inflator after the reporting date, as well as, in the case of accreting (zero-coupon) obligations, accretion after the reporting date.
The Company calculates its debt service outstanding as follows:
•for insured obligations that are not supported by homogeneous pools of assets (which category includes most of the Company’s public finance transactions), as the total estimated contractual future debt service due through maturity, regardless of whether the obligations may be called and regardless of whether, in the case of obligations where principal payments are due when an underlying asset makes a principal payment, the Company believes the obligations will be repaid prior to contractual maturity; and
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•for insured obligations that are supported by homogeneous pools of assets that are contractually permitted to prepay principal (which category includes, for example, residential mortgage-backed securities (RMBS)), as the total estimated expected future debt service due on insured obligations through their respective expected terms, which includes the Company’s expectations as to whether the obligations may be called and, in the case of obligations where principal payments are due when an underlying asset makes a principal payment, when the Company expects principal payments to be made prior to contractual maturity.
The calculation of debt service requires the use of estimates, which the Company updates periodically, including estimates and assumptions for the expected remaining term of insured obligations supported by homogeneous pools of assets, updated interest rates for floating and variable rate insured obligations, behavior of consumer price indices for obligations with consumer price index inflators, foreign exchange rates and other assumptions based on the characteristics of each insured obligation. Debt service is a measure of the estimated maximum potential exposure to insured obligations before considering the Company’s various legal rights to the underlying collateral and other remedies available to it under its financial guaranty contract.
Actual debt service may differ from estimated debt service due to refundings, terminations, negotiated restructurings, prepayments, changes in interest rates on variable rate insured obligations, consumer price index behavior differing from that projected, changes in foreign exchange rates on non-U.S. dollar denominated insured obligations and other factors.
Financial Guaranty Portfolio
Debt Service and Par Outstanding
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
| Gross | | Net | | Gross | | Net |
| (in millions) |
Debt Service | | | | | | | |
Public finance | $ | 359,899 | | | $ | 359,703 | | | $ | 357,694 | | | $ | 357,314 | |
Structured finance | 10,273 | | | 10,248 | | | 10,076 | | | 10,046 | |
Total financial guaranty | $ | 370,172 | | | $ | 369,951 | | | $ | 367,770 | | | $ | 367,360 | |
| | | | | | | |
Par Outstanding | | | | | | | |
Public finance | $ | 224,254 | | | $ | 224,099 | | | $ | 227,507 | | | $ | 227,164 | |
Structured finance | 9,184 | | | 9,159 | | | 9,258 | | | 9,228 | |
Total financial guaranty | $ | 233,438 | | | $ | 233,258 | | | $ | 236,765 | | | $ | 236,392 | |
In addition to amounts shown in the table above, the Company had outstanding commitments to provide guaranties of $220 million of public finance gross par and $792 million of structured finance direct gross par as of December 31, 2022. These commitments are contingent on the satisfaction of all conditions set forth in them and may expire unused or be canceled at the counterparty’s request. Therefore, the total commitment amount does not necessarily reflect actual future guaranteed amounts.
Financial Guaranty Portfolio by Internal Rating
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Public Finance U.S. | | Public Finance Non-U.S. | | Structured Finance U.S. | | Structured Finance Non-U.S. | | Total |
Rating Category | | Net Par Outstanding | | % | | Net Par Outstanding | | % | | Net Par Outstanding | | % | | Net Par Outstanding | | % | | Net Par Outstanding | | % |
| | (dollars in millions) |
AAA | | $ | 222 | | | 0.1 | % | | $ | 1,967 | | | 4.4 | % | | $ | 926 | | | 11.2 | % | | $ | 469 | | | 50.4 | % | | $ | 3,584 | | | 1.5 | % |
AA | | 16,241 | | | 9.1 | | | 3,497 | | | 7.9 | | | 4,633 | | | 56.3 | | | 12 | | | 1.3 | | | 24,383 | | | 10.5 | |
A | | 96,807 | | | 53.9 | | | 9,271 | | | 20.9 | | | 1,075 | | | 13.1 | | | 340 | | | 36.5 | | | 107,493 | | | 46.1 | |
BBB | | 62,570 | | | 34.8 | | | 28,747 | | | 64.6 | | | 479 | | | 5.8 | | | 110 | | | 11.8 | | | 91,906 | | | 39.4 | |
BIG | | 3,796 | | | 2.1 | | | 981 | | | 2.2 | | | 1,115 | | | 13.6 | | | — | | | — | | | 5,892 | | | 2.5 | |
Total net par outstanding | | $ | 179,636 | | | 100.0 | % | | $ | 44,463 | | | 100.0 | % | | $ | 8,228 | | | 100.0 | % | | $ | 931 | | | 100.0 | % | | $ | 233,258 | | | 100.0 | % |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Portfolio by Internal Rating
As of December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Public Finance U.S. | | Public Finance Non-U.S. | | Structured Finance U.S. | | Structured Finance Non-U.S. | | Total |
Rating Category | | Net Par Outstanding | | % | | Net Par Outstanding | | % | | Net Par Outstanding | | % | | Net Par Outstanding | | % | | Net Par Outstanding | | % |
| | (dollars in millions) |
AAA | | $ | 272 | | | 0.2 | % | | $ | 2,217 | | | 4.5 | % | | $ | 806 | | | 9.6 | % | | $ | 493 | | | 57.7 | % | | $ | 3,788 | | | 1.6 | % |
AA | | 16,372 | | | 9.2 | | | 4,205 | | | 8.4 | | | 4,760 | | | 56.8 | | | 22 | | | 2.6 | | | 25,359 | | | 10.7 | |
A | | 94,459 | | | 53.3 | | | 10,659 | | | 21.3 | | | 813 | | | 9.7 | | | 160 | | | 18.7 | | | 106,091 | | | 44.9 | |
BBB | | 60,744 | | | 34.3 | | | 32,264 | | | 64.6 | | | 611 | | | 7.3 | | | 179 | | | 21.0 | | | 93,798 | | | 39.7 | |
BIG | | 5,372 | | | 3.0 | | | 600 | | | 1.2 | | | 1,384 | | | 16.6 | | | — | | | — | | | 7,356 | | | 3.1 | |
Total net par outstanding | | $ | 177,219 | | | 100.0 | % | | $ | 49,945 | | | 100.0 | % | | $ | 8,374 | | | 100.0 | % | | $ | 854 | | | 100.0 | % | | $ | 236,392 | | | 100.0 | % |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The following tables present net par outstanding by sector for the financial guaranty portfolio.
Financial Guaranty Portfolio
Net Par Outstanding by Sector
| | | | | | | | | | | | | | |
| | As of December 31, |
Sector | | 2022 | | 2021 |
| | (in millions) |
Public finance: | | | | |
U.S. public finance: | | | | |
General obligation | | $ | 71,868 | | | $ | 72,896 | |
Tax backed | | 33,752 | | | 35,726 | |
Municipal utilities | | 26,436 | | | 25,556 | |
Transportation | | 19,688 | | | 17,241 | |
Healthcare | | 11,304 | | | 9,588 | |
Higher education | | 7,137 | | | 6,927 | |
Infrastructure finance | | 6,955 | | | 6,329 | |
Housing revenue | | 959 | | | 1,000 | |
Investor-owned utilities | | 332 | | | 611 | |
Renewable energy | | 180 | | | 193 | |
Other public finance | | 1,025 | | | 1,152 | |
Total U.S. public finance | | 179,636 | | | 177,219 | |
Non-U.S public finance: | | | | |
Regulated utilities | | 17,855 | | | 18,814 | |
Infrastructure finance | | 13,915 | | | 16,475 | |
Sovereign and sub-sovereign | | 9,526 | | | 10,886 | |
Renewable energy | | 2,086 | | | 2,398 | |
Pooled infrastructure | | 1,081 | | | 1,372 | |
Total non-U.S. public finance | | 44,463 | | | 49,945 | |
Total public finance | | 224,099 | | | 227,164 | |
Structured finance: | | | | |
U.S. structured finance: | | | | |
Life insurance transactions | | 3,879 | | | 3,431 | |
RMBS | | 1,956 | | | 2,391 | |
Pooled corporate obligations | | 625 | | | 534 | |
Financial products | | 453 | | | 770 | |
Consumer receivables | | 437 | | | 583 | |
Other structured finance | | 878 | | | 665 | |
Total U.S. structured finance | | 8,228 | | | 8,374 | |
Non-U.S. structured finance: | | | | |
Pooled corporate obligations | | 344 | | | 351 | |
RMBS | | 263 | | | 325 | |
Other structured finance | | 324 | | | 178 | |
Total non-U.S structured finance | | 931 | | | 854 | |
Total structured finance | | 9,159 | | | 9,228 | |
Total net par outstanding | | $ | 233,258 | | | $ | 236,392 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Portfolio
Expected Amortization of Net Par Outstanding
As of December 31, 2022
| | | | | | | | | | | | | | | | | |
| Public Finance | | Structured Finance | | Total |
| (in millions) |
0 to 5 years | $ | 47,218 | | | $ | 3,093 | | | $ | 50,311 | |
5 to 10 years | 47,902 | | | 2,796 | | | 50,698 | |
10 to 15 years | 41,695 | | | 1,737 | | | 43,432 | |
15 to 20 years | 31,597 | | | 991 | | | 32,588 | |
20 years and above | 55,687 | | | 542 | | | 56,229 | |
Total net par outstanding | $ | 224,099 | | | $ | 9,159 | | | $ | 233,258 | |
Actual amortization differs from expected maturities because borrowers may have the right to call or prepay certain obligations, terminations and because of management’s assumptions on structured finance amortization. The expected maturities of structured finance obligations are, in general, considerably shorter than the contractual maturities for such obligations.
Financial Guaranty Portfolio
Components of BIG Net Par Outstanding
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| BIG Net Par Outstanding | | Net Par |
| BIG 1 | | BIG 2 | | BIG 3 | | Total BIG | | Outstanding |
| | | | | (in millions) | | | | |
Public finance: | | | | | | | | | |
U.S. public finance | $ | 2,364 | | | $ | 108 | | | $ | 1,324 | | | $ | 3,796 | | | $ | 179,636 | |
Non-U.S. public finance | 981 | | | — | | | — | | | 981 | | | 44,463 | |
Public finance | 3,345 | | | 108 | | | 1,324 | | | 4,777 | | | 224,099 | |
| | | | | | | | | |
Structured finance: | | | | | | | | | |
U.S. RMBS | 18 | | | 39 | | | 953 | | | 1,010 | | | 1,956 | |
Other structured finance | — | | | 34 | | | 71 | | | 105 | | | 7,203 | |
Structured finance | 18 | | | 73 | | | 1,024 | | | 1,115 | | | 9,159 | |
Total | $ | 3,363 | | | $ | 181 | | | $ | 2,348 | | | $ | 5,892 | | | $ | 233,258 | |
Financial Guaranty Portfolio
Components of BIG Net Par Outstanding
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| BIG Net Par Outstanding | | Net Par |
| BIG 1 | | BIG 2 | | BIG 3 | | Total BIG | | Outstanding |
| | | | | (in millions) | | | | |
Public finance: | | | | | | | | | |
U.S. public finance | $ | 1,765 | | | $ | 116 | | | $ | 3,491 | | | $ | 5,372 | | | $ | 177,219 | |
Non-U.S. public finance | 556 | | | — | | | 44 | | | 600 | | | 49,945 | |
Public finance | 2,321 | | | 116 | | | 3,535 | | | 5,972 | | | 227,164 | |
| | | | | | | | | |
Structured finance: | | | | | | | | | |
U.S. RMBS | 121 | | | 24 | | | 1,120 | | | 1,265 | | | 2,391 | |
Other structured finance | 1 | | | 41 | | | 77 | | | 119 | | | 6,837 | |
Structured finance | 122 | | | 65 | | | 1,197 | | | 1,384 | | | 9,228 | |
Total | $ | 2,443 | | | $ | 181 | | | $ | 4,732 | | | $ | 7,356 | | | $ | 236,392 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Portfolio
BIG Net Par Outstanding and Number of Risks
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net Par Outstanding | | Number of Risks (2) |
Description | | Financial Guaranty Insurance (1) | | Credit Derivatives | | Total | | Financial Guaranty Insurance (1) | | Credit Derivatives | | Total |
| | (dollars in millions) |
BIG: | | | | | | | | | | | | |
Category 1 | | $ | 3,357 | | | $ | 6 | | | $ | 3,363 | | | 122 | | | 1 | | | 123 | |
Category 2 | | 171 | | | 10 | | | 181 | | | 14 | | | 2 | | | 16 | |
Category 3 | | 2,307 | | | 41 | | | 2,348 | | | 111 | | | 10 | | | 121 | |
Total BIG | | $ | 5,835 | | | $ | 57 | | | $ | 5,892 | | | 247 | | | 13 | | | 260 | |
Financial Guaranty Portfolio
BIG Net Par Outstanding and Number of Risks
As of December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net Par Outstanding | | Number of Risks (2) |
Description | | Financial Guaranty Insurance (1) | | Credit Derivatives | | Total | | Financial Guaranty Insurance(1) | | Credit Derivatives | | Total |
| | (dollars in millions) |
BIG: | | | | | | | | | | | | |
Category 1 | | $ | 2,429 | | | $ | 14 | | | $ | 2,443 | | | 117 | | | 2 | | | 119 | |
Category 2 | | 177 | | | 4 | | | 181 | | | 16 | | | 1 | | | 17 | |
Category 3 | | 4,687 | | | 45 | | | 4,732 | | | 129 | | | 8 | | | 137 | |
Total BIG | | $ | 7,293 | | | $ | 63 | | | $ | 7,356 | | | 262 | | | 11 | | | 273 | |
_____________________
(1) Includes FG VIEs.
(2) A risk represents the aggregate of the financial guaranty policies that share the same revenue source for purposes of making debt service payments.
When the Company insures an obligation, it assigns the obligation to a geographic location or locations based on its view of the geographic location of the risk. The Company seeks to maintain a diversified portfolio of insured obligations designed to spread its risk across a number of geographic areas.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Portfolio
Geographic Distribution of Net Par Outstanding
As of December 31, 2022
| | | | | | | | | | | | | | | | | |
| Number of Risks | | Net Par Outstanding | | Percent of Total Net Par Outstanding |
| (dollars in millions) |
U.S.: | | | | | |
U.S. Public finance: | | | | | |
California | 1,256 | | | $ | 36,818 | | | 15.8 | % |
Texas | 1,026 | | | 18,973 | | | 8.1 | |
Pennsylvania | 543 | | | 16,142 | | | 6.9 | |
New York | 584 | | | 15,580 | | | 6.7 | |
Illinois | 498 | | | 12,824 | | | 5.5 | |
New Jersey | 265 | | | 9,610 | | | 4.1 | |
Florida | 211 | | | 7,790 | | | 3.4 | |
Louisiana | 129 | | | 4,979 | | | 2.1 | |
Michigan | 235 | | | 4,943 | | | 2.1 | |
Alabama | 240 | | | 3,763 | | | 1.6 | |
Other | 1,883 | | | 48,214 | | | 20.7 | |
Total U.S. public finance | 6,870 | | | 179,636 | | | 77.0 | |
U.S. Structured finance (multiple states) | 371 | | | 8,228 | | | 3.5 | |
Total U.S. | 7,241 | | | 187,864 | | | 80.5 | |
| | | | | |
Non-U.S.: | | | | | |
United Kingdom | 280 | | | 34,903 | | | 15.0 | |
Canada | 5 | | | 1,728 | | | 0.7 | |
Spain | 7 | | | 1,575 | | | 0.7 | |
Australia | 6 | | | 1,506 | | | 0.6 | |
France | 7 | | | 1,437 | | | 0.7 | |
Other | 37 | | | 4,245 | | | 1.8 | |
Total non-U.S. | 342 | | | 45,394 | | | 19.5 | |
Total | 7,583 | | | $ | 233,258 | | | 100.0 | % |
Exposure to Puerto Rico
The Company had insured exposure to obligations of various authorities and public corporations of the Commonwealth of Puerto Rico (Puerto Rico or the Commonwealth) as well as its general obligation bonds aggregating $1.4 billion net par outstanding as of December 31, 2022, a decrease of $2.2 billion from the $3.6 billion net par outstanding as of December 31, 2021. All of the Company’s insured exposure to Puerto Rico is rated BIG. The Company has paid claims as a result of payment defaults on all of its outstanding Puerto Rico exposures except the Municipal Finance Agency (MFA), the Puerto Rico Aqueduct and Sewer Authority (PRASA), and the University of Puerto Rico (U of PR), which have made their debt service payments on time.
On June 30, 2016, the Puerto Rico Oversight, Management, and Economic Stability Act (PROMESA) was signed into law. PROMESA established a seven-member Financial Oversight and Management Board (the FOMB) with authority to require that balanced budgets and fiscal plans be adopted and implemented by Puerto Rico. Title III of PROMESA provides for a process analogous to a voluntary bankruptcy process under Chapter 9 of the United States Bankruptcy Code (Bankruptcy Code).
After over five years of negotiations, in 2022 a substantial portion of the Company’s Puerto Rico exposure was resolved in accordance with four orders entered by the United States District Court of the District of Puerto Rico (Federal District Court of Puerto Rico):
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•On January 18, 2022, the Federal District Court of Puerto Rico, acting under Title III of PROMESA, entered an order and judgment confirming the Modified Eighth Amended Title III Joint Plan of Adjustment of the Commonwealth of Puerto Rico, the Employees Retirement System of the Government of the Commonwealth of Puerto Rico, and the Puerto Rico Public Buildings Authority (GO/PBA Plan).
•On January 20, 2022, the Federal District Court of Puerto Rico, acting under Title VI of PROMESA, entered an order under Title VI of PROMESA (PRCCDA Modification) modifying the debt of the Puerto Rico Convention Center District Authority (PRCCDA).
•On January 20, 2022, the Federal District Court of Puerto Rico, acting under Title VI of PROMESA, entered another order under Title VI of PROMESA (PRIFA Modification) modifying certain debt of the Puerto Rico Infrastructure Financing Authority (PRIFA).
•On October 12, 2022, the Federal District Court of Puerto Rico, acting under Title III of PROMESA, entered an order and judgment confirming the Modified Fifth Amended Title III Plan of Adjustment (HTA Plan) of the Puerto Rico Highways and Transportation Authority (PRHTA).
As a result of the consummation on March 15, 2022, of each of the GO/PBA Plan, PRCCDA Modification and PRIFA Modification and the consummation on December 6, 2022 of the HTA Plan (together, the 2022 Puerto Rico Resolutions), including claim payments made by the Company under the 2022 Puerto Rico Resolutions, the Company’s obligations under its insurance policies covering debt of the PRCCDA and PRIFA were extinguished, and its insurance exposure to Puerto Rico GO, PBA and PRHTA was greatly reduced.
The effect on the consolidated financial statements of the 2022 Puerto Rico Resolutions was a reduction in net par outstanding of $2.0 billion. The Company received cash, new general obligation bonds (under the GO/PBA Plan) (New GO Bonds) and new bonds backed by toll revenues (under the HTA Plan) (Toll Bonds, and together with the New GO Bonds, New Recovery Bonds) and contingent value instruments (CVIs). The New Recovery Bonds and CVIs were reported as either available-for-sale or trading fixed-maturities in either the investment portfolio or FG VIE assets. The portion of the assets that are reported in FG VIE assets relate to the portion of the GO, PBA and PRHTA insured obligations for which bondholders elected to receive custody receipts as described below.
The Company is continuing its efforts to resolve the one remaining Puerto Rico insured exposure that is in payment default, the Puerto Rico Electric Power Authority (PREPA).
Economic, political and legal developments, including inflation, increases in the cost of petroleum products and developments related to the COVID-19 pandemic, may impact any resolution of the Company’s PREPA insured exposure and the value of the consideration the Company has received in connection with the 2022 Puerto Rico Resolutions or any future resolutions of the Company’s PREPA insured exposures. The impact of developments relating to Puerto Rico during any quarter or year could be material to the Company’s results of operations and shareholders’ equity.
Puerto Rico Par and Debt Service Schedules
All Puerto Rico exposures are internally rated BIG. The following tables show the Company’s insured exposure to general obligation bonds of Puerto Rico and various obligations of its related authorities and public corporations.
Puerto Rico
Gross Par and Gross Debt Service Outstanding
| | | | | | | | | | | | | | | | | | | | | | | |
| Gross Par Outstanding | | Gross Debt Service Outstanding |
| As of December 31, | | As of December 31, |
| 2022 | | 2021 | | 2022 | | 2021 |
| (in millions) |
Exposure to Puerto Rico | $ | 1,378 | | | $ | 3,629 | | | $ | 1,899 | | | $ | 5,322 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Puerto Rico
Net Par Outstanding
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Resolved Puerto Rico Exposures | | | |
PRHTA (Transportation revenue) (1) | $ | 298 | | | $ | 799 | |
PRHTA (Highway revenue) (1) | 182 | | | 457 | |
Commonwealth of Puerto Rico - GO (2) | 25 | | | 1,097 | |
PBA (2) | 4 | | | 122 | |
PRCCDA (3) | — | | | 152 | |
PRIFA (3) | — | | | 16 | |
Total Resolved | 509 | | | 2,643 | |
| | | |
Other Puerto Rico Exposures | | | |
PREPA (4) | 720 | | | 748 | |
MFA (5) | 131 | | | 179 | |
PRASA and U of PR (5) | 1 | | | 2 | |
Total Other | 852 | | | 929 | |
Total net exposure to Puerto Rico | $ | 1,361 | | | $ | 3,572 | |
____________________
(1) Resolved on December 6, 2022, pursuant to the Modified Fifth Amended Title III Plan of Adjustment of the Puerto Rico Highways and Transportation Authority.
(2) Resolved on March 15, 2022, pursuant to the Modified Eighth Amended Title III Plan of Adjustment of the Commonwealth of Puerto Rico, the Employees Retirement System of the Government of the Commonwealth of Puerto Rico, and the Puerto Rico Public Buildings Authority.
(3) Modified on March 15, 2022, pursuant to an order of the Federal District Court of Puerto Rico acting under Title VI of PROMESA.
(4) This exposure is in payment default.
(5) All debt service on these insured exposures have been paid to date without any insurance claim being made on the Company.
The following table shows the scheduled amortization of the insured general obligation bonds of Puerto Rico and various obligations of its related authorities and public corporations. The Company guarantees payment of interest and principal when those amounts are scheduled to be paid and cannot be required to pay on an accelerated basis, although in certain circumstances it may elect to do so. In the event that obligors default on their obligations, the Company would only be required to pay the shortfall between the debt service due in any given period and the amount paid by the obligors.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Amortization Schedule of Puerto Rico
Net Par Outstanding and Net Debt Service Outstanding
As of December 31, 2022
| | | | | | | | | | | |
| Scheduled Net Par Amortization | | Scheduled Net Debt Service Amortization |
| (in millions) |
2023 (January 1 - March 31) | $ | — | | | $ | 30 | |
2023 (April 1 - June 30) | — | | | 3 | |
2023 (July 1 - September 30) | 125 | | | 156 | |
2023 (October 1 - December 31) | — | | | 3 | |
Subtotal 2023 | 125 | | | 192 | |
2024 | 112 | | | 173 | |
2025 | 96 | | | 150 | |
2026 | 152 | | | 202 | |
2027 | 124 | | | 169 | |
2028-2032 | 378 | | | 529 | |
2033-2037 | 241 | | | 312 | |
2038-2042 | 133 | | | 151 | |
Total | $ | 1,361 | | | $ | 1,878 | |
PREPA
As of December 31, 2022, the Company had $720 million insured net par outstanding of PREPA obligations. The PREPA obligations are secured by a lien on the revenues of the electric system. On May 3, 2019, AGM and AGC entered into a restructuring support agreement with PREPA and other stakeholders, including a group of uninsured PREPA bondholders, the Commonwealth and the FOMB (PREPA RSA). This agreement was terminated by Puerto Rico on March 8, 2022.
On April 8, 2022, Judge Laura Taylor Swain of the Federal District Court of Puerto Rico issued an order appointing as members of a PREPA mediation team U.S. Bankruptcy Judges Shelley Chapman (lead mediator), Robert Drain and Brendan Shannon. Judge Swain also entered a separate order establishing the terms and conditions of mediation, including that the mediation would terminate on June 1, 2022. Judge Swain has since extended the term of such mediation several times, most recently on January 26, 2023 extending the term to April 28, 2023. On September 29, 2022, Judge Swain ordered the FOMB to file a plan of adjustment and disclosure statement by December 1, 2022 and set a schedule for litigating bondholders’ lien status. After receiving an extension from Judge Swain, the FOMB initially filed a plan of adjustment and disclosure statement for PREPA with the Federal District Court of Puerto Rico on December 16, 2022, and filed an amended version on February 9, 2023 (FOMB PREPA Plan). The FOMB PREPA Plan would split bondholders into two groups: one that would settle litigation and agree that creditor repayment is limited to existing accounts, and another group that would continue litigating that bondholders have a right to PREPA’s future revenue collections. The FOMB PREPA Plan provides for lower recoveries to bondholders than did previous agreements the FOMB reached with bondholders. Dueling summary judgment motions were made in respect of the bondholders’ lien status by the FOMB and by the PREPA bondholders on October 24, 2022. As of February 28, 2023, the Federal District Court of Puerto Rico had not issued any decisions on the motions for summary judgment on the bondholders’ lien status. The Federal District Court of Puerto Rico approved the FOMB disclosure statement on February 28, 2023, which allows bondholder solicitation on the FOMB PREPA Plan to begin.
The last revised fiscal plan for PREPA was certified by the FOMB on June 28, 2022.
Puerto Rico GO and PBA
As of December 31, 2022, the Company had remaining $25 million of insured net par outstanding of GO bonds and $4 million of insured net par outstanding of PBA bonds.
Under the GO/PBA Plan and in connection with its direct exposure the Company received cash, new general obligation bonds and CVIs (in aggregate, GO/PBA Plan Consideration) (including amounts received in connection with the second election described further below, but excluding amounts received in connection with second-to-pay exposures):
•$530 million in cash, net of ceded reinsurance,
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•$605 million of New GO Bonds (see Note 7, Investments and Cash, and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for additional information), which represents the face value of current interest bonds and the maturity value of capital appreciation bonds, net of ceded reinsurance, and
•$258 million of CVIs (see Note 7, Investments and Cash, and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for additional information), which represents the original notional value, net of ceded reinsurance.
The CVIs are intended to provide creditors with additional recoveries tied to the outperformance of the Puerto Rico 5.5% Sales and Use Tax (SUT) receipts against May 2020 certified fiscal plan projections, subject to annual and lifetime caps. The notional amount of a CVI represents the sum of the maximum distributions the holder could receive under the CVI, subject to the cumulative and annual caps, if the SUT sufficiently exceeds 2020 certified fiscal plan projections, without any discount for time.
The Company has sold most of the New GO Bonds and CVIs it received on March 15, 2022, and may sell in the future any New GO Bonds or CVIs it continues to hold. The fair value of any New GO Bonds or CVIs the Company retains will fluctuate. Any gains or losses on sales of New GO Bonds and CVIs in the investment portfolio, were and will be reported as realized gains and losses on investments and fair value gains (losses) on trading securities, respectively, rather than loss and LAE.
In August 2021, the Company exercised certain elections under the GO/PBA Plan that impact the timing of payments under its insurance policies. In accordance with the terms of the GO/PBA Plan, the payment of the principal of all GO bonds and PBA bonds insured by the Company was accelerated against the Commonwealth and became due and payable as of March 15, 2022. Insured holders of noncallable insured bonds covered by the GO/PBA Plan (representing $102 million of net par outstanding as of December 31, 2021) were permitted to elect either: (i) to receive on March 15, 2022, 100% of the then outstanding principal amount of insured bonds plus accrued interest; or (ii) to receive custody receipts that represent an interest in the legacy insurance policy plus GO/PBA Plan Consideration that constitute distributions under the GO/PBA Plan. For those who made the second election, distributions of GO/PBA Plan Consideration are immediately passed through to insured bondholders under the custody receipts to the extent of any cash or proceeds of new securities held in the custodial trust and are applied to make payments and/or prepayments of amounts due under the legacy insured bonds. The Company’s insurance policy continues to guarantee principal and interest coming due on the legacy insured bonds in accordance with the terms of such insurance policy on the originally scheduled legacy bond interest and principal payment dates to the extent that distributions of GO/PBA Plan Consideration are insufficient to pay or prepay such amounts after giving effect to the distributions described in the immediately preceding sentence. In the case of insured bondholders who elected to receive custody receipts, the Company retains the right to satisfy its obligations under the insurance policy with respect to the related legacy insured bonds at any time thereafter, with 30 days’ notice, by paying 100% of the then outstanding principal amount of insured bonds plus accrued interest. As of December 31, 2022, the net insured par outstanding under the legacy GO and PBA insurance policies was $29 million, and constituted all of the Company’s remaining net par exposure to the GO and PBA bonds it had insured.
PRHTA
As of December 31, 2022, the Company had $480 million of insured net par outstanding of PRHTA bonds: $298 million insured net par outstanding of PRHTA (transportation revenue) bonds and $182 million insured net par outstanding of PRHTA (highway revenue) bonds.
In connection with the resolution of its PRHTA exposures pursuant to both the HTA Plan and the GO/PBA Plan the Company received cash, new bonds backed by toll revenue and CVIs (in aggregate, HTA Plan Consideration and, together with GO/PBA Plan Consideration, Plan Consideration) (including amounts received in connection with the election described further below, but excluding amounts received in connection with second-to-pay exposures):
•$251 million in cash,
•$807 million of Toll Bonds (see Note 7, Investments and Cash, and Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for additional information), which represents the face value of current interest bonds and the maturity value of capital appreciation bonds and convertible capital appreciation bonds, and
•$672 million of CVIs (see Note 7, Investments and Cash, for additional information), which represents the original notional value.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company has sold a portion of those Toll Bonds and CVIs, and may sell in the future any Toll Bonds or CVIs it continues to hold. The fair value of any Toll Bonds and CVIs that the Company retains will fluctuate from their date of acquisition. Any gains or losses on sales of Toll Bonds and CVIs in the investment portfolio were and will be reported as realized gains and losses on investments and fair value gains (losses) on trading securities, respectively, rather than loss and LAE.
The HTA Plan, similar to the GO/PBA Plan, provided an option for holders of noncallable bonds insured by the Company to elect to receive custody receipts that represent an interest in the legacy insurance policy plus Toll Bonds, and insured bondholders representing $451 million net par outstanding as of December 31, 2022 elected this option. The Company’s insurance policy continues to guarantee principal and interest coming due on the legacy insured bonds in accordance with the terms of such insurance policy on the originally scheduled legacy bond interest and principal payment dates to the extent that distributions of HTA Plan Consideration are insufficient to pay or prepay such amounts.
PRCCDA and PRIFA
As of December 31, 2022, the Company had no insured net par outstanding of PRCCDA or PRIFA obligations remaining. Under the PRCCDA Modification and the PRIFA Modification, on March 15, 2022, the Company received an aggregate of $47 million in cash and $98 million in notional amount of CVIs.
Other Puerto Rico Exposures
All debt service payments for the Company’s remaining Puerto Rico exposures of $132 million insured net par outstanding have been made in full by the obligors as of the date of this filing. These exposures consist primarily of $131 million net par outstanding of MFA bonds, which are secured by a lien on local tax revenues.
Puerto Rico Litigation
Currently, there are numerous legal actions relating to the default by the Commonwealth and certain of its instrumentalities on debt service payments, and related matters, and the Company is a party to a number of them. The Company has taken legal action, and may take additional legal action in the future, to enforce its rights with respect to Puerto Rico obligations which the Company insures. In addition, the Commonwealth, the FOMB and others have taken legal action naming the Company as party.
A number of legal actions involving the Company and relating to PRCCDA and PRIFA, as well as claims related to the clawback of certain excise taxes and revenues pledged to secure bonds issued by PRHTA, were resolved on March 15, 2022 in connection with the consummation of the 2022 Puerto Rico Resolutions. All other proceedings remain stayed pending the Court’s determination on plans of adjustment or other proceedings related to PRHTA and PREPA.
Remaining Stayed Proceedings. The following Puerto Rico proceedings in which the Company is involved remain stayed:
•On June 26, 2017, AGM and AGC filed a complaint in the Federal District Court of Puerto Rico to compel the FOMB to certify the PREPA RSA for implementation under Title VI of PROMESA. On July 21, 2017, considering its PREPA Title III petition on July 2, 2017, the FOMB filed a notice of stay under PROMESA.
•On July 18, 2017, AGM and AGC filed a motion for relief in the Federal District Court of Puerto Rico from the
automatic stay filed in the PREPA Title III Bankruptcy proceeding. The court denied the motion on September 14,
2017, but on August 8, 2018, the United States Court of Appeals for the First Circuit vacated and remanded the court’s decision. On October 3, 2018, AGM and AGC, together with other bond insurers, filed a motion with the court to lift the automatic stay to commence an action against PREPA for the appointment of a receiver.
•On May 20, 2019, the FOMB and the Official Committee of Unsecured Creditors filed an adversary complaint in the Federal District Court of Puerto Rico challenging the validity, enforceability, and extent of security interests in PRHTA revenues. On July 24, 2019, Judge Swain announced a court-imposed stay of a series of adversary proceedings and contested matters, which include this proceeding, through November 30, 2019, with a mandatory mediation element; Judge Swain extended the stay through December 31, 2019, and subsequently extended the stay again pending further order of the court on the understanding that these issues will be resolved in other proceedings. On October 12, 2022, the court entered an order and judgment confirming the amended plan of adjustment for PRHTA
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
filed by the FOMB with the court on September 6, 2022 (HTA Confirmation Order). The HTA Confirmation Order provides that this adversary proceeding must be dismissed with prejudice within five business days of the HTA Confirmation Order becoming a final order, which should occur after all appeals of the HTA Confirmation Order have been resolved.
•On September 30, 2019, certain parties that either had advanced funds to PREPA for the purchase of fuel or had succeeded to such claims (Fuel Line Lenders) filed an amended adversary complaint against the FOMB and other parties, including AGC and AGM, seeking subordination of PREPA bondholder claims to Fuel Line Lenders’ claims. On November 12, 2019, AGC and AGM filed a motion to dismiss the amended adversary complaint. The FOMB filed a status report on May 15, 2020 regarding PREPA’s financial condition and its request for approval of the PREPA RSA settlement, in which it requested that it be permitted to file an updated report by July 31, 2020, that all proceedings related to the approval of the PREPA RSA settlement continue to be adjourned, and that the hearing in this adversary proceeding scheduled for June 3, 2020 be adjourned. On May 22, 2020, the Federal District Court of Puerto Rico issued an order to that effect. On September 29, 2022, the court entered an order terminating the motion to dismiss without prejudice, and indicating that the issues in the adversary proceeding will only be addressed, if necessary, after issues related to security and recourse of the PREPA bonds have been resolved or, if necessary, in connection with the confirmation of a plan of adjustment for PREPA.
•On October 30, 2019, the retirement system for PREPA employees (SREAEE) filed an amended adversary complaint in the Federal District Court of Puerto Rico against the FOMB and other parties, seeking subordination of PREPA bondholder claims to SREAEE claims. On November 7, 2019, the court granted a motion to intervene by AGC and AGM. On November 13, 2019, AGC and AGM filed a motion to dismiss the amended adversary complaint. The FOMB filed a status report on May 15, 2020 regarding PREPA’s financial condition and its request for approval of the PREPA RSA settlement, in which it requested that it be permitted to file an updated report by July 31, 2020, that all proceedings related to the approval of the PREPA RSA settlement continue to be adjourned, and that the hearing in this adversary proceeding scheduled for June 3, 2020 be adjourned. On May 22, 2020, the Federal District Court of Puerto Rico issued an order to that effect. On September 29, 2022, the court entered an order terminating the motion to dismiss without prejudice, and indicating that the issues in the adversary proceeding will only be addressed, if necessary, after issues related to security and recourse of the PREPA bonds have been resolved or, if necessary, in connection with the confirmation of a plan of adjustment for PREPA.
•On January 16, 2020, the FOMB, on behalf of the PRHTA, brought an adversary proceeding in the Federal District Court of Puerto Rico against AGM and AGC and other insurers of PRHTA bonds, objecting to the bond insurers claims in the PRHTA Title III proceedings and seeking to disallow such claims. Considering the plan support agreement, on May 25, 2021, Judge Swain stayed the participation of AGM and AGC. On October 12, 2022, the court entered the HTA Confirmation Order, which provides that this adversary proceeding must be dismissed with prejudice within five business days of the HTA Confirmation Order becoming a final order, which should occur after all appeals of the HTA Confirmation Order have been resolved.
•On July 1, 2019, the FOMB initiated an adversary proceeding against U.S. Bank National Association, as trustee for PREPA’s bonds, objecting to and challenging the validity, enforceability, and extent of prepetition security interests securing those bonds and seeking other relief. On September 30, 2022, the FOMB filed an amended complaint against the trustee (i) objecting to and challenging the validity, enforceability, and extent of prepetition security interests securing PREPA’s bonds and (ii) arguing that PREPA bondholders’ recourse was limited to certain deposit accounts held by the trustee. On October 7, 2022, the court approved a stipulation permitting AGM and AGC to intervene as defendants.
Specialty Business
The Company also guarantees specialty business with risk profiles similar to those of its structured finance exposures written in financial guaranty form.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Specialty Insurance, Reinsurance and Guaranties
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
| | Gross Exposure | | Net Exposure | | Gross Exposure | | Net Exposure |
| | (in millions) |
Life insurance transactions (1) | | $ | 1,314 | | | $ | 986 | | | $ | 1,250 | | | $ | 871 | |
Aircraft residual value insurance policies | | 355 | | | 200 | | | 355 | | | 200 | |
Other guaranties | | 228 | | | 228 | | | — | | | — | |
____________________
(1) The life insurance transactions net exposure is projected to reach $1.1 billion by June 30, 2024.
As of both December 31, 2022 and December 31, 2021, gross exposure of $144 million and net exposure of $84 million of aircraft residual value insurance was rated BIG. All other exposures in the table above are investment-grade quality.
4. Expected Loss to be Paid (Recovered)
Accounting Policy
Expected loss to be paid (recovered) is equal to the present value of expected future cash outflows for loss and LAE payments, net of: (i) inflows for expected salvage, subrogation and other recoveries; and (ii) excess spread on underlying collateral, as applicable. Cash flows are discounted at current risk-free rates. The Company updates the discount rates each quarter and reflects the effect of such changes in economic loss development. Net expected loss to be paid (recovered) is net of amounts ceded to reinsurers. The Company’s net expected loss to be paid (recovered) incorporates management’s probability weighted scenarios.
Expected cash outflows and inflows are probability weighted cash flows that reflect management’s assumptions about the likelihood of all possible outcomes based on all information available to the Company. Those assumptions consider the relevant facts and circumstances and are consistent with the information tracked and monitored through the Company’s risk-management activities. Expected loss to be paid (recovered) is important in that it represents the present value of amounts that the Company expects to pay or recover in future periods for all contracts.
In circumstances where the Company purchased its own insured obligations that had expected losses, and in cases
where issuers of insured obligations elected or the Company and an issuer mutually agreed as part of a negotiation to deliver the
underlying collateral, insured obligation or a new security to the Company, expected loss to be paid (recovered) is reduced and
the asset received is prospectively accounted for under the applicable guidance for that instrument. Insured obligations with expected losses that were purchased by the Company are referred to as Loss Mitigation Securities and are recorded in the investment portfolio at fair value, excluding the value of the Company’s insurance. For Loss Mitigation Securities, the difference between the purchase price of the insured obligation and the fair value excluding the value of the Company’s insurance (on the date of acquisition) is treated as a paid loss. See Note 7, Investments and Cash, and Note 9, Fair Value Measurement.
Economic loss development represents the change in net expected loss to be paid (recovered) attributable to the effects
of changes in the economic performance of insured transactions, changes in assumptions based on observed market trends, changes in discount rates, accretion of discount and the economic
effects of loss mitigation efforts.
In order to effectively evaluate and manage the economics and liquidity of the entire insured portfolio, management assigns ratings and calculates expected loss to be paid (recovered) in the same manner for all its exposures regardless of form or differing accounting models. The insured portfolio includes policies accounted for under various accounting models depending on the characteristics of the contract and the Company’s control rights. The three primary models are: (1) insurance, as described in Note 5, Contracts Accounted for as Insurance; (2) derivatives, as described in Note 6, Contracts Accounted for as Credit Derivatives, and Note 9, Fair Value Measurement; and (3) FG VIE consolidation, as described in Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles. The Company has paid and expects to pay future losses and/or recover past losses on policies which fall under each of these accounting models. This note provides information regarding expected claim payments to be made and/or recovered under all contracts in the insured portfolio.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Loss Estimation Process
The Company’s loss reserve committees estimate expected loss to be paid (recovered) for all contracts by reviewing analyses that consider various scenarios with corresponding probabilities assigned to them. Depending upon the nature of the risk, the Company’s view of the potential size of any loss and the information available to the Company, that analysis may be based upon individually developed cash flow models, internal credit rating assessments, sector-driven loss severity assumptions and/or judgmental assessments. In the case of its assumed business, the Company may conduct its own analysis as just described or, depending on the Company’s view of the potential size of any loss and the information available to the Company, the Company may use loss estimates provided by ceding insurers. The Company monitors the performance of its transactions with expected losses and each quarter the Company’s loss reserve committees review and refresh their loss projection assumptions, scenarios and the probabilities they assign to those scenarios based on actual developments during the period and their view of future performance.
The financial guaranties issued by the Company insure the credit performance of the guaranteed obligations over an extended period of time, in some cases over 30 years, and in most circumstances the Company has no right to cancel such financial guaranties. As a result, the Company’s estimate of ultimate loss on a policy is subject to significant uncertainty over the life of the insured transaction. Credit performance can be adversely affected by economic, fiscal and financial market variability over the life of most contracts.
The Company does not use traditional actuarial approaches to determine its estimates of expected losses. The determination of expected loss to be paid (recovered) is an inherently subjective process involving numerous estimates, assumptions and judgments by management, using both internal and external data sources with regard to frequency, severity of loss, economic projections, governmental actions, negotiations, recovery rates, delinquency and prepayment rates (with respect to RMBS), timing of cash flows, and other factors that affect credit performance. These estimates, assumptions and judgments, and the factors on which they are based, may change materially over a reporting period, and have a material effect on the Company’s financial statements. Each quarter, the Company may revise its scenarios and update its assumptions, including the probability weightings of its scenarios based on public information as well as nonpublic information obtained through its surveillance and loss mitigation activities.
Changes over a reporting period in the Company’s loss estimates for public finance obligations supported by specified revenue streams, such as revenue bonds issued by toll road authorities, municipal utilities or airport authorities, generally will be influenced by factors impacting their revenue levels, such as changes in demand; changing demographics; and other economic factors, especially if the obligations do not benefit from financial support from other tax revenues or governmental authorities. Changes over a reporting period in the Company’s loss estimates for its tax-supported and general obligation public finance transactions generally will be influenced by factors impacting the public issuer’s ability and willingness to pay, such as changes in the economy and population of the relevant area; changes in the issuer’s ability or willingness to raise taxes, decrease spending or receive federal assistance; new legislation; rating agency actions that affect the issuer’s ability to refinance maturing obligations or issue new debt at a reasonable cost; changes in the priority or amount of pensions and other obligations owed to workers; developments in restructuring or settlement negotiations; and other political and economic factors. Changes in loss estimates may also be affected by the Company’s loss mitigation efforts and other variables.
Changes in the Company’s loss estimates for structured finance transactions generally will be influenced by factors impacting the performance of the assets supporting those transactions. For example, changes over a reporting period in the Company’s loss estimates for its RMBS transactions may be influenced by factors such as the level and timing of loan defaults experienced, changes in housing prices, results from the Company’s loss mitigation activities, and other variables.
Changes to estimates of net expected loss to be paid (recovered) and net economic loss development (benefit) over a reporting period may be attributable to a number of interrelated factors such as changes in discount rates, improvement or deterioration of transaction performance, charge-offs, loss mitigation activity, changes to projected default curves, severity rates, and dispute resolution. Actual losses will ultimately depend on future events, transaction performance or other factors that are difficult to predict. As a result, the Company’s current projections of losses may be subject to considerable volatility and may not reflect the Company’s ultimate claims paid.
In some instances, the terms of the Company’s policy or the terms of certain workout orders and resolutions give it the option to pay principal losses that have been recognized in the transaction but which it is not yet required to pay, thereby reducing the amount of guaranteed interest due in the future. The Company has sometimes exercised this option, which uses cash but reduces projected future losses.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Net Expected Loss to be Paid (Recovered) and Net Economic Loss Development (Benefit)
by Accounting Model
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net Expected Loss to be Paid (Recovered) | | Net Economic Loss Development (Benefit) |
| | As of December 31, | | Year Ended December 31, |
Accounting Model | | 2022 | | 2021 | | 2022 | | 2021 | | 2020 |
| | (in millions) | | |
Insurance (see Note 5) | | $ | 205 | | | $ | 364 | | | $ | (112) | | | $ | (281) | | | $ | 142 | |
FG VIEs (see Note 8) | | 314 | | (1) | 42 | | | (17) | | | (20) | | | 1 | |
Credit derivatives (see Note 6) | | 3 | | | 5 | | | 4 | | | 14 | | | 2 | |
Total | | $ | 522 | | | $ | 411 | | | $ | (125) | | | $ | (287) | | | $ | 145 | |
____________________
(1) The increase in expected loss to be paid for FG VIEs primarily relates to trusts established as part of the 2022 Puerto Rico Resolutions (Puerto Rico Trusts) that were consolidated as a result of the 2022 Puerto Rico Resolutions. Prior to the 2022 Puerto Rico Resolutions, all Puerto Rico Exposures were accounted for as insurance.
The following tables present a roll forward of net expected loss to be paid (recovered) for all contracts, which are accounted for under one of the following accounting models: insurance, derivative and FG VIE. The Company used risk-free rates for U.S. dollar denominated obligations that ranged from 3.82% to 4.69% with a weighted average of 4.08% as of December 31, 2022 and 0.00% to 1.98% with a weighted average of 1.02% as of December 31, 2021. Expected losses to be paid for U.S. dollar denominated transactions represented approximately 98.5% and 97.2% of the total as of December 31, 2022 and December 31, 2021, respectively.
Net Expected Loss to be Paid (Recovered)
Roll Forward
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Net expected loss to be paid (recovered), beginning of period | $ | 411 | | | $ | 529 | | | $ | 737 | |
Economic loss development (benefit) due to: | | | | | |
Accretion of discount | 16 | | | 7 | | | 9 | |
Changes in discount rates | (115) | | | (33) | | | 13 | |
Changes in timing and assumptions | (26) | | | (261) | | | 123 | |
Total economic loss development (benefit) | (125) | | | (287) | | | 145 | |
Net (paid) recovered losses (1) | 236 | | | 169 | | | (353) | |
Net expected loss to be paid (recovered), end of period | $ | 522 | | | $ | 411 | | | $ | 529 | |
____________________
(1) Net (paid) recovered losses in 2022 include the net amounts received pursuant to the Puerto Rico Resolutions, as described in Note 3, Outstanding Exposure.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Net Expected Loss to be Paid (Recovered)
Roll Forward by Sector
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2022 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2021 | | Economic Loss Development (Benefit) | | Net (Paid) Recovered Losses (1) | | Net Expected Loss to be Paid (Recovered) as of December 31, 2022 |
| | (in millions) |
Public finance: | | | | | | | | |
U.S. public finance | | $ | 197 | | | $ | 19 | | | $ | 187 | | | $ | 403 | |
Non-U.S. public finance | | 12 | | | (2) | | | (1) | | | 9 | |
Public finance | | 209 | | | 17 | | | 186 | | | 412 | |
Structured finance: | | | | | | | | |
U.S. RMBS | | 150 | | | (143) | | | 59 | | | 66 | |
Other structured finance | | 52 | | | 1 | | | (9) | | | 44 | |
Structured finance | | 202 | | | (142) | | | 50 | | | 110 | |
Total | | $ | 411 | | | $ | (125) | | | $ | 236 | | | $ | 522 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2021 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2020 | | Economic Loss Development (Benefit) | | Net (Paid) Recovered Losses (1) | | Net Expected Loss to be Paid (Recovered) as of December 31, 2021 |
| | (in millions) |
Public finance: | | | | | | | | |
U.S. public finance | | $ | 305 | | | $ | (182) | | | $ | 74 | | | $ | 197 | |
Non-U.S. public finance | | 36 | | | (22) | | | (2) | | | 12 | |
Public finance | | 341 | | | (204) | | | 72 | | | 209 | |
Structured finance: | | | | | | | | |
U.S. RMBS | | 148 | | | (100) | | | 102 | | | 150 | |
Other structured finance | | 40 | | | 17 | | | (5) | | | 52 | |
Structured finance | | 188 | | | (83) | | | 97 | | | 202 | |
Total | | $ | 529 | | | $ | (287) | | | $ | 169 | | | $ | 411 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2020 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2019 | | Economic Loss Development (Benefit) | | Net (Paid) Recovered Losses (1) | | Net Expected Loss to be Paid (Recovered) as of December 31, 2020 |
| | (in millions) |
Public finance: | | | | | | | | |
U.S. public finance | | $ | 531 | | | $ | 190 | | | $ | (416) | | | $ | 305 | |
Non-U.S. public finance | | 23 | | | 13 | | | — | | | 36 | |
Public finance | | 554 | | | 203 | | | (416) | | | 341 | |
Structured finance: | | | | | | | | |
U.S. RMBS | | 146 | | | (71) | | | 73 | | | 148 | |
Other structured finance | | 37 | | | 13 | | | (10) | | | 40 | |
Structured finance | | 183 | | | (58) | | | 63 | | | 188 | |
Total | | $ | 737 | | | $ | 145 | | | $ | (353) | | | $ | 529 | |
____________________(1) Net of ceded paid losses, whether or not such amounts have been settled with reinsurers. Ceded paid losses are typically settled 45 days after the end of the reporting period. Such amounts are recorded as reinsurance recoverable on paid losses in “other assets”.
The tables above include: (a) net LAE paid of $33 million, $36 million and $25 million for the years ended
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
December 31, 2022, 2021 and 2020, respectively; and (b) net expected LAE to be paid of $11 million as of December 31, 2022 and $26 million as of December 31, 2021.
U.S. RMBS Loss Projections
The Company projects losses on its insured U.S. RMBS on a transaction-by-transaction basis by projecting the performance of the underlying pool of mortgages over time and then applying the structural features (i.e., payment priorities and tranching) of the RMBS and any expected representation and warranty recoveries/payables to the projected performance of the collateral over time. The resulting projected claim payments or reimbursements are then discounted using risk-free rates.
The further behind mortgage borrowers fall in making payments, the more likely it is that they will default. The rate at which borrowers from a particular delinquency category (number of monthly payments behind) eventually default is referred to as the “liquidation rate.” The Company derives its liquidation rate assumptions from observed roll rates, which are the rates at which loans progress from one delinquency category to the next and eventually to default and liquidation. The Company applies liquidation rates to the mortgage loan collateral in each delinquency category and makes certain timing assumptions to project near-term mortgage collateral defaults from loans that are currently delinquent.
Mortgage borrowers that are not behind on payments and have not fallen two or more payments behind in the last two years (generally considered performing borrowers) have demonstrated an ability and willingness to pay through challenging economic periods, and as a result are viewed as less likely to default than delinquent borrowers or those that have experienced delinquency recently. Performing borrowers that eventually default will also need to progress through delinquency categories before any defaults occur. The Company projects how many of the currently performing loans will default and when they will default, by first converting the projected near term defaults of delinquent borrowers derived from liquidation rates into a vector of conditional default rates (CDR), then projecting how the CDR will develop over time. Loans that are defaulted pursuant to the CDR after the near-term liquidation of currently delinquent loans represent defaults of currently performing loans and projected re-performing loans. A CDR is the outstanding principal amount of defaulted loans liquidated in the current month divided by the remaining outstanding amount of the whole pool of loans (collateral pool balance). The collateral pool balance decreases over time as a result of scheduled principal payments, partial and whole principal prepayments, and defaults.
In order to derive collateral pool losses from the collateral pool defaults it has projected, the Company applies a loss severity. The loss severity is the amount of loss the transaction experiences on a defaulted loan after the application of net proceeds from the disposal of the underlying property. The Company projects loss severities by sector and vintage based on its experience to date. The Company continues to update its evaluation of these loss severities as new information becomes available.
The Company projects the overall future cash flow from a collateral pool by adjusting the payment stream from the principal and interest contractually due on the underlying mortgages for the collateral losses it projects as described above; assumed voluntary prepayments; and servicer advances. The Company then applies an individual model of the structure of the transaction to the projected future cash flow from that transaction’s collateral pool to project the Company’s future claims and claim reimbursements for that individual transaction. Finally, the projected claims and reimbursements are discounted using risk-free rates. The Company runs several sets of assumptions regarding mortgage collateral performance, or scenarios, and probability weights them.
Each period the Company makes a judgment as to whether to change the assumptions it uses to make RMBS loss projections based on its observation during the period of the performance of its insured transactions (including early-stage delinquencies, late-stage delinquencies and loss severity) as well as the residential property market and economy in general, and, to the extent it observes changes, it makes a judgment as to whether those changes are normal fluctuations or part of a trend. The assumptions that the Company uses to project RMBS losses are shown in the sections below.
Net Economic Loss Development (Benefit)
U.S. RMBS
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
First lien U.S. RMBS | $ | (36) | | | $ | — | | | $ | (45) | |
Second lien U.S. RMBS | (107) | | | (100) | | | (26) | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
First Lien U.S. RMBS Loss Projections: Alt-A, Prime, Option ARM and Subprime
The majority of projected losses in first lien U.S. RMBS transactions are expected to come from non-performing mortgage loans (those that are or have recently been two or more payments behind, have been modified, are in foreclosure, or have been foreclosed upon). Changes in the amount of non-performing loans from the amount projected in the previous period are one of the primary drivers of loss projections in this portfolio. In order to determine the number of defaults resulting from these delinquent and foreclosed loans, the Company applies a liquidation rate assumption to loans in each of various non-performing categories. The Company arrived at its liquidation rates based on data purchased from a third-party provider and assumptions about how delays in the foreclosure process and loan modifications may ultimately affect the rate at which loans are liquidated. Each quarter the Company reviews recent data and (if necessary) adjusts its liquidation rates based on its observations. The following table shows liquidation assumptions for various non-performing and re-performing categories.
First Lien U.S. RMBS Liquidation Rates
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
Current but recently delinquent: | | | |
Alt-A and Prime | 20% | | 20% |
Option ARM | 20% | | 20% |
Subprime | 20% | | 20% |
30 – 59 Days Delinquent: | | | |
Alt-A and Prime | 35% | | 35% |
Option ARM | 35% | | 35% |
Subprime | 30% | | 30% |
60 – 89 Days Delinquent: | | | |
Alt-A and Prime | 40% | | 40% |
Option ARM | 45% | | 45% |
Subprime | 40% | | 40% |
90+ Days Delinquent: | | | |
Alt-A and Prime | 55% | | 55% |
Option ARM | 60% | | 60% |
Subprime | 45% | | 45% |
Bankruptcy: | | | |
Alt-A and Prime | 45% | | 45% |
Option ARM | 50% | | 50% |
Subprime | 40% | | 40% |
Foreclosure: | | | |
Alt-A and Prime | 60% | | 60% |
Option ARM | 65% | | 65% |
Subprime | 55% | | 55% |
Real Estate Owned | | | |
All | 100% | | 100% |
While the Company uses the liquidation rates above to project defaults of non-performing loans (including current loans that were recently modified or delinquent), it projects defaults on presently current loans by applying a CDR curve. The start of that CDR curve is based on the defaults the Company projects will emerge from currently nonperforming, recently nonperforming and modified loans. The total amount of expected defaults from the non-performing loans is translated into a constant CDR (i.e., the CDR plateau), which, if applied for each of the next 36 months, would be sufficient to produce approximately the amount of defaults that were calculated to emerge from the various delinquency categories. The CDR thus calculated individually on the delinquent collateral pool for each RMBS is then used as the starting point for the CDR curve used to project defaults of the presently performing loans.
In the most heavily weighted scenario (the base scenario), after the 36-month CDR plateau period, each transaction’s CDR is projected to improve over 12 months to a final CDR of 5% of the plateau CDR. In the base scenario, the Company
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
assumes the final CDR will be reached 1 year after the 36-month CDR plateau period. Under the Company’s methodology, defaults projected to occur in the first 36 months represent defaults that can be attributed to loans that were recently modified or delinquent, or that are currently delinquent or in foreclosure, while the defaults projected to occur using the projected CDR trend after the first 36-month period represent defaults attributable to borrowers that are currently performing or are projected to re-perform.
Another important driver of loss projections is loss severity, which is the amount of loss the transaction incurs on a loan after the application of net proceeds from the disposal of the underlying property. The Company assumes in the base scenario that recent (still historically elevated) loss severities will improve after loans with accumulated delinquencies and foreclosure cost are liquidated. The Company is assuming in the base scenario that the recent levels generally will continue for another 18 months. The Company determines its initial loss severity based on actual recent experience. Each quarter the Company reviews available data and (if necessary) adjusts its severities based on its observations. The Company then assumes that loss severities begin returning to levels consistent with underwriting assumptions beginning after the initial 18-month period, declining to 40% in the base scenario over 2.5 years.
The following table shows the range as well as the average, weighted by outstanding net insured par, for key assumptions used in the calculation of expected loss to be paid (recovered) for individual transactions for vintage 2004 - 2008 first lien U.S. RMBS.
Key Assumptions in Base Scenario Expected Loss Estimates
First Lien U.S. RMBS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
| Range | | Weighted Average | | Range | | Weighted Average |
Alt-A and Prime: | | | | | | | | | | | |
Plateau CDR | 1.6 | % | – | 11.5% | | 5.1% | | 0.9 | % | – | 11.6% | | 5.9% |
Final CDR | 0.1 | % | – | 0.6% | | 0.3% | | 0.0 | % | – | 0.6% | | 0.3% |
Initial loss severity: | | | | | | | |
2005 and prior | 50% | | | | 60% | | |
2006 | 50% | | | | 60% | | |
2007+ | 50% | | | | 60% | | |
Option ARM: | | | | | | | | | | | |
Plateau CDR | 2.0 | % | – | 7.7% | | 4.3% | | 1.8 | % | – | 11.9% | | 5.6% |
Final CDR | 0.1 | % | – | 0.4% | | 0.2% | | 0.1 | % | – | 0.6% | | 0.3% |
Initial loss severity: | | | | | | | |
2005 and prior | 50% | | | | 60% | | |
2006 | 50% | | | | 60% | | |
2007+ | 50% | | | | 60% | | |
Subprime: | | | | | | | | | | | |
Plateau CDR | 2.7 | % | – | 9.7% | | 5.6% | | 2.9 | % | – | 10.0% | | 6.0% |
Final CDR | 0.1 | % | – | 0.5% | | 0.3% | | 0.1 | % | – | 0.5% | | 0.3% |
Initial loss severity: | | | | | | | |
2005 and prior | 50% | | | | 60% | | |
2006 | 50% | | | | 60% | | |
2007+ | 50% | | | | 60% | | |
The rate at which the principal amount of loans is voluntarily prepaid may impact both the amount of losses projected (since that amount is a function of the CDR, the loss severity and the loan balance over time) as well as the amount of excess spread (the amount by which the interest paid by the borrowers on the underlying loan exceeds the amount of interest owed on the insured obligations). The assumption for the voluntary conditional prepayment rate (CPR) follows a pattern similar to that of the CDR. The current level of voluntary prepayments is assumed to continue for the plateau period before gradually increasing over 12 months to the final CPR, which is assumed to be 15% in the base scenario. For transactions where the initial CPR is higher than the final CPR, the initial CPR is held constant and the final CPR is not used. These CPR assumptions are the same as those the Company used for December 31, 2021.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company incorporates a recovery assumption into its reserving model to reflect observed trends in recoveries of deferred principal balances of modified first lien loans that had been previously written off. For transactions where the Company has detailed loan information, the Company assumes that 20% of the deferred loan balances will eventually be recovered upon sale of the collateral or refinancing of the loans.
In estimating expected losses, the Company modeled and probability weighted sensitivities for first lien U.S. RMBS transactions by varying its assumptions of how fast a recovery is expected to occur. One of the variables used to model sensitivities was how quickly the CDR returned to its modeled equilibrium, which was defined as 5% of the plateau CDR. The Company also stressed CPR and the speed of recovery of loss severity rates. The Company probability weighted a total of five scenarios as of December 31, 2022 and December 31, 2021.
Certain transactions benefit from excess spread when they are supported by large portions of fixed-rate assets (either originally fixed or modified to be fixed) but have insured floating rate debt linked to LIBOR. An increase in projected LIBOR decreases excess spread, while lower LIBOR results in higher excess spread. ICE Benchmark Administration (IBA) and the Financial Conduct Authority have announced that LIBOR will be discontinued after June 30, 2023. The Company believes that the reference to LIBOR in such floating rate RMBS debt will be replaced, by operation of law in accordance with federal legislation enacted in March 2022, with a rate based on the Secured Overnight Finance Rate (SOFR).
The Company used a similar approach to establish its pessimistic and optimistic scenarios as of December 31, 2022 as it used as of December 31, 2021, increasing and decreasing the periods of stress from those used in the base scenario. In the Company’s most stressful scenario where loss severities were assumed to rise and then recover over nine years and the initial ramp-down of the CDR was assumed to occur over 16 months, expected loss to be paid would increase from current projections by approximately $13 million for all first lien U.S. RMBS transactions.
In the Company’s least stressful scenario where the CDR plateau was six months shorter (30 months, effectively assuming that liquidation rates would improve) and the CDR recovery was more pronounced (including an initial ramp-down of the CDR over eight months), expected loss to be paid would decrease from current projections by approximately $8 million for all first lien U.S. RMBS transactions.
Second Lien U.S. RMBS Loss Projections
Second lien U.S. RMBS transactions include both home equity lines of credit (HELOC) and closed end second lien mortgages. The Company believes the primary variable affecting its expected losses in second lien RMBS transactions is the amount and timing of future losses or recoveries in the collateral pool supporting the transactions (including recoveries from previously charged-off loans). Expected losses are also a function of the structure of the transaction, the prepayment speeds of the collateral, the interest rate environment and assumptions about loss severity.
The Company estimates the amount of loans that will default over the next several years by first calculating expected liquidation rates for delinquent loans, and applying liquidation rates to currently delinquent loans in order to arrive at an expected dollar amount of defaults from currently delinquent collateral (plateau period defaults).
Similar to first lien U.S. RMBS transactions, the Company then calculates a CDR that will cause the targeted amount of liquidations to occur during the plateau period.
Prior to the third quarter of 2022, for the base scenario, the CDR (the plateau CDR) was held constant for six months. Once the plateau period had ended, the CDR was assumed to gradually trend down in uniform increments to its final long-term steady state CDR. (The long-term steady state CDR was calculated as the constant CDR that would have yielded the amount of losses originally expected at underwriting, subject to a floor). In the base case scenario, the time over which the CDR trended down to its final CDR was 28 months. Therefore, the total stress period for second lien transactions was 34 months.
The Company has observed lower than expected default rates and longer liquidation timelines due to significant home price appreciation and special servicing activity which now favors modifications and foreclosure actions rather than charge-offs at 180 days delinquent. In the third quarter of 2022, the Company extended the time over which a portion of the delinquent loans default from six months to 36 months in the base scenario (conforming to the methodology used for first lien U.S. RMBS transactions). After the plateau period, as with first lien U.S. RMBS transactions, the CDR trends down over one year to 5% of the plateau CDR. These changes in the shape of the CDR curve result in a longer period of stress defaults (48 months in the base scenario), but at lower default levels leading to lower overall levels of expected losses.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
HELOC loans generally permitted the borrower to pay only interest for an initial period (often ten years) and, after that period, require the borrower to make both the monthly interest payment and a monthly principal payment. This causes the borrower's total monthly payment to increase, sometimes substantially, at the end of the initial interest-only period. A substantial number of loans in the Company’s insured transactions had been modified to extend the interest-only period to 15 years. Approximately 80% of the modified loans had reset to fully amortizing by the end of 2022, and most of the remaining loans will reset over the next several years.
Recently, the Company has observed the performance of the modified loans that have finally reset to full amortization (which represent the majority of extended loans), and noted low levels of delinquency, even with substantial increases in monthly payments. This observed performance lowers the level of uncertainty regarding this modified cohort as the remainder continue to reset.
When a second lien loan defaults, there is generally a low recovery. The Company assumed, as of December 31, 2022 and December 31, 2021, that it will generally recover 2% of future defaulting collateral at the time of charge-off, with additional amounts of post charge-off recoveries projected to come in over time. A second lien on the borrower’s home may be retained in the Company’s second lien transactions after the loan is charged off and the loss applied to the transaction, particularly in cases where the holder of the first lien has not foreclosed. If the second lien is retained and the value of the home increases, the servicer may be able to use the second lien to increase recoveries, either by arranging for the borrower to resume payments or by realizing value upon the sale of the underlying real estate. The Company evaluates its assumptions quarterly based on actual recoveries of charged-off loans observed from period to period and reasonable expectations of future recoveries. In instances where the Company is able to obtain information on the lien status of charged-off loans, it assumes there will be a certain level of future recoveries of the balance of the charged-off loans where the second lien is still intact. The Company’s recovery assumption for charged-off loans is 30%, as shown in the table below, based on observed trends and reasonable expectations of future recoveries. Such recoveries are assumed to be received evenly over the next five years. If the recovery rate decreases to 20% expected loss to be paid would increase from current projections by approximately $37 million. If the recovery rate increases to 40%, expected loss to be paid would decrease from current projections by approximately $37 million.
The rate at which the principal amount of loans is prepaid may impact both the amount of losses projected as well as the amount of excess spread. In the base scenario, an average CPR (based on experience of the past year) is assumed to continue until the end of the plateau before gradually increasing to the final CPR over the same period the CDR decreases. The final CPR is assumed to be 15% for second lien U.S. RMBS transactions (in the base scenario), which is lower than the historical average but reflects the Company’s continued uncertainty about the projected performance of the borrowers in these transactions. For transactions where the initial CPR is higher than the final CPR, the initial CPR is held constant and the final CPR is not used. This pattern is consistent with how the Company modeled the CPR as of December 31, 2021. To the extent that prepayments differ from projected levels it could materially change the Company’s projected excess spread and losses.
In estimating expected losses, the Company modeled and probability weighted five scenarios, each with a different CDR curve applicable to the period preceding the return to the long-term steady state CDR. The Company believes that the level of the elevated CDR and the length of time it will persist and the ultimate prepayment rate are the primary drivers of the amount of losses the collateral will likely suffer.
The following table shows the range as well as the average, weighted by net par outstanding, for key assumptions used in the calculation of expected loss to be paid (recovered) for individual transactions for vintage 2004 - 2008 HELOCs.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Key Assumptions in Base Scenario Expected Loss Estimates
HELOCs
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
| Range | | Weighted Average | | Range | | Weighted Average |
Plateau CDR | 0.4 | % | – | 8.4% | | 3.5% | | 6.5 | % | – | 39.6% | | 16.4% |
Final CDR trended down to | 0.0 | % | – | 0.4% | | 0.2% | | 1.0% | | |
Liquidation rates: | | | | | | | |
Current but recently delinquent | 20% | | | | 20% | | |
30 – 59 Days Delinquent | 30 | | | | 30 | | |
60 – 89 Days Delinquent | 40 | | | | 40 | | |
90+ Days Delinquent | 60 | | | | 60 | | |
Bankruptcy | 55 | | | | 55 | | |
Foreclosure | 55 | | | | 55 | | |
Real Estate Owned | 100 | | | | 100 | | |
Loss severity on future defaults | 98% | | | | 98% | | |
Projected future recoveries on previously charged-off loans | 30% | | | | 30% | | |
The Company continues to evaluate the assumptions affecting its modeling results. The Company believes the most important driver of its projected second lien RMBS losses is the performance of its HELOC transactions.
The Company updated its assumptions related to the CDR plateau and ramp-down during the third quarter of 2022. The Company’s base scenario assumed a 36-month CDR plateau and a 12-month ramp-down (for a total stress period of 48 months), compared to a six-month CDR plateau and a 28-month ramp-down (for a total stress period of 34 months). The Company modeled scenarios with a longer period of elevated defaults and others with a shorter period of elevated defaults. In the Company’s most stressful scenario, increasing the CDR plateau to 42 months and increasing the ramp-down by four months to 16 months (for a total stress period of 58 months) would decrease the expected recovery by approximately $1 million for HELOC transactions. On the other hand, in the Company’s least stressful scenario, reducing the CDR plateau to 30 months and decreasing the length of the CDR ramp-down to eight months (for a total stress period of 38 months), and lowering the ultimate prepayment rate to 10% would increase the expected recovery by approximately $2 million for HELOC transactions.
Structured Finance Excluding U.S. RMBS
The Company projected that its total net expected loss to be paid across its troubled structured finance exposures excluding U.S. RMBS as of December 31, 2022 was $44 million. The largest component of these structured finance losses were student loan securitizations issued by private issuers with $47 million in BIG net par outstanding. In general, the projected losses of these student loan securitizations are due to: (i) the poor credit performance of private student loan collateral and high loss severities; or (ii) high interest rates on auction rate securities with respect to which the auctions have failed. The Company also had exposure to troubled life insurance transactions with BIG net par of $40 million as of December 31, 2022.
Recovery Litigation and Dispute Resolution
In the ordinary course of their respective businesses, certain of AGL’s subsidiaries are involved in litigation or other dispute resolution with third parties to recover insurance losses paid or return benefits received in prior periods or prevent or reduce losses in the future. The impact, if any, of these and other proceedings on the amount of recoveries the Company ultimately receives and losses it pays in the future is uncertain, and the impact of any one or more of these proceedings during any quarter or year could be material to the Company’s financial statements.
The Company has asserted claims in a number of legal proceedings in connection with its exposure to Puerto Rico. See Note 3, Outstanding Exposure, for a discussion of the Company’s exposure to Puerto Rico and related recovery litigation being pursued by the Company.
5. 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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
Accounting Policy
Financial guaranty contracts that meet the scope exception under derivative accounting guidance are subject to industry specific guidance for financial guaranty insurance. The accounting for contracts that fall under the financial guaranty insurance definition is consistent whether contracts are written on a direct basis, assumed from another financial guarantor, ceded to another insurer, or acquired in a business combination.
Premiums receivable represent the present value of contractual or expected future premium collections discounted using risk-free rates. Unearned premium reserve represents deferred premium revenue less claim payments made (net of recoveries received) that have not yet been recognized in the statement of operations (contra-paid). The following discussion relates to the deferred premium revenue component of the unearned premium reserve, while the contra-paid is discussed below under “Losses and Recoveries”.
The amount of deferred premium revenue at contract inception is determined as follows:
•For premiums received upfront on financial guaranty insurance contracts that were originally underwritten by the Company, deferred premium revenue is equal to the amount of cash received. Upfront premiums typically relate to public finance transactions.
•For premiums received in installments on financial guaranty insurance contracts that were originally underwritten by the Company, deferred premium revenue is the present value (discounted at risk free rates) of either: (i) contractual premiums due; or (ii) in cases where the underlying collateral is composed of homogeneous pools of assets, the expected premiums to be collected over the life of the contract. To be considered a homogeneous pool of assets, prepayments must be contractually allowable, the amount of prepayments must be probable, and the timing and amount of prepayments must be reasonably estimable. Installment premiums typically relate to structured finance and infrastructure transactions, where the insurance premium rate is determined at the inception of the contract but the insured par is subject to prepayment throughout the life of the transaction.
•For financial guaranty insurance contracts acquired in a business combination, deferred premium revenue is equal to the fair value of the Company’s stand-ready obligation portion of the insurance contract at the date of acquisition based on what a hypothetical similarly rated financial guaranty insurer would have charged for the contract at that date and not the actual cash flows under the insurance contract. The amount of deferred premium revenue may differ significantly from cash collections primarily due to fair value adjustments recorded in connection with a business combination.
When the Company adjusts prepayment assumptions or expected premium collections for obligations backed by homogeneous pools of assets, an adjustment is recorded to the deferred premium revenue, with a corresponding adjustment to premiums receivable. Premiums receivable are discounted at the risk-free rate at inception and such discount rate is updated only when changes to prepayment assumptions are made that change the expected date of final maturity. Accretion of the discount on premiums receivable is reported in “net earned premiums”.
The Company recognizes deferred premium revenue as earned premium over the contractual period or expected period of the contract in proportion to the amount of insurance protection provided. As premium revenue is recognized, a corresponding decrease to the deferred premium revenue is recorded. The amount of insurance protection provided is a function of the insured par amount outstanding. Accordingly, the proportionate share of premium revenue recognized in a given reporting period is a constant rate calculated based on the relationship between the insured par amounts outstanding in the reporting period compared with the sum of each of the insured par amounts outstanding for all periods. When an insured financial obligation is retired before its maturity, the financial guaranty insurance contract is extinguished, and any nonrefundable deferred premium revenue related to that contract is accelerated and recognized as premium revenue. The Company assesses the need for an allowance for credit loss on premiums receivables each reporting period.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
For assumed reinsurance contracts, net earned premiums reported in the consolidated statements of operations are calculated based upon data received from ceding companies; however, some ceding companies report premium data between 30 and 90 days after the end of the reporting period. The Company estimates net earned premiums for the lag period. Differences between such estimates and actual amounts are recorded in the period in which the actual amounts are determined. When installment premiums are related to assumed reinsurance contracts, the Company assesses the credit quality and available liquidity of the ceding companies and the impact of any potential regulatory constraints to determine the collectability of such amounts.
Ceded unearned premium reserve is recorded as an asset. Direct, assumed and ceded earned premiums are presented together as net earned premiums in the statement of operations.
Any premiums related to FG VIEs are eliminated upon consolidation.
Insurance Contracts’ Premium Information
Net Earned Premiums
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Financial guaranty insurance: | | | | | |
Scheduled net earned premiums | $ | 287 | | | $ | 322 | | | $ | 334 | |
Accelerations from refundings and terminations (1) | 179 | | | 59 | | | 129 | |
Accretion of discount on net premiums receivable | 24 | | | 30 | | | 20 | |
Financial guaranty insurance net earned premiums | 490 | | | 411 | | | 483 | |
Specialty net earned premiums | 4 | | | 3 | | | 2 | |
Net earned premiums | $ | 494 | | | $ | 414 | | | $ | 485 | |
____________________(1) 2022 accelerations include $133 million related to the 2022 Puerto Rico Resolutions. See Note 3, Outstanding Exposure, for additional information.
Gross Premium Receivable, Net of Commissions Payable on Assumed Business
Roll Forward
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Beginning of year | $ | 1,372 | | | $ | 1,372 | | | $ | 1,286 | |
Less: Specialty insurance premium receivable | 1 | | | 1 | | | 2 | |
Financial guaranty insurance premiums receivable | 1,371 | | | 1,371 | | | 1,284 | |
Gross written premiums on new business, net of commissions | 356 | | | 369 | | | 462 | |
Gross premiums received, net of commissions | (345) | | | (383) | | | (426) | |
Adjustments: | | | | | |
Changes in the expected term and debt service assumptions | 2 | | | 6 | | | (10) | |
Accretion of discount, net of commissions on assumed business | 24 | | | 26 | | | 18 | |
Foreign exchange gain (loss) on remeasurement | (111) | | | (22) | | | 43 | |
Expected recovery of premiums previously written off | — | | | 4 | | | — | |
Financial guaranty insurance premium receivable | 1,297 | | | 1,371 | | | 1,371 | |
Specialty insurance premium receivable | 1 | | | 1 | | | 1 | |
December 31, | $ | 1,298 | | | $ | 1,372 | | | $ | 1,372 | |
Approximately 74% and 78% of gross premiums receivable, net of commissions payable at December 31, 2022 and December 31, 2021, respectively, are denominated in currencies other than the U.S. dollar, primarily the pound sterling and euro.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 December 31, 2022 |
| Future Premiums to be Collected (1) | | Future Net Premiums to be Earned (2) |
| (in millions) |
2023 (January 1 - March 31) | $ | 43 | | | $ | 69 | |
2023 (April 1 - June 30) | 32 | | | 69 | |
2023 (July 1 - September 30) | 25 | | | 69 | |
2023 (October 1 - December 31) | 29 | | | 68 | |
Subtotal 2023 | 129 | | | 275 | |
2024 | 92 | | | 260 | |
2025 | 90 | | | 244 | |
2026 | 87 | | | 229 | |
2027 | 82 | | | 214 | |
2028-2032 | 348 | | | 898 | |
2033-2037 | 241 | | | 608 | |
2038-2042 | 167 | | | 370 | |
After 2042 | 352 | | | 521 | |
Total | $ | 1,588 | | | 3,619 | |
Future accretion | | | 293 | |
Total future net earned premiums | | | $ | 3,912 | |
____________________
(1) Net of assumed commissions payable.
(2) Net of reinsurance.
Selected Information for Financial Guaranty Insurance Policies with Premiums Paid in Installments
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (dollars in millions) |
Premiums receivable, net of commissions payable | $ | 1,297 | | $ | 1,371 |
Deferred premium revenue | $ | 1,663 | | $ | 1,663 |
Weighted-average risk-free rate used to discount premiums | 1.8% | | 1.6% |
Weighted-average period of premiums receivable (in years) | 12.9 | | 12.7 |
Policy Acquisition Costs
Accounting Policy
Policy acquisition costs that are directly related and essential to successful insurance contract acquisition, as well as ceding commission income and expense on ceded and assumed reinsurance contracts, are deferred and reported net.
Capitalized policy acquisition costs include the cost of underwriting personnel attributable to successful underwriting efforts. The Company conducts an annual time study, which requires the use of judgement, to estimate the amount of costs to be deferred.
Ceding commission expense on assumed reinsurance contracts and ceding commission income on ceded reinsurance contracts that are associated with premiums received in installments are calculated at their contractually defined commission
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
rates, discounted consistent with premiums receivable for all future periods, and included in DAC, with a corresponding offset to net premiums receivable or reinsurance balances payable.
DAC is amortized in proportion to net earned premiums. Amortization of deferred policy acquisition costs includes the accretion of discount on ceding commission receivable and payable. When an insured obligation is retired early, the remaining related DAC is expensed at that time.
Costs incurred for soliciting potential customers, market research, training, administration, unsuccessful acquisition efforts, and product development as well as overhead costs are charged to expense as incurred.
Expected losses and LAE, investment income, and the remaining costs of servicing the insured or reinsured business, are considered in determining the recoverability of DAC.
Policy Acquisition Costs
Roll Forward of Deferred Acquisition Costs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Beginning of year | $ | 131 | | | $ | 119 | | | $ | 111 | |
Costs deferred during the period | 30 | | | 26 | | | 24 | |
Costs amortized during the period | (14) | | | (14) | | | (16) | |
December 31, | $ | 147 | | | $ | 131 | | | $ | 119 | |
Losses and Recoveries
Accounting Policies
Loss and LAE Reserve
Loss and LAE reserve reported on the balance sheet relates only to direct and assumed reinsurance contracts that are accounted for as insurance, substantially all of which are financial guaranty insurance contracts. The corresponding reserve ceded to reinsurers is reported as reinsurance recoverable on unpaid losses and reported in other assets. Any loss and LAE reserves related to FG VIEs are eliminated upon consolidation. Any expected losses to be paid (recovered) on credit derivatives are reflected in the fair value of credit derivatives.
Under financial guaranty insurance accounting, the sum of unearned premium reserve and loss and LAE reserve represents the Company’s stand‑ready obligation. At contract inception, the entire stand-ready obligation is represented entirely by unearned premium reserve. Unearned premium reserve is deferred premium revenue, less claim payments (net of recoveries received) that have not yet been recognized in the statement of operations (contra-paid). A loss and LAE reserve for a financial guaranty insurance contract is recorded only to the extent, and for the amount, that expected loss to be paid plus contra-paid (total losses) exceed the deferred premium revenue, on a contract-by-contract basis. As a result, the Company has expected loss to be paid that has not yet been expensed. Such amounts will be recognized in future periods as deferred premium revenue amortizes into income.
When a claim or LAE payment is made on a contract, it first reduces any recorded loss and LAE reserve. To the extent there is insufficient loss and LAE reserve on a contract, then such claim payment is recorded as contra-paid, which reduces the unearned premium reserve. The contra-paid is recognized in “loss and loss adjustment expenses (benefit)” in the consolidated statement of operations when and for the amount that total losses exceed the remaining deferred premium revenue on the insurance contract. “Loss and loss adjustment expenses (benefit)” in the consolidated statement of operations is presented net of cessions to reinsurers.
Salvage and Subrogation Recoverable
When the Company becomes entitled to the cash flow from the underlying collateral of, or other recoveries in relation to, an insured exposure under salvage and subrogation rights as a result of a claim payment or estimated future claim payment, it reduces the expected loss to be paid on the contract. Such reduction in expected loss to be paid can result in one of the
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
following: (i) a reduction in the corresponding loss and LAE reserve with a benefit to the consolidated statement of operations; (ii) no effect on the consolidated balance sheet or statements of operations, if total loss is not in excess of deferred premium revenue; or (iii) the recording of a salvage asset with a benefit to the consolidated statements of operations if the transaction is in a net recovery position at the reporting date. The ceded component of salvage and subrogation recoverable is reported in “other liabilities”.
Expected Loss to be Expensed
Expected loss to be expensed represents past or expected future financial guaranty insurance net claim payments that have not yet been expensed. Such amounts will be expensed in future periods as deferred premium revenue amortizes into income. Expected loss to be expensed is the Company’s projection of incurred losses that will be recognized in future periods, excluding accretion of discount.
Insurance Contracts’ Loss Information
Loss reserves and salvage are discounted at risk-free rates for U.S. dollar denominated financial guaranty insurance obligations that ranged from 3.82% to 4.69% with a weighted average of 4.15% as of December 31, 2022, and 0.0% to 1.98% with a weighted average of 1.02% as of December 31, 2021.
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 December 31, |
Sector | | 2022 | | 2021 |
| | (in millions) |
Public finance: | | | | |
U.S. public finance | | $ | 71 | | | $ | 60 | |
Non-U.S. public finance | | 1 | | | 1 | |
Public finance | | 72 | | | 61 | |
Structured finance: | | | | |
U.S. RMBS | | (77) | | | (24) | |
Other structured finance | | 42 | | | 42 | |
Structured finance | | (35) | | | 18 | |
Total | | $ | 37 | | | $ | 79 | |
Components of Net Reserve (Salvage)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Loss and LAE reserve | $ | 296 | | | $ | 869 | |
Reinsurance recoverable on unpaid losses (1) | (3) | | | (5) | |
Loss and LAE reserve, net | 293 | | | 864 | |
Salvage and subrogation recoverable | (257) | | | (801) | |
Salvage and subrogation reinsurance payable (2) | 1 | | | 16 | |
Salvage and subrogation recoverable, net | (256) | | | (785) | |
Net reserve (salvage) | $ | 37 | | | $ | 79 | |
____________________
(1) Reported in “other assets” on the consolidated balance sheets.
(2) Reported in “other liabilities” on the consolidated balance sheets.
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 December 31, 2022 |
| (in millions) |
Net expected loss to be paid (recovered) - financial guaranty insurance | $ | 201 | |
Contra-paid, net | 23 | |
Salvage and subrogation recoverable, net | 256 | |
Loss and LAE reserve - financial guaranty insurance contracts, net of reinsurance | (289) | |
Net expected loss to be expensed (present value) | $ | 191 | |
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 December 31, 2022 |
| (in millions) |
2023 (January 1 - March 31) | $ | 2 | |
2023 (April 1 - June 30) | 2 | |
2023 (July 1 - September 30) | 3 | |
2023 (October 1 - December 31) | 3 | |
Subtotal 2023 | 10 | |
2024 | 12 | |
2025 | 13 | |
2026 | 17 | |
2027 | 15 | |
2028-2032 | 61 | |
2033-2037 | 43 | |
2038-2042 | 8 | |
After 2042 | 12 | |
Net expected loss to be expensed | 191 | |
Future accretion | 82 | |
Total expected future loss and LAE | $ | 273 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The following table presents the loss and LAE (benefit) reported in the consolidated statements of operations by sector for insurance contracts. Amounts presented are net of reinsurance.
Loss and LAE (Benefit) by Sector
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Sector | | 2022 | | 2021 | | 2020 |
| | (in millions) |
Public finance: | | | | | | |
U.S. public finance | | $ | 125 | | | $ | (146) | | | $ | 225 | |
Non-U.S. public finance | | — | | | (9) | | | 5 | |
Public finance | | 125 | | | (155) | | | 230 | |
Structured finance: | | | | | | |
U.S. RMBS | | (112) | | | (69) | | | (34) | |
Other structured finance | | 3 | | | 4 | | | 7 | |
Structured finance | | (109) | | | (65) | | | (27) | |
Loss and LAE (benefit) | | $ | 16 | | | $ | (220) | | | $ | 203 | |
In each of the years presented, the primary component of U.S. public finance loss and LAE (benefit) was Puerto Rico exposures.
The following tables provide information on financial guaranty insurance contracts categorized as BIG.
Financial Guaranty Insurance
BIG Transaction Loss Summary
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross | | Net Total BIG |
| BIG 1 | | BIG 2 | | BIG 3 | | Total BIG | |
| (dollars in millions) |
Number of risks (1) | 122 | | | 14 | | | 111 | | | 247 | | | 247 | |
Remaining weighted-average period (in years) | 11.3 | | 8.7 | | 7.6 | | 9.8 | | 9.8 |
| | | | | | | | | |
Outstanding exposure: | | | | | | | | | |
Par | $ | 3,363 | | | $ | 171 | | | $ | 2,318 | | | $ | 5,852 | | | $ | 5,835 | |
Interest | 2,177 | | | 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 | |
Discount | 35 | | | (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 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Insurance
BIG Transaction Loss Summary
As of December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross | | Net Total BIG |
| BIG 1 | | BIG 2 | | BIG 3 | | Total BIG | |
| (dollars in millions) |
Number of risks (1) | 117 | | | 16 | | | 129 | | | 262 | | | 262 | |
Remaining weighted-average period (in years) | 7.6 | | 8.9 | | 8.9 | | 8.5 | | 8.5 |
| | | | | | | | | |
Outstanding exposure: | | | | | | | | | |
Par | $ | 2,437 | | | $ | 177 | | | $ | 4,745 | | | $ | 7,359 | | | $ | 7,293 | |
Interest | 1,000 | | | 36 | | | 1,942 | | | 2,978 | | | 2,962 | |
Total (2) | $ | 3,437 | | | $ | 213 | | | $ | 6,687 | | | $ | 10,337 | | | $ | 10,255 | |
| | | | | | | | | |
Expected cash outflows (inflows) | $ | 111 | | | $ | 40 | | | $ | 4,820 | | | $ | 4,971 | | | $ | 4,918 | |
Potential recoveries (3) | (656) | | | (10) | | | (3,829) | | | (4,495) | | | (4,430) | |
Subtotal | (545) | | | 30 | | | 991 | | | 476 | | | 488 | |
Discount | 19 | | | (3) | | | (145) | | | (129) | | | (129) | |
Expected losses to be paid (recovered) | $ | (526) | | | $ | 27 | | | $ | 846 | | | $ | 347 | | | $ | 359 | |
| | | | | | | | | |
Deferred premium revenue | $ | 85 | | | $ | 2 | | | $ | 350 | | | $ | 437 | | | $ | 435 | |
Reserves (salvage) | $ | (549) | | | $ | 25 | | | $ | 584 | | | $ | 60 | | | $ | 74 | |
__________________
(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.
Reinsurance
The Company assumes financial guaranty exposure (Assumed Financial Guaranty Business) from third-party insurers, primarily other monoline financial guaranty companies that currently are in runoff (Legacy Monoline Insurers). The Company’s Assumed Financial Guaranty Business represents $14.0 billion, or approximately 3.8%, of the Company’s total gross financial guaranty insured exposure of $370.2 billion, as measured by insured debt service, as of December 31, 2022.
The Company’s assumed reinsurance agreements with the Legacy Monoline Insurers are generally subject to termination at the option of the ceding company: (i) if the Company fails to meet certain financial and regulatory criteria; (ii) if the Company fails to maintain a specified minimum financial strength rating(s); or (iii) upon certain changes of control of the Company. Upon termination due to one of the above events, the Company typically would be required to return to the ceding company unearned premiums (net of ceding commissions) and loss reserves, calculated on a U.S. statutory basis, attributable to the Assumed Financial Guaranty Business (plus in certain cases, an additional required amount), after which the Company would be released from liability with respect to such business. As of December 31, 2022, if each third-party insurer ceding financial guaranty business to any of the Company’s insurance subsidiaries had a right to recapture such business, and chose to exercise such right, the aggregate amounts that AGC and AG Re could be required to pay to all such companies would be approximately $234 million and $34 million, respectively.
The Company also assumes specialty business at AGRO. AGRO’s assumed reinsurance agreements in respect of this specialty business generally require it to post collateral for the ceding insurer if AGRO fails to maintain a specified minimum financial strength rating. If S&P Global Ratings, a division of Standard & Poor’s Financial Services LLC (S&P) downgrades AGRO’s financial strength rating (currently “AA”) below “A-”, and A.M. Best Company, Inc. downgrades AGRO’s financial strength rating (currently “A+”) below “A-”, AGRO would be required to post, as of December 31, 2022, up to an estimated $12 million of collateral in respect of its assumed specialty business.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company cedes portions of its gross insured financial guaranty exposure (Ceded Financial Guaranty Business) to third-party insurers. This Ceded Financial Guaranty Business represents $221 million, or approximately 0.1%, of the Company’s total gross insured exposure of $370.2 billion, as measured by insured debt service, as of December 31, 2022. The Company also cedes $483 million of its $1.7 billion in gross insured specialty business.
In 2020, the Company reassumed $336 million in par, including $118 million in net par of Puerto Rico exposures, from its largest remaining legacy third-party financial guaranty reinsurer, resulting in a commutation gain of $38 million.
Effect of Reinsurance
The following table presents the components of premiums and losses reported in the consolidated statements of operations attributable to the Assumed and Ceded Businesses (both financial guaranty and specialty).
Effect of Reinsurance on Premiums Written, Premiums Earned and Loss and LAE (Benefit)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Premiums Written: | | | | | |
Direct | $ | 377 | | | $ | 355 | | | $ | 453 | |
Assumed (1) | (17) | | | 22 | | | 1 | |
Ceded (2) | — | | | — | | | 13 | |
Net | $ | 360 | | | $ | 377 | | | $ | 467 | |
| | | | | |
Premiums Earned: | | | | | |
Direct | $ | 469 | | | $ | 385 | | | $ | 448 | |
Assumed | 28 | | | 32 | | | 41 | |
Ceded | (3) | | | (3) | | | (4) | |
Net | $ | 494 | | | $ | 414 | | | $ | 485 | |
| | | | | |
Loss and LAE (benefit): | | | | | |
Direct (3) | $ | 32 | | | $ | (203) | | | $ | 182 | |
Assumed | (17) | | | 5 | | | 24 | |
Ceded | 1 | | | (22) | | | (3) | |
Net | $ | 16 | | | $ | (220) | | | $ | 203 | |
____________________
(1) Negative assumed premiums written were due to terminations and changes in expected debt service schedules.
(2) Positive ceded premiums written were due to commutations and changes in expected debt service schedules.
(3) See Note 4, Expected Loss to be Paid (Recovered), for additional information on the economic loss development (benefit).
6. Contracts Accounted for as Credit Derivatives
Amounts presented in this note relate only to contracts accounted for as derivatives. The Company’s credit derivatives (financial guaranty contracts that meet the definition of a derivative in accordance with GAAP) are primarily CDS and also include interest rate swaps.
Credit derivative transactions, including CDS, are governed by International Swaps and Derivatives Association, Inc. documentation and have certain characteristics that differ from financial guaranty insurance contracts. For example, the Company’s control rights with respect to a reference obligation under a CDS may be more limited than when the Company issues a financial guaranty insurance contract. In addition, there are more circumstances under which the Company may be obligated to make payments. Similar to a financial guaranty insurance contract, the Company would be obligated to pay if the obligor failed to make a scheduled payment of principal or interest in full. In certain credit derivative transactions, the Company also specifically agreed to pay if the obligor were to become bankrupt or if the reference obligation were restructured. Furthermore, in certain credit derivative transactions, the Company may be required to make a payment due to an event that is unrelated to the performance of the obligation referenced in the credit derivative. If events of default or termination events
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
specified in the credit derivative documentation were to occur, the non-defaulting or the non-affected party, which may be either the Company or the counterparty, depending upon the circumstances, may decide to terminate a credit derivative prior to maturity. In that case, the Company may be required to make a termination payment to its swap counterparty upon such termination. Absent such an event of default or termination event, the Company may not unilaterally terminate a credit derivative contract; however, the Company on occasion has mutually agreed with various counterparties to terminate certain CDS transactions.
Accounting Policy
Credit derivatives are recorded at fair value. Changes in fair value are reported in “net change in fair value of credit derivatives” in the consolidated statement of operations. The fair value of credit derivatives is reflected as either net assets or net liabilities determined on a contract-by-contract basis in the Company’s consolidated balance sheets. See Note 9, Fair Value Measurement, for a discussion on the fair value methodology for credit derivatives.
Credit Derivative Net Par Outstanding and Fair Value
The components of the Company’s credit derivative net par outstanding by sector are presented in the table below. The estimated remaining weighted average life of credit derivatives was 12.8 years and 13.2 years as of December 31, 2022 and December 31, 2021, respectively.
Credit Derivatives (1)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
Sector | | Net Par Outstanding | | Net Fair Value Asset (Liability) | | Net Par Outstanding | | Net Fair Value Asset (Liability) |
| | (in millions) |
U.S. public finance | | $ | 1,175 | | | $ | (79) | | | $ | 1,705 | | | $ | (72) | |
Non-U.S. public finance | | 1,565 | | | (58) | | | 1,800 | | | (48) | |
U.S. structured finance | | 342 | | | (22) | | | 400 | | | (32) | |
Non-U.S. structured finance | | 121 | | | (3) | | | 135 | | | (2) | |
Total | | $ | 3,203 | | | $ | (162) | | | $ | 4,040 | | | $ | (154) | |
____________________
(1) Expected loss to be paid was $3 million as of December 31, 2022 and $5 million as of December 31, 2021.
Distribution of Credit Derivative Net Par Outstanding by Internal Rating
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2022 | | As of December 31, 2021 |
Rating Category | | Net Par Outstanding | | % of Total | | Net Par Outstanding | | % of Total |
| | (dollars in millions) |
AAA | | $ | 1,260 | | | 39.3 | % | | $ | 1,503 | | | 37.2 | % |
AA | | 1,064 | | | 33.2 | | | 1,283 | | | 31.8 | |
A | | 232 | | | 7.2 | | | 514 | | | 12.7 | |
BBB | | 590 | | | 18.5 | | | 677 | | | 16.7 | |
BIG | | 57 | | | 1.8 | | | 63 | | | 1.6 | |
Credit derivative net par outstanding | | $ | 3,203 | | | 100.0 | % | | $ | 4,040 | | | 100.0 | % |
Fair Value Gains (Losses) on Credit Derivatives
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Realized gains (losses) and other settlements | $ | (2) | | | $ | (3) | | | $ | (4) | |
Net unrealized gains (losses) | (9) | | | (55) | | | 85 | |
Fair value gains (losses) on credit derivatives | $ | (11) | | | $ | (58) | | | $ | 81 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The impact of changes in credit spreads will vary based upon the volume, tenor, interest rates and other market conditions at the time these fair values are determined. In addition, since each transaction has unique collateral and structural terms, the change in fair value of each transaction may vary considerably. The fair value of credit derivative contracts also reflects the Company’s own credit cost based on the price to purchase credit protection on AGC. The Company determines its own credit risk primarily based on quoted CDS prices traded on AGC at each balance sheet date.
CDS Spread on AGC (in basis points)
| | | | | | | | | | | | | | | | | |
| As of |
| December 31, 2022 | | December 31, 2021 | | December 31, 2020 |
Five-year CDS spread | 63 | | | 49 | | | 132 | |
One-year CDS spread | 26 | | | 16 | | | 36 | |
Fair Value of Credit Derivative Assets (Liabilities) and Effect of AGC Credit Spread
| | | | | | | | | | | |
| As of |
| December 31, 2022 | | December 31, 2021 |
| (in millions) |
Fair value of credit derivatives before effect of AGC credit spread | $ | (207) | | | $ | (225) | |
Plus: Effect of AGC credit spread | 45 | | | 71 | |
Net fair value of credit derivatives | $ | (162) | | | $ | (154) | |
The fair value of CDS contracts as of December 31, 2022, before considering the benefit applicable to AGC’s credit spread, is a direct result of the relatively wider credit spreads under current market conditions compared to those at the time of underwriting for certain underlying credits with longer tenor.
7. Investments and Cash
Accounting Policy
Fixed-maturity debt securities are classified as either available-for-sale or trading. All fixed-maturity securities are measured at fair value and reported on a trade-date basis. Unrealized gains and losses on available-for-sale fixed-maturity debt securities that are not associated with credit related factors are reported as a component of accumulated OCI (AOCI), net of deferred income taxes. Loss Mitigation Securities, which are a component of fixed-maturity debt securities, are accounted for based on their underlying investment type, excluding the effects of the Company’s insurance. Realized gains and losses on sales of available-for-sale fixed-maturity debt securities and credit losses are reported as a component of net income. Changes in fair value on trading fixed-maturity debt securities are reported as a component of net income.
Short-term investments, which are investments with a maturity of less than one year at time of purchase, are carried at fair value and include amounts deposited in certain money market funds.
Other invested assets primarily consist of equity method investments. The Company reports its interest in the earnings of equity method investments in “equity in earnings (losses) of investees” in the consolidated statement of operations. Certain equity method investments are reported on a lag because information is not received on a timely basis. The Company classifies distributions received from equity method investments using the cumulative earnings approach in the consolidated statements of cash flows. Under the cumulative earnings approach, distributions received up to the amount of cumulative equity in earnings recognized are treated as returns on investment within operating cash flows and those in excess of that amount are treated as returns of investment within investing cash flows. All distributions from equity method investments for which the Company elected the fair value option (FVO) are classified as investing activities.
AssuredIM Funds, in which AGAS (primarily) and other subsidiaries invest, and where the Company has been deemed to be the primary beneficiary, are not reported in “investments” on the consolidated balance sheets, but rather, such AssuredIM Funds are consolidated and reported in “assets of consolidated investment vehicles” and “liabilities of consolidated investment vehicles”, with the portion not owned by AGAS and other subsidiaries presented as either redeemable or non-redeemable noncontrolling interests (NCI). See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for further information regarding the CIVs.
Cash consists of cash on hand, demand deposits for all entities, and cash and cash equivalents for consolidated AssuredIM Funds. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Net investment income primarily includes the income earned on fixed-maturity securities and short-term investments, including amortization of premiums and accretion of discounts. For mortgage-backed securities and any other securities for which there is prepayment risk, prepayment assumptions are evaluated quarterly and revised as necessary. For securities other than purchased credit deteriorated (PCD) securities, any necessary adjustments due to changes in effective yields and expected maturities are recognized in net investment income using the retrospective method.
Net realized investment gains (losses) include sales of investments, which are determined using the specific identification method, reductions to amortized cost of available-for-sale investments that have been written down due to the Company’s intent to sell them or it being more likely than not that the Company will be required to sell them, and the change in allowance for credit losses (including accretion).
For all securities that were originally purchased with credit deterioration, accrued interest is not separately presented, but rather is a component of the amortized cost of the instrument. For all other available-for-sale securities, a separate amount for accrued interest is reported in “other assets”.
Credit Losses
For fixed-maturity securities classified as available for sale for which a decline in the fair value below the amortized cost is due to credit related factors, an allowance is established for the difference between the estimated recoverable value and amortized cost with a corresponding charge to net realized investment gains (losses). The estimated recoverable value is the present value of cash flows expected to be collected, as determined by management. The allowance for credit losses is limited to the difference between amortized cost and fair value. The difference between fair value and amortized cost that is not associated with credit related factors is presented as a component of AOCI.
When estimating future cash flows for fixed-maturity securities, management considers the historical performance of underlying assets and available market information as well as bond-specific considerations. In addition, the process of estimating future cash flows includes, but is not limited to, the following critical inputs, which vary by security type:
•the extent to which fair value is less than amortized cost;
•credit ratings;
•any adverse conditions specifically related to the security, industry, and/or geographic area;
•changes in the financial condition of the issuer, or underlying loan obligors;
•general economic and political factors;
•remaining payment terms of the security;
•prepayment speeds;
•expected defaults; and
•the value of any embedded credit enhancements.
The length of time an instrument has been impaired or the effect of changes in foreign exchange rates are not considered in the Company’s assessment of credit loss. The assessment of whether a credit loss exists is performed each reporting period.
The allowance for credit losses and the corresponding charge to net realized investment gains (losses) may be reversed if conditions change, however, the allowance for credit losses is never reduced below zero. When the Company determines that all or a portion of a fixed-maturity security is uncollectible, the uncollectible amortized cost amount is written off with a corresponding reduction to the allowance for credit losses. If cash flows that were previously written off are collected, the recovery is recognized in net realized investment gains (losses).
PCD securities are defined as financial assets that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. An allowance for credit losses is established upon initial recognition for available-for-sale PCD securities. On the date of acquisition, the amortized cost of PCD securities is equal to the purchase price plus the allowance for credit losses, with no credit loss expense recognized in the consolidated statements of operations. After the date of acquisition, deterioration or improvement in credit will result in an increase or decrease, respectively to the allowance and an offsetting credit loss expense (or benefit). To measure this, the Company performs a discounted cash flow analysis. For PCD securities that are also beneficial interests, favorable or adverse changes in expected cash flows are recognized as a change in the allowance for credit losses. Changes in expected cash flows that are not captured through the allowance are reflected as a prospective adjustment to the security’s yield within net investment income.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company has elected to not measure credit losses on its accrued interest receivable and instead writes off accrued interest when it is six-months past due or on the date it is deemed uncollectible, if earlier. All write-offs of accrued interest are recorded as a reduction to net investment income in the consolidated statements of operations. For securities the Company intends to sell the amortized cost is written down to fair value with a corresponding charge to net realized investment gains (losses) if (1) it is more-likely-than-not that the Company will be required to sell before recovery of its amortized cost, and (2) the fair value of the security is below amortized cost. No allowance is established in these situations and any previously recorded allowance is reversed. The new cost basis is not adjusted for subsequent increases in estimated fair value.
Investment Portfolio
The investment portfolio consists of both externally and internally managed portfolios. The majority of the investment portfolio is managed by three outside managers and AssuredIM. The Company has established investment guidelines for its investment managers regarding credit quality, exposure to a particular sector and exposure to a particular obligor within a sector.
The internally managed portfolio primarily consists of the Company’s investments in: (i) Loss Mitigation Securities; (ii) securities managed under an Investment Management Agreement (IMA) with AssuredIM; (iii) New Recovery Bonds and CVIs received in connection with the consummation of the 2022 Puerto Rico Resolutions and (iv) other investments including certain fixed-maturity and short-term securities and equity method investments. Equity method investments primarily consist of generally less liquid alternative investments including: an investment in renewable and clean energy and private equity funds. The Company had unfunded commitments of $78 million as of December 31, 2022 related to certain of the Company’s alternative investments, other than AssuredIM Funds.
Investment Portfolio
Carrying Value
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Fixed-maturity securities, available-for-sale (1): | | | |
Externally managed | $ | 5,519 | | | $ | 6,843 | |
Loss Mitigation Securities and other | 705 | | | 818 | |
AssuredIM managed | 537 | | | 541 | |
Fixed-maturity securities - Puerto Rico New Recovery Bonds (2) | 358 | | | — | |
Fixed-maturity securities, trading - Puerto Rico CIVs (2) | 303 | | | — | |
Short-term investments (3) | 810 | | | 1,225 | |
Other invested assets: | | | |
Equity method investments | 123 | | | 169 | |
Other | 10 | | | 12 | |
Total | $ | 8,365 | | | $ | 9,608 | |
____________________
(1) 7.4% and 7.5% of fixed-maturity securities were rated BIG as of December 31, 2022 and December 31, 2021, respectively, consisting primarily of Loss Mitigation Securities. 5.9% and 0.9% were not rated, as of December 31, 2022 and December 31, 2021, respectively.
(2) These securities are not rated.
(3) Weighted average credit rating of AAA as of both December 31, 2022 and December 31, 2021, based on the lower of the Moody’s Investors Service, Inc. (Moody’s) and S&P classifications.
The U.S. Insurance Subsidiaries, through their jointly-owned investment subsidiary, AGAS, are authorized to invest up to $750 million in AssuredIM Funds. Adding distributed gains from inception through December 31, 2022, the U.S. Insurance Subsidiaries may invest a total of up to $810 million in AssuredIM Funds through AGAS. As of December 31, 2022, the U.S. Insurance Subsidiaries had total commitments to AssuredIM Funds of $755 million, of which $536 million represented net invested capital and $219 million was undrawn. This capital was committed to several funds, each dedicated to a single strategy, including CLOs, asset-based finance, and healthcare structured capital. As of December 31, 2022 and December 31, 2021, the fair value of AGAS’ interest in AssuredIM Funds was $569 million and $543 million, respectively.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
AssuredIM Funds, in which AGAS (primarily) and other subsidiaries invest, and where the Company has been deemed to be the primary beneficiary, are not reported in “investments” on the consolidated balance sheets, but rather, such AssuredIM Funds are consolidated and reported in “assets of consolidated investment vehicles” and “liabilities of consolidated investment vehicles,” with the portion not owned by AGAS and other subsidiaries presented as either redeemable or non-redeemable noncontrolling interests. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
Accrued investment income was $71 million and $69 million as of December 31, 2022 and December 31, 2021, respectively. In 2022, 2021 and 2020, the Company did not write off any accrued investment income.
Available-for-Sale Fixed-Maturity Securities by Security Type
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Security Type | | Percent of Total (1) | | Amortized Cost | | Allowance for Credit Losses | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Fair Value | | Weighted Average Credit Rating (2) |
| | (dollars in millions) |
Obligations of state and political subdivisions | | 45 | % | | $ | 3,509 | | | $ | (14) | | | $ | 37 | | | $ | (138) | | | $ | 3,394 | | | A |
U.S. government and agencies | | 2 | | | 118 | | | — | | | 1 | | | (8) | | | 111 | | | AA+ |
Corporate securities (3) | | 31 | | | 2,387 | | | (6) | | | 2 | | | (299) | | | 2,084 | | | A |
Mortgage-backed securities (4): | | | | | | | | | | | | | | |
RMBS | | 5 | | | 418 | | | (19) | | | 3 | | | (62) | | | 340 | | | BBB |
Commercial mortgage-backed securities (CMBS) | | 4 | | | 282 | | | — | | | — | | | (11) | | | 271 | | | AAA |
Asset-backed securities: | | | | | | | | | | | | | | |
CLOs | | 6 | | | 449 | | | — | | | — | | | (21) | | | 428 | | | A+ |
Other | | 5 | | | 423 | | | (26) | | | 22 | | | (26) | | | 393 | | | CCC+ |
Non-U.S. government securities | | 2 | | | 121 | | | — | | | — | | | (23) | | | 98 | | | AA- |
Total available-for-sale fixed-maturity securities | | 100 | % | | $ | 7,707 | | | $ | (65) | | | $ | 65 | | | $ | (588) | | | $ | 7,119 | | | A |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Available-for-Sale Fixed-Maturity Securities by Security Type
As of December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Security Type | | Percent of Total (1) | | Amortized Cost | | Allowance for Credit Losses | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Fair Value | | Weighted Average Credit Rating (2) |
| | (dollars in millions) |
Obligations of state and political subdivisions | | 43 | % | | $ | 3,386 | | | $ | (12) | | | $ | 290 | | | $ | (4) | | | $ | 3,660 | | | AA- |
U.S. government and agencies | | 2 | | | 123 | | | — | | | 7 | | | (2) | | | 128 | | | AA+ |
Corporate securities (3) | | 32 | | | 2,516 | | | (1) | | | 111 | | | (21) | | | 2,605 | | | A |
Mortgage-backed securities (4): | | | | | | | | | | | | | | |
RMBS | | 6 | | | 454 | | | (17) | | | 24 | | | (24) | | | 437 | | | BBB+ |
CMBS | | 4 | | | 332 | | | — | | | 14 | | | — | | | 346 | | | AAA |
Asset-backed securities: | | | | | | | | | | | | | | |
CLOs | | 6 | | | 457 | | | — | | | 1 | | | — | | | 458 | | | AA- |
Other | | 5 | | | 420 | | | (12) | | | 26 | | | (2) | | | 432 | | | CCC+ |
Non-U.S. government securities | | 2 | | | 134 | | | — | | | 5 | | | (3) | | | 136 | | | AA- |
Total available-for-sale fixed-maturity securities | | 100 | % | | $ | 7,822 | | | $ | (42) | | | $ | 478 | | | $ | (56) | | | $ | 8,202 | | | A+ |
____________________
(1)Based on amortized cost.
(2) Ratings represent the lower of the Moody’s and S&P classifications, except for Loss Mitigation Securities and certain other securities, which use internal ratings classifications. The Company’s portfolio primarily consists of high-quality, liquid instruments. New Recovery Bonds received in connection with the consummation of the 2022 Puerto Rico Resolutions are not rated.
(3) Includes securities issued by taxable universities and hospitals.
(4) U.S. government-agency obligations were approximately 30% of mortgage-backed securities as of December 31, 2022 and 31% as of December 31, 2021, based on fair value.
Gross Unrealized Loss by Length of Time
for Available-for-Sale Fixed-Maturity Securities for Which a Credit Loss was Not Recorded
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 months | | 12 months or more | | Total |
| Fair Value | | Gross Unrealized Loss | | Fair Value | | Gross Unrealized Loss | | Fair Value | | Gross Unrealized Loss |
| (dollars in millions) |
Obligations of state and political subdivisions | $ | 1,763 | | | $ | (79) | | | $ | 163 | | | $ | (56) | | | $ | 1,926 | | | $ | (135) | |
U.S. government and agencies | 32 | | | — | | | 52 | | | (8) | | | 84 | | | (8) | |
Corporate securities | 1,276 | | | (95) | | | 519 | | | (147) | | | 1,795 | | | (242) | |
Mortgage-backed securities: | | | | | | | | | | | |
RMBS | 147 | | | (9) | | | 3 | | | (1) | | | 150 | | | (10) | |
CMBS | 270 | | | (11) | | | — | | | — | | | 270 | | | (11) | |
Asset-backed securities: | | | | | | | | | | | |
CLOs | 171 | | | (7) | | | 250 | | | (14) | | | 421 | | | (21) | |
Other | 27 | | | (2) | | | — | | | — | | | 27 | | | (2) | |
Non-U.S. government securities | 65 | | | (10) | | | 30 | | | (13) | | | 95 | | | (23) | |
Total | $ | 3,751 | | | $ | (213) | | | $ | 1,017 | | | $ | (239) | | | $ | 4,768 | | | $ | (452) | |
Number of securities (1) | | | 1,340 | | | | | 466 | | | | | 1,776 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Gross Unrealized Loss by Length of Time
for Available-for-Sale Fixed-Maturity Securities for Which a Credit Loss was Not Recorded
As of December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 months | | 12 months or more | | Total |
| Fair Value | | Gross Unrealized Loss | | Fair Value | | Gross Unrealized Loss | | Fair Value | | Gross Unrealized Loss |
| (dollars in millions) |
Obligations of state and political subdivisions | $ | 117 | | | $ | (3) | | | $ | 10 | | | $ | (1) | | | $ | 127 | | | $ | (4) | |
U.S. government and agencies | 26 | | | — | | | 32 | | | (2) | | | 58 | | | (2) | |
Corporate securities | 407 | | | (12) | | | 70 | | | (5) | | | 477 | | | (17) | |
Mortgage-backed securities: | | | | | | | | | | | |
RMBS | 4 | | | — | | | — | | | — | | | 4 | | | — | |
Asset-backed securities: | | | | | | | | | | | |
CLOs | 226 | | | — | | | — | | | — | | | 226 | | | — | |
Non-U.S. government securities | 24 | | | (2) | | | 8 | | | (1) | | | 32 | | | (3) | |
Total | $ | 804 | | | $ | (17) | | | $ | 120 | | | $ | (9) | | | $ | 924 | | | $ | (26) | |
Number of securities (1) | | | 355 | | | | | 60 | | | | | 410 | |
___________________
(1) The number of securities does not add across because lots consisting of the same securities have been purchased at different times and appear in both categories above (i.e., less than 12 months and 12 months or more). If a security appears in both categories, it is counted only once in the total column.
The Company considered the credit quality, cash flows, interest rate movements, ability to hold a security to recovery and intent to sell a security in determining whether a security had a credit loss. The Company has determined that the unrealized losses recorded as of December 31, 2022 and December 31, 2021 were not related to credit quality, and in the case of 2022, were primarily attributable to rising interest rates. As of December 31, 2022, the Company did not intend to and was not required to sell investments in an unrealized loss position prior to expected recovery in value. As of December 31, 2022, of the securities in an unrealized loss position for which an allowance for credit loss was not recorded, 567 securities had unrealized losses in excess of 10% of their carrying value, whereas as of December 31, 2021, 23 securities had unrealized losses in excess of 10% of their carrying value. The total unrealized loss for these securities was $329 million as of December 31, 2022 and $6 million as of December 31, 2021.
The amortized cost and estimated fair value of available-for-sale fixed-maturity securities by contractual maturity as of December 31, 2022 are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Distribution of Available-for-Sale Fixed-Maturity Securities by Contractual Maturity
As of December 31, 2022
| | | | | | | | | | | |
| Amortized Cost | | Estimated Fair Value |
| (in millions) |
Due within one year | $ | 290 | | | $ | 282 | |
Due after one year through five years | 1,713 | | | 1,585 | |
Due after five years through 10 years | 1,778 | | | 1,667 | |
Due after 10 years | 3,226 | | | 2,974 | |
Mortgage-backed securities: | | | |
RMBS | 418 | | | 340 | |
CMBS | 282 | | | 271 | |
Total | $ | 7,707 | | | $ | 7,119 | |
Based on fair value, investments and other assets that are either held in trust for the benefit of third-party ceding insurers in accordance with statutory requirements, placed on deposit to fulfill state licensing requirements, or otherwise pledged or restricted totaled $222 million as of December 31, 2022 and $243 million as of December 31, 2021. The investment
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
portfolio also contains securities that are held in trust by certain AGL subsidiaries or otherwise restricted for the benefit of other AGL subsidiaries in accordance with statutory and regulatory requirements in the amount of $1,169 million and $1,231 million based on fair value as of December 31, 2022 and December 31, 2021, respectively.
No material investments of the Company were non-income producing during the twelve months period ending December 31, 2022. There were no investments that were non-income producing during the twelve months period ending December 31, 2021.
Income from Investments
Net investment income is a function of the yield that the Company earns on available-for-sale fixed-maturity securities and short-term investments, and the size of such portfolio. The investment yield is a function of market interest rates at the time of investment as well as the type, credit quality and maturity of the securities in this portfolio.
Puerto Rico CVIs in the investment portfolio are classified as trading. Equity in earnings (losses) of investees represents the Company’s interest in the earnings of its equity method investments.
Income from Investments
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Investment income: | | | | | |
Externally managed | $ | 189 | | | $ | 204 | | | $ | 231 | |
Loss Mitigation Securities and other | 63 | | | 55 | | | 65 | |
Managed by AssuredIM (1) | 22 | | | 16 | | | 8 | |
Investment income | 274 | | | 275 | | | 304 | |
Investment expenses | (5) | | | (6) | | | (7) | |
Net investment income | $ | 269 | | | $ | 269 | | | $ | 297 | |
| | | | | |
Fair value gains (losses) on trading securities (2) | $ | (34) | | | $ | — | | | $ | — | |
Equity in earnings (losses) of investees | $ | (39) | | | $ | 94 | | | $ | 27 | |
____________________
(1) Represents interest income on a portfolio of CLOs and municipal bonds managed by AssuredIM under an IMA.
(2) Fair value losses on trading securities pertaining to securities still held as of December 31, 2022 were $29 million for 2022.
Realized Investment Gains (Losses)
The table below presents the components of net realized investment gains (losses).
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Net Realized Investment Gains (Losses)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Gross realized gains on sales of available-for-sale securities | $ | 3 | | | $ | 20 | | | $ | 27 | |
Gross realized losses on sales of available-for-sale securities (1) | (45) | | | (5) | | | (5) | |
Net foreign currency gains (losses) | (4) | | | 2 | | | 6 | |
Change in the allowance for credit losses and intent to sell (2) | (21) | | | (7) | | | (17) | |
Other net realized gains (losses) (3) | 11 | | | 5 | | | 7 | |
Net realized investment gains (losses) | $ | (56) | | | $ | 15 | | | $ | 18 | |
____________________
(1)2022 related primarily to sales of New Recovery Bonds received as part of the 2022 Puerto Rico Resolutions.
(2) Change in allowance for credit losses in 2022 and 2021 was primarily due to Loss Mitigation Securities. COVID-19 pandemic restrictions contributed to the increase in the allowance for credit losses in 2020.
(3) Net realized gains in 2022 related primarily to the sale of one of the Company’s alternative investments.
The following table presents the roll forward of allowance for the credit losses on available-for-sale fixed-maturity securities.
Roll Forward of Allowance for Credit Losses
for Available-for-Sale Fixed-Maturity Securities
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Balance, beginning of period | $ | 42 | | | $ | 78 | | | $ | — | |
Effect of adoption of accounting guidance on credit losses on January 1, 2020 | — | | | — | | | 62 | |
Additions for securities for which credit losses were not previously recognized | 7 | | | 4 | | | 1 | |
Additions for purchases of securities accounted for as purchased financial assets with credit deterioration | 2 | | | — | | | — | |
Additions (reductions) for securities for which credit losses were previously recognized | 14 | | | 2 | | | 15 | |
Reductions for securities sold and other settlements | — | | | (42) | | | — | |
Balance, end of period | $ | 65 | | | $ | 42 | | | $ | 78 | |
The Company recorded $21 million, $6 million and $16 million in credit loss expense for the years ended December 31, 2022, 2021 and 2020, respectively. During the 2022, the Company purchased a Loss Mitigation Security with a fair value of $22 million that was accounted for as a PCD security. At acquisition, this security had an unpaid principal on remaining collateral of $31 million, an allowance for credit losses of $2 million, and a non-credit related discount of $7 million. The Company did not purchase any other securities with credit deterioration during the periods presented. As of December 31, 2022 and 2021, the majority of allowance for credit losses relates to Loss Mitigation Securities.
Equity in Earnings (Losses) of Investees
Equity in Earnings (Losses) of Investees
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
AssuredIM Funds | $ | 2 | | | $ | 30 | | | $ | 14 | |
Other | (41) | | | 64 | | | 13 | |
Total equity in earnings (losses) of investees (1) | $ | (39) | | | $ | 94 | | | $ | 27 | |
____________________
(1) Includes $36 million, and $14 million for the year ended December 31, 2021 and 2020, respectively, related to fair value gains on investments at FVO using net asset value (NAV), as a practical expedient.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Dividends received from equity method investments were $10 million, $15 million and $10 million for the years ended December 31, 2022, 2021 and 2020, respectively.
The table below presents summarized financial information for equity method investments that meet, in aggregate, the requirements for reporting summarized disclosures. Amounts in the table below represent amounts reported in the consolidated financial statements as of December 31, 2022 and 2021, and for the years ended December 31, 2022, 2021 and 2020. The financial statements for the majority of these equity method investments are reported on a lag.
Aggregate Equity Investments’
Summarized Balance Sheet Data
| | | | | | | | | | | |
| As of December, 31 |
| 2022 | | 2021 |
| (in millions) |
Total assets | $ | 697 | | | $ | 1,543 | |
Total liabilities | 76 | | | 412 | |
Total equity | 621 | | | 1,131 | |
Aggregate Equity Investments’
Summarized Statement of Operations Data
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Total revenues | $ | (315) | | | $ | 548 | | | $ | 225 | |
Total expenses | 49 | | | 64 | | | 84 | |
Net income (loss) | (364) | | | 484 | | | 141 | |
8. Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles
Accounting Policy
The types of entities that the Company assesses for consolidation principally include: (i) financial guaranty variable interest entities which include entities whose debt obligations the insurance subsidiaries insure in its financial guaranty business, and Puerto Rico Trusts, and (ii) investment vehicles in which AGAS has a variable interest and which AssuredIM manages (including CLOs that are collateralized financing entities (CFEs), CLO warehouses and AssuredIM Funds). For each of these types of entities, the Company first determines whether the entity is a VIE or a voting interest entity (VOE) which involves assessing, amongst other conditions, whether the equity investment at risk is sufficient to cover the entity’s expected losses and whether the holders of the equity investment at risk (as a group) have substantive voting rights.
For entities determined to be a VIE, and for which the Company has a variable interest, the Company assesses whether it is the primary beneficiary of the VIE at the time it becomes involved with an entity and continuously reassesses whether it is the primary beneficiary. In determining whether it is the primary beneficiary, the Company considers all facts and circumstances, including an evaluation of economic interests in the VIE held directly and indirectly through related parties and entities under common control. The Company is the primary beneficiary of a VIE when it has both: (i) the power to direct the activities of a VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE.
If the Company concludes that it is the primary beneficiary of the VIE, it consolidates the VIE in the Company’s consolidated financial statements. If, as part of its continual reassessment of the primary beneficiary determination, the Company concludes that it is no longer the primary beneficiary of a VIE, the Company deconsolidates the VIE and recognizes the impact of that change on the consolidated financial statements. If the entity being evaluated for consolidation is not initially determined to be a VIE (or, later, if a significant event occurs that causes an entity to no longer qualify as a VIE), then the entity would be a VOE. Consolidation generally is required when the Company, directly or indirectly, has a controlling financial interest of the VOE being assessed.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
FG VIEs
For structured finance and certain other FG VIEs, the Company elected the FVO for all assets and liabilities. Upon initial adoption of the accounting guidance for VIEs in 2010, the Company elected to fair value its structured finance and other FG VIE assets and liabilities as the carrying amount transition method was not practical. To allow for consistency in the accounting for its consolidated structured finance and other FG VIE assets and liabilities, the Company elected the FVO for structured finance and other FG VIEs that it has subsequently consolidated. For the Puerto Rico Trusts described below, the assets primarily include fixed-maturity debt securities that are carried at fair value and the Company elected the FVO for the Puerto Rico Trusts’ liabilities in order to simplify the accounting for these instruments.
The change in fair value of FG VIEs’ assets and liabilities is reported in “fair value gains (losses) on FG VIEs” in the consolidated statement of operations, except for (i) the change in fair value attributable to change in instrument-specific credit risk (ISCR) on FG VIEs’ liabilities, and (ii) unrealized gains and losses on the New Recovery Bonds in the Puerto Rico Trusts, which are reported OCI. Interest income and interest expense are derived from the trustee reports and also included in “fair value gains (losses) on FG VIEs.” Investment income on the New Recovery Bonds and changes in fair value on the CVIs in the Puerto Rico Trusts are all reported in “fair value gains (losses) on FG VIEs” on the consolidated statement of operations.
The inception-to-date change in fair value of the FG VIEs’ liabilities with recourse attributable to the ISCR is calculated by holding all current period assumptions constant for each security and isolating the effect of the change in the Company’s CDS spread from the most recent date of consolidation to the current period. In general, if the Company’s CDS spread tightens, more value will be assigned to the Company’s credit; however, if the Company’s CDS widens, less value is assigned to the Company’s credit.
The Company has limited contractual rights to obtain the financial records of its consolidated structured finance and other FG VIEs. The structured finance and other FG VIEs do not prepare separate GAAP financial statements; therefore, the Company compiles the FG VIE GAAP financial information based on trustee reports prepared by and received from third parties. Such trustee reports are not available to the Company until approximately 30 days after the end of any given period. The time required to perform adequate reconciliations and analyses of the information in these trustee reports results in a one quarter lag in reporting the structured finance and other FG VIEs’ activities. As a result of the lag in reporting structured finance and other FG VIEs, cash and short-term investments do not reflect cash outflows to the holders of the debt issued by the structured finance and other FG VIEs for claim payments made by the Company’s insurance subsidiaries to the consolidated structured finance and other FG VIEs until the subsequent reporting period.
The cash flows generated by the FG VIEs’ assets, except for interest income, are classified as cash flows from investing activities. Paydowns of FG VIEs’ liabilities are supported by the cash flows generated by FG VIEs’ assets and, for liabilities with recourse, possibly claim payments made by AGM or AGC under their financial guaranty insurance contracts. Paydowns of FG VIEs’ liabilities both with and without recourse are classified as cash flows used in financing activities. Interest income, interest expense and other expenses of the FG VIEs’ assets and liabilities are classified as operating cash flows. Claim payments made by AGM and AGC under the financial guaranty contracts issued to the FG VIEs are eliminated upon consolidation and therefore such claim payments are treated as paydowns of FG VIEs’ liabilities and as a financing activity as opposed to an operating activity.
The Company’s exposure provided through its financial guaranties with respect to debt obligations of FG VIEs is included within net par outstanding in Note 3, Outstanding Exposure.
CIVs
CIVs consist of certain AssuredIM Funds, CLOs and CLO warehouses in which the Company is the primary beneficiary. The consolidated AssuredIM Funds are investment companies for accounting purposes and therefore account for their underlying investments at fair value. The consolidated CLOs are CFEs, and therefore, the debt issued by, and loans held by, the consolidated CLOs are measured under the FVO using the CFE practical expedient. The assets and liabilities of consolidated CLO and CLO warehouses managed by AssuredIM (collectively, the consolidated CLOs) are also reported at fair value. Changes in the fair value of assets and liabilities of CIVs, interest income and interest expense are reported in “fair value gains (losses) on consolidated investment vehicles” in the consolidated statements of operations. Interest income from CLO assets is recorded based on contractual rates. Certain AssuredIM private equity funds and CLO warehouses, whose financial statements are not prepared in time for the Company’s periodic reporting, are reported on a lag.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Upon consolidation of an AssuredIM Fund, the Company records NCI for the portion of each fund owned by employees and any third-party investors. Mandatorily redeemable NCI is classified as a liability. NCI that is redeemable outside of the control of the Company is classified as temporary equity or redeemable noncontrolling interests, and non-redeemable NCI is presented within shareholders’ equity in the consolidated balance sheets. Amendments to redemption features may result in reclassifications between permanent equity, temporary equity and liability.
Investment transactions in the consolidated AssuredIM Funds are recorded on a trade/contract date basis. Money market funds in consolidated AssuredIM Funds are classified as cash equivalents and carried at cost, consistent with those funds’ separately issued financial statements, and therefore the Company has included these amounts in the total amount of cash and cash equivalents on the consolidated statements of cash flows. Cash flows of the CIVs attributable to such entities’ investment purchases and dispositions, as well as operating expenses of the investment vehicles, are presented as cash flows from operating activities in the consolidated statements of cash flows. Borrowings under credit facilities, debt issuances and repayments, and capital cash flows to and from investors are presented as financing activities, consistent with investment company guidelines.
FG VIEs
Structured Finance and Other FG VIEs
The insurance subsidiaries provide financial guaranties with respect to debt obligations of special purpose entities, including VIEs, but do not act as the servicer or collateral manager for any VIE obligations they guarantee. The transaction structure generally provides certain financial protection to the insurance subsidiaries. This financial protection can take several forms, the most common of which are overcollateralization, first loss protection (or subordination) and excess spread. In the case of overcollateralization (i.e., the principal amount of the securitized assets exceeds the principal amount of the structured finance obligations), the structure allows defaults of the securitized assets before a default is experienced on the structured finance obligation guaranteed by the insurance subsidiaries. In the case of first loss, the insurance subsidiaries’ financial guaranty insurance policy only covers a senior layer of losses experienced by multiple obligations issued by the VIEs. The first loss exposure with respect to the assets is either retained by the seller or sold off in the form of equity or mezzanine debt to other investors. In the case of excess spread, the financial assets contributed to VIEs generate interest income that is in excess of the interest payments on the debt issued by the VIE. Such excess spread is typically distributed through the transaction’s cash flow waterfall and may be used to create additional credit enhancement, applied to redeem debt issued by the VIE (thereby, creating additional overcollateralization), or distributed to equity or other investors in the transaction.
The insurance subsidiaries are not primarily liable for the debt obligations issued by the structured finance and other FG VIEs (which excludes the Puerto Rico Trusts described below) they insure and would only be required to make payments on those insured debt obligations in the event that the issuer of such debt obligations defaults on any principal or interest due and only for the amount of the shortfall. AGL’s and its insurance subsidiaries’ creditors do not have any rights with regard to the collateral supporting the debt issued by the structured finance and other FG VIEs. Proceeds from sales, maturities, prepayments and interest from such underlying collateral may only be used to pay debt service on structured finance and other FG VIEs’ liabilities.
As part of the terms of its financial guaranty contracts, the insurance subsidiaries, under their insurance contracts, obtain certain protective rights with respect to the VIE that give them additional controls over a VIE. These protective rights are triggered by the occurrence of certain events, such as failure to be in compliance with a covenant due to poor deal performance or a deterioration in a servicer or collateral manager’s financial condition. At deal inception, the insurance subsidiaries typically are not deemed to control the VIE; however, once a trigger event occurs, the insurance subsidiaries’ control of the VIE typically increases. The Company continuously evaluates its power to direct the activities that most significantly impact the economic performance of VIEs that have debt obligations insured by the insurance subsidiaries and, accordingly, where they are obligated to absorb VIE losses or receive benefits that could potentially be significant to the VIE. The insurance subsidiaries are deemed to be the control party for certain VIEs under GAAP, typically when their protective rights give them the power to both terminate and replace the transaction’s servicer or collateral manager, which are characteristics specific to the Company’s financial guaranty contracts. If the protective rights that could make the insurance subsidiaries the control party have not been triggered, then the VIE is not consolidated. If the insurance subsidiaries are deemed to no longer have those protective rights, the VIE is deconsolidated.
The structured finance and other FG VIEs’ liabilities that are guaranteed by the insurance subsidiaries are considered to be with recourse, because the insurance subsidiaries guarantee the payment of principal and interest regardless of the performance of the related FG VIEs’ assets. The structured finance and other FG VIEs’ liabilities that are not guaranteed by the
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
insurance subsidiaries are considered to be without recourse, because the payment of principal and interest of these liabilities is wholly dependent on the performance of the FG VIEs’ assets.
Number of Consolidated
Structured Finance and Other FG VIEs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| |
Beginning of year | 25 | | | 25 | | | 27 | |
Consolidated | 2 | | | 1 | | | 2 | |
Deconsolidated | (2) | | | (1) | | | (2) | |
Matured | — | | | — | | | (2) | |
December 31 | 25 | | | 25 | | | 25 | |
Puerto Rico Trusts
As of December 31, 2022, the Company consolidated 45 custodial trusts established as part of the 2022 Puerto Rico Resolutions (Puerto Rico Trusts) discussed in Note 3, Outstanding Exposure, Exposures to Puerto Rico. During 2022, the Company consolidated 48 and deconsolidated three Puerto Rico Trusts. With respect to certain insured securities covered by the 2022 Puerto Rico Resolutions, insured bondholders were permitted to elect to receive custody receipts that represent an interest in the legacy insurance policy plus cash, New Recovery Bonds and/or CVIs that constitute distributions under the 2022 Puerto Rico Resolutions. (At least one separate custodial trust was set up for each legacy insured bond, and the trusts are deconsolidated as each is paid off.) For those who made this election, distributions of Plan Consideration are immediately passed through to insured bondholders under the custody receipts to the extent of any cash or proceeds of new securities held in the custodial trust and are applied to make payments and/or prepayments of amounts due under the legacy insured bonds. The Company’s insurance policy continues to guarantee principal and interest coming due on the legacy insured bonds in accordance with the terms of such insurance policy on the originally scheduled legacy bond interest and principal payment dates to the extent that distributions of Plan Consideration are insufficient to pay or prepay such amounts after giving effect to the distributions described in the immediately preceding sentence. In the case of insured bondholders who elected to receive custody receipts, the Company retains the right to satisfy its obligations under the insurance policy with respect to the related legacy insured bonds at any time thereafter, with 30 days’ notice, by paying 100% of the then outstanding principal amount of insured bonds plus accrued interest. The Company consolidated the Puerto Rico Trusts as its insurance subsidiaries are deemed to be the primary beneficiary given their power to collapse these trusts.
The assets within the Puerto Rico Trusts are classified as follows: New Recovery Bonds as available-for-sale securities ($204 million fair value and $204 million amortized cost as of December 31, 2022) and CVIs as trading securities ($5 million fair value as of December 31, 2022 and $1 million fair value losses on trading securities for 2022). As of December 31, 2022, the available-for-sale securities had gross unrealized gains of $4 million and gross unrealized losses of $4 million. Fourteen securities in the Puerto Rico Trusts were in a gross unrealized loss position totaling $4 million and had a fair value of $110 million. All of these securities were in a continuous unrealized loss position for less than 12 months. The Company considered the credit quality, cash flows, interest rate movements, ability to hold a security to recovery and intent to sell a security in determining whether a security had a credit loss. The Company has determined that the unrealized losses recorded as of December 31, 2022 were primarily attributable to rising interest rates, rather than credit quality. As of December 31, 2022, the Company did not intend to and was not required to sell these investments prior to an expected recovery in value. As of December 31, 2022, of the securities in an unrealized loss position for which an allowance for credit loss was not recorded, eight securities had unrealized losses in excess of 10% of their carrying value. The total unrealized loss for these securities was $3 million as of December 31, 2022.
The amortized cost and estimated fair value of available-for-sale New Recovery Bonds by contractual maturity as of December 31, 2022 are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
New Recovery Bonds in FG VIEs’ Assets
Distribution by Contractual Maturity
As of December 31, 2022
| | | | | | | | | | | |
| Amortized Cost | | Estimated Fair Value |
| (in millions) |
Due within one year | $ | 1 | | | $ | 1 | |
Due after one year through five years | 6 | | | 5 | |
Due after five years through 10 years | 41 | | | 41 | |
Due after 10 years | 156 | | | 157 | |
Total | $ | 204 | | | $ | 204 | |
Components of FG VIE Assets and Liabilities
Net fair value gains and losses on FG VIEs are expected to reverse to zero by maturity of the FG VIEs’ debt, except for net premiums received and net claims paid by the insurance subsidiaries under the financial guaranty insurance contracts. The Company’s estimate of expected loss to be paid (recovered) for FG VIEs is included in Note 4, Expected Loss to be Paid (Recovered).
The table below shows the carrying value of FG VIEs’ assets and liabilities, segregated by type of collateral.
Consolidated FG VIEs by Type of Collateral
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
FG VIEs’ assets: | | | |
U.S. RMBS first lien | $ | 167 | | | $ | 221 | |
U.S. RMBS second lien | 30 | | | 39 | |
Puerto Rico Trusts’ assets (includes $209 million at fair value) (1) | 212 | | | — | |
Other | 7 | | | — | |
Total FG VIEs’ assets | $ | 416 | | | $ | 260 | |
FG VIEs’ liabilities with recourse: | | | |
U.S. RMBS first lien | $ | 176 | | | $ | 227 | |
U.S. RMBS second lien | 24 | | | 42 | |
Puerto Rico Trusts’ liabilities | 495 | | | — | |
Other | 7 | | | — | |
Total FG VIEs’ liabilities with recourse | $ | 702 | | | $ | 269 | |
FG VIEs’ liabilities without recourse: | | | |
U.S. RMBS first lien | $ | 13 | | | $ | 20 | |
Total FG VIEs’ liabilities without recourse | $ | 13 | | | $ | 20 | |
____________________
(1) Includes $2 million of cash.
The change in the ISCR of the FG VIEs’ assets for which the Company elected the FVO (FG VIEs’ assets at FVO) held as of December 31, 2022, 2021 and 2020 that was reported in the consolidated statements of operations for 2022, 2021 and 2020 were gains of $10 million, $14 million and $6 million, respectively. The ISCR amount is determined by using expected cash flows at the original date of consolidation, discounted at the effective yield, less current expected cash flows discounted at that same original effective yield.
The inception-to-date change in fair value of the FG VIEs’ liabilities with recourse (all of which are measured at fair value under the FVO) attributable to the ISCR is calculated by holding all current period assumptions constant for each security and isolating the effect of the change in the insurance subsidiaries’ CDS spread from the most recent date of consolidation to the current period.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Selected Information for FG VIEs’ Assets and Liabilities
Measured under the FVO
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Excess of unpaid principal over fair value of: | | | |
FG VIEs’ assets | $ | 265 | | | $ | 255 | |
FG VIEs’ liabilities with recourse | 21 | | | 12 | |
FG VIEs’ liabilities without recourse | 15 | | | 15 | |
Unpaid principal balance for FG VIEs’ assets that were 90 days or more past due | 34 | | | 52 | |
Unpaid principal for FG VIEs’ liabilities with recourse (1) | 723 | | | 281 | |
____________________
(1) FG VIEs’ liabilities with recourse will mature at various dates ranging from 2023 through 2041.
CIVs
The assets and liabilities of the Company’s CIVs are held within separate legal entities. The assets of the CIVs are not available to creditors of the Company, other than creditors of the applicable CIVs. In addition, creditors of the CIVs have no recourse against the assets of the Company, other than the assets of such applicable CIVs. Liquidity available at the Company’s CIVs is not available for corporate liquidity needs, except to the extent of the Company’s investment in the funds, subject to redemption provisions.
Number of Consolidated CIVs by Type
| | | | | | | | | | | | | | |
| | As of December 31, |
CIV Type | | 2022 | | 2021 |
Funds | | 8 | | | 8 | |
CLOs | | 10 | | | 9 | |
CLO warehouses | | 4 | | | 3 | |
Total number of consolidated CIVs (1) | | 22 | | | 20 | |
____________________
(1) As of December 31, 2022, two CIVs were VOEs and as of December 31, 2021 one CIV was a VOE. Certain funds meet the criteria for a VOE because the Company possesses substantially all of the economics and all of the decision-making authority.
The table below summarizes the change in the number of consolidated CIVs during each of the periods. During 2022, 2021 and 2020, two, five and two, respectively, consolidated CLO warehouses became CLOs.
Roll Forward of Number of Consolidated CIVs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Beginning of year | 20 | | | 11 | | | 4 | |
Consolidated | 4 | | | 10 | | | 7 | |
Deconsolidated (1) | (2) | | | (1) | | | — | |
December 31 | 22 | | | 20 | | | 11 | |
____________________
(1) During 2022 the Company deconsolidated a CLO with assets and liabilities of $417 million.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
In the fourth quarter of 2021, an AssuredIM Fund secured additional capital commitments, triggering a reconsideration of the Company’s previous conclusion not to consolidate that AssuredIM Fund (the Fund). As a result of the reconsideration, the Company concluded that it became the Fund’s primary beneficiary, as the dilution of the Fund’s lead investor’s interest caused that investor to lose its substantive ability to dissolve the Fund and remove the Company as the Fund’s general partner. Accordingly, the Company consolidated the Fund and recognized a gain on consolidation of $31 million in 2021. Total assets and liabilities at the time of consolidation were $273 million and $33 million, respectively. In addition, the consolidation resulted in an NCI of $89 million at the time of consolidation. There were no other gains or losses on consolidation or deconsolidation during the periods presented.
The gain on consolidation is primarily the difference between: (i) the sum of the carrying value of the Company’s interest in the Fund immediately prior to consolidation; and (ii) the sum of the fair value of the partners’ capital allocated to the Company, relating to its limited partner and general partner interests in the Fund immediately prior to consolidation. The fair value of the general partner’s capital represents an allocation of undistributed carried interest. The carried interest has not yet been recorded by AssuredIM as the requirements for revenue recognition have not yet been met. Carried interest generated by the Fund will be recognized as revenue, by AssuredIM, once the probability of a significant reversal of revenue no longer exists. Meanwhile the compensation related to that carried interest, that is awarded to certain employees that manage the Fund, would be recognized as an expense by AssuredIM to the extent that it is probable of being made and reasonably estimable. Any carried interest that is recognized as revenue, relating to a consolidated AssuredIM fund, is reported in the Asset Management segment, and eliminated in consolidation.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Assets and Liabilities of CIVs
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Assets: | | | |
Fund assets: | | | |
Cash and cash equivalents | $ | 59 | | | $ | 64 | |
Fund investments, at fair value: | | | |
Equity securities and warrants | 434 | | | 252 | |
Obligations of state and political subdivisions | — | | | 101 | |
Corporate securities | 96 | | | 98 | |
Structured products | 128 | | | 62 | |
Due from brokers and counterparties | — | | | 49 | |
Other | 1 | | | 1 | |
CLO and CLO warehouse assets: | | | |
Cash | 38 | | | 156 | |
CLO investments: | | | |
Loans in CLOs, FVO | 4,202 | | | 3,913 | |
Loans in CLO warehouses, FVO | 368 | | | 331 | |
Short-term investments, at fair value | 135 | | | 145 | |
Due from brokers and counterparties | 32 | | | 99 | |
Total assets (1) | $ | 5,493 | | | $ | 5,271 | |
Liabilities: | | | |
CLO obligations, FVO (2) | $ | 4,090 | | | $ | 3,665 | |
Warehouse financing debt, FVO (3) | 313 | | | 126 | |
Securities sold short, at fair value | — | | | 41 | |
Due to brokers and counterparties | 112 | | | 570 | |
Other liabilities | 110 | | | 34 | |
Total liabilities | $ | 4,625 | | | $ | 4,436 | |
____________________
(1) Includes investments in AssuredIM Funds and other affiliated entities of $392 million and $223 million as of December 31, 2022 and December 31, 2021, respectively. Includes assets and liabilities of voting interest entities as of December 31, 2022 of $58 million and $1 million, respectively, and assets of $12 million as of December 31, 2021.
(2) The weighted average maturity of CLO obligations was 6.2 years as of December 31, 2022 and 6.6 years as of December 31, 2021. The weighted average interest rate of CLO obligations was 5.3% as of December 31, 2022 and 1.8% for December 31, 2021. CLO obligations will mature at various dates from 2034 to 2035.
(3) The weighted average maturity of warehouse financing debt of CLO warehouses was 1.9 years as of December 31, 2022 and 1.8 years as of December 31, 2021. The weighted average interest rate of warehouse financing debt of CLO warehouses was 4.5% as of December 31, 2022 and 1.1% as of December 31, 2021. Warehouse financing debt will mature at various dates from 2023 to 2031.
The “equity securities and warrants” category in the table above includes $127 million as of December 31, 2022 related to a consolidated feeder’s investment in a municipal master fund that was unwound in January 2023 based on the December 31, 2022 valuation. On January 31, 2023 the fund distributed substantially all of its available cash to AGAS and other investors in the fund. Other liabilities in the table above includes redeemable NCI as described below.
As of December 31, 2022, the CIVs had commitments to invest of $424 million.
As of December 31, 2022 and December 31, 2021, the CIVs included derivative contracts with notional amounts totaling $46 million and $49 million, respectively, and average notional amounts of $47 million and $34 million, respectively. The fair value of derivative contracts is reported in the “assets of CIVs” or “liabilities of CIVs” in the consolidated balance sheets. The net change in fair value is reported in “fair value gains (losses) on CIVs” in the consolidated statements of operations. The net change in fair value of derivative contracts were gains of $3 million in 2022.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Certain of the CIVs have entered into financing arrangements with financial institutions, generally to provide liquidity during the CLO warehouse stage. Borrowings are generally secured by the investments purchased with the proceeds of the borrowing and/or the uncalled capital commitment of each respective vehicle. When a CIV borrows, the proceeds are available only for use by that investment vehicle and are not available for the benefit of other investment vehicles or other Assured Guaranty subsidiaries. Collateral within each investment vehicle is also available only against borrowings by that investment vehicle and not against the borrowings of other investment vehicles or other Assured Guaranty subsidiaries.
As of December 31, 2022, these credit facilities had varying maturities ranging from 2023 to 2031 with the aggregate principal amount not exceeding $1.6 billion. The available commitments were based on the amount of equity contributed to the warehouse which was $377 million. As of December 31, 2022, $284 million was drawn under credit facilities with interest rates ranging from 3-month SOFR plus 150 basis points (bps) to 3-month Euro InterBank Offered Rate (Euribor) plus 200 bps (with a floor on Euribor of zero). The CLO warehouses were in compliance with all financial covenants as of December 31, 2022.
As of December 31, 2022, a consolidated healthcare fund was a party to a credit facility (jointly with another healthcare fund that was not consolidated) with a maturity date of December 29, 2023 with the aggregate principal amount not to exceed $110 million jointly and $71 million individually for the consolidated healthcare fund. The available commitment was based on the capital committed to the funds. As of December 31, 2022, $58 million was drawn by the consolidated fund under the credit facility with an interest rate of Prime (with a Prime floor of 3%). The fund was in compliance with all financial covenants as of December 31, 2022.
Noncontrolling Interest in CIVs
Noncontrolling interest in CIVs represents the proportion of the consolidated funds not owned by the Company, and includes ownership interests of third parties, employees, and former employees. The majority of the noncontrolling interest is non-redeemable and presented on the statement of shareholders’ equity. The table below presents the rollforward of redeemable noncontrolling interest in CIVs.
Redeemable NCI in CIVs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Beginning balance | $ | 22 | | | $ | 21 | | | $ | 7 | |
Net income (loss) attributable to the redeemable NCI | (1) | | | 1 | | | (1) | |
Reallocation of ownership interests | — | | | — | | | (10) | |
Reclassification to liabilities as mandatorily redeemable NCI (1) | (21) | | | — | | | — | |
Contributions | 21 | | | — | | | 25 | |
Distributions | (21) | | | — | | | — | |
December 31, | $ | — | | | $ | 22 | | | $ | 21 | |
____________________
(1) Included in “liabilities of consolidated investment vehicles” on the consolidated balance sheets. On January 31, 2023 this liability has been substantially paid.
Other Consolidated VIEs
In certain instances where the Company consolidates a VIE that was established as part of a loss mitigation negotiated settlement that results in the termination of the obligations under the original financial guaranty insurance or insured credit derivative contract, the Company classifies the assets and liabilities of that VIE in the line items that most accurately reflect the nature of such assets and liabilities, as opposed to within FG VIEs’ assets and FG VIEs’ liabilities. The largest of these VIEs had assets of $86 million and liabilities of $12 million as of December 31, 2022 and assets of $96 million and liabilities of $11 million as of December 31, 2021, primarily reported in “investments” and “credit derivative liabilities” on the consolidated balance sheets.
Non-Consolidated VIEs
As described in Note 3, Outstanding Exposure, the Company monitors all policies in the insured portfolio. Of the approximately 15 thousand policies monitored as of December 31, 2022, approximately 14 thousand policies are not within the
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
scope of FASB Accounting Standards Codification (ASC) 810 because these financial guaranties relate to the debt obligations of governmental organizations or financing entities established by a governmental organization. The majority of the remaining policies involve transactions where the Company is not deemed to currently have control over the FG VIEs’ most significant activities. With respect to structured finance and other FG VIEs, as of December 31, 2022 and 2021, the Company identified 85 and 69 policies, respectively, that contain provisions and experienced events that may trigger consolidation. See above for information on VIEs that were consolidated based on management’s assessment of these potential triggers or events.
The Company manages funds and CLOs that have been determined to be VIEs in which the Company concluded that it is not the primary beneficiary because it lacks a controlling financial interest. As such, the Company does not consolidate these entities. The Company’s equity interests in these entities are reported in “other invested assets” on the consolidated balance sheets. The maximum exposure to loss is limited to the Company’s investment in equity interests (which is less than $1 million as of both December 31, 2022 and 2021) as well as foregone future management and performance fees. See Note 10, Asset Management Fees, for earnings and receivables from managing funds and CLOs. See Note 16, Related Party Transactions, for other receivables from and payables to AssuredIM funds.
9. Fair Value Measurement
Accounting Policy
The Company carries a significant portion of its assets and liabilities at fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., exit price). The price represents the price available in the principal market for the asset or liability. If there is no principal market, then the price is based on a hypothetical market that maximizes the value received for an asset or minimizes the amount paid for a liability (i.e., the most advantageous market).
Fair value is based on quoted market prices, where available. If listed prices or quotes are not available, fair value is based on either internally developed models that primarily use, as inputs, market-based or independently sourced market parameters, including but not limited to yield curves, interest rates and debt prices or with the assistance of an independent third party using a discounted cash flow approach and the third party’s proprietary pricing models. In addition to market information, models also incorporate transaction details, such as maturity of the instrument and contractual features designed to reduce the Company’s credit exposure, such as collateral rights as applicable.
Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments include amounts to reflect counterparty credit quality, the Company’s creditworthiness and constraints on liquidity. As markets and products develop and the pricing for certain products becomes more or less transparent, the Company may refine its methodologies and assumptions. During 2022, no changes were made to the Company’s valuation models that had or are expected to have a material impact on the Company’s consolidated balance sheets or statements of operations and comprehensive income.
The Company’s valuation methods produce fair values that may not be indicative of net realizable value or future fair values. The use of different methodologies or assumptions to determine fair value of certain financial instruments could result in a materially different estimate of fair value at the reporting date.
The categorization within the fair value hierarchy is determined based on whether the inputs to valuation techniques used to measure fair value are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect Company estimates of market assumptions. The fair value hierarchy prioritizes model inputs into three broad levels, with Level 1 being the highest and Level 3 the lowest. An asset’s or liability’s categorization within the hierarchy is based on the lowest level of significant input to its valuation.
Level 1—Quoted prices for identical instruments in active markets. The Company generally defines an active market as a market in which trading occurs at significant volumes. Active markets generally are more liquid and have a lower bid-ask spread than an inactive market.
Level 2—Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and observable inputs other than quoted prices, such as interest rates or yield curves and other inputs derived from or corroborated by observable market inputs.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Level 3—Model derived valuations in which one or more significant inputs or significant value drivers are unobservable. Financial instruments are considered Level 3 when their values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. Level 3 financial instruments also include those for which the determination of fair value requires significant management judgment or estimation.
There were no transfers from or into Level 3 during the periods presented.
Carried at Fair Value
Fixed-Maturity Securities
The fair value of fixed-maturity securities is generally based on prices received from third-party pricing services or alternative pricing sources with reasonable levels of price transparency. The pricing services prepare estimates of fair value using their pricing models, which take into account: benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data, industry and economic events and sector groupings. Additional valuation factors that can be taken into account are nominal spreads and liquidity adjustments. The pricing services evaluate each asset class based on relevant market and credit information, perceived market movements, and sector news.
Benchmark yields have in many cases taken priority over reported trades for securities that trade less frequently or those that are distressed trades, and therefore may not be indicative of the market. The extent of the use of each input is dependent on the asset class and the market conditions. The valuation of fixed-maturity securities is more subjective when markets are less liquid due to the lack of market-based inputs.
As of December 31, 2022, the Company used models to price 188 securities. All Level 3 securities were priced with the assistance of independent third parties. The pricing is based on a discounted cash flow approach using the third party’s proprietary pricing models. The models use inputs such as projected prepayment speeds; severity assumptions; recovery lag assumptions; estimated default rates (determined on the basis of an analysis of collateral attributes, historical collateral performance, borrower profiles and other features relevant to the evaluation of collateral credit quality); home price appreciation/depreciation rates based on macroeconomic forecasts and recent trading activity. The yield used to discount the projected cash flows is determined by reviewing various attributes of the security including collateral type, weighted average life, sensitivity to losses, vintage, and convexity, in conjunction with market data on comparable securities. Significant changes to any of these inputs could have materially changed the expected timing of cash flows within these securities which is a significant factor in determining the fair value of the securities.
Short-Term Investments
Short-term investments that are traded in active markets are classified as Level 1 as their value is based on quoted market prices. Securities such as discount notes are classified as Level 2 because these securities are typically not actively traded due to their approaching maturity and, as such, their cost approximates fair value.
Other Invested Assets
Other invested assets that are carried at fair value primarily include: (i) equity method investments for which the Company elected the FVO using NAV, as a practical expedient, and, therefore, are excluded from the fair value hierarchy; and (ii) equity securities traded in active markets that are classified as Level 1 in the fair value hierarchy as their value is based on quoted market prices.
Other Assets
Committed Capital Securities
The fair value of CCS, which is reported in “other assets” on the consolidated balance sheets, represents the difference between the present value of remaining expected put option premium payments under AGC’s CCS and AGM’s Committed Preferred Trust Securities (the AGM CPS) agreements, and the estimated present value that the Company would hypothetically have to pay currently for a comparable security (see Note 12, Long-Term Debt and Credit Facilities). The change in fair value of the AGC CCS and AGM CPS are reported in “fair value gains (losses) on committed capital securities” in the consolidated statements of operations. The estimated current cost of the Company’s CCS is based on several factors, including AGM and
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
AGC CDS spreads, LIBOR curve projections, the Company's publicly traded debt and the term the securities are estimated to remain outstanding. The AGC CCS and AGM CPS are classified as Level 3.
Supplemental Executive Retirement Plans
The Company classified assets included in the Company’s various supplemental executive retirement plans as either Level 1 or Level 2. The fair value of these assets is based on the observable published daily values of the underlying mutual funds included in the plans (Level 1) or based upon the NAV of the funds if a published daily value is not available (Level 2). The NAVs are based on observable information. The change in fair value of these assets is reported in “other operating expenses” in the consolidated statements of operations.
Contracts Accounted for as Credit Derivatives
The Company’s credit derivatives in the Insurance segment primarily consist of insured CDS contracts, and also include interest rate swaps that qualify as derivatives under GAAP, which require fair value measurement with changes in the fair value reported in the consolidated statements of operations. The Company did not enter into CDS contracts with the intent to trade these contracts and the Company may not unilaterally terminate a CDS contract absent an event of default or termination event that entitles the Company to terminate such contracts; however, the Company has mutually agreed with various counterparties to terminate certain CDS transactions. In transactions where the counterparty does not have the right to terminate, such transactions were generally terminated for an amount that approximated the present value of future premiums or for a negotiated amount, rather than at fair value.
The terms of the Company’s CDS contracts differ from more standardized credit derivative contracts sold by companies outside the financial guaranty industry. The non-standard terms generally include the absence of collateral support agreements or immediate settlement provisions. In addition, the Company employs relatively high attachment points and does not exit derivatives it sells, except under specific circumstances such as mutual agreements with counterparties. Management considers the non-standard terms of the Company’s credit derivative contracts in determining the fair value of these contracts.
Due to the lack of quoted prices and other observable inputs for its instruments or for similar instruments, the Company determines the fair value of its credit derivative contracts primarily through internally developed, proprietary models that use both observable and unobservable market data inputs. There is no established market where financial guaranty insured credit derivatives are actively traded; therefore, management has determined that the exit market for the Company’s credit derivatives is a hypothetical one based on its entry market. These contracts are classified as Level 3 in the fair value hierarchy as there are multiple unobservable inputs deemed significant to the valuation model, most importantly the Company’s estimate of the value of the non-standard terms and conditions of its credit derivative contracts and how the Company’s own credit spread affects the pricing of its transactions.
The fair value of the Company’s credit derivative contracts represents the difference between the present value of remaining premiums the Company expects to receive and the estimated present value of premiums that a financial guarantor of comparable credit-worthiness would hypothetically charge at the reporting date for the same protection. The fair value of the Company’s credit derivatives depends on a number of factors, including notional amount of the contract, expected term, credit spreads, changes in interest rates, the credit ratings of referenced entities, the Company’s own credit risk and remaining contractual cash flows. The expected remaining contractual premium cash flows are the most readily observable inputs since they are based on the CDS contractual terms. Credit spreads capture the effect of recovery rates and performance of underlying assets of these contracts, among other factors. Consistent with previous years, market conditions at December 31, 2022 were such that market prices of the Company’s CDS contracts were not available.
Assumptions and Inputs
The various inputs and assumptions that are key to the measurement of the Company’s fair value for CDS contracts are as follows: the gross spread, the allocation of gross spread among the bank profit, net spread and hedge cost, and the weighted average life which is based on debt service schedules. The Company obtains gross spreads on its outstanding contracts from market data sources published by third parties (e.g., dealer spread tables for the collateral similar to assets within the Company’s transactions), as well as collateral-specific spreads provided by or obtained from market sources. The bank profit represents the profit the originator, usually an investment bank, realizes for structuring and funding the transaction; the net spread represents the premiums paid to the Company for the Company’s credit protection provided; and the hedge cost represents the cost of CDS protection purchased by the originator to hedge its counterparty credit risk exposure to the Company.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The primary sources of information used to determine gross spread include:
•Actual collateral specific credit spreads (if up-to-date and reliable market-based spreads are available).
•Transactions priced or closed during a specific quarter within a specific asset class and specific rating.
•Credit spreads interpolated based upon market indices adjusted to reflect the non-standard terms of the Company’s CDS contracts.
•Credit spreads extrapolated based upon transactions of similar asset classes, similar ratings, and similar time to maturity.
The rates used to discount future expected premium cash flows ranged from 2.78% to 5.08% at December 31, 2022 and 0.11% to 1.78% at December 31, 2021.
The premium the Company receives is referred to as the “net spread.” The Company’s pricing model takes into account not only how credit spreads on risks that it assumes affect pricing, but also how the Company’s own credit spread affects the pricing of its transactions. The Company’s own credit risk is factored into the determination of net spread based on the impact of changes in the quoted market price for credit protection bought on the Company, as reflected by quoted market prices on CDS referencing AGC. Due to the relatively low volume and characteristics of CDS contracts remaining in AGM’s portfolio, changes in AGM’s credit spreads do not significantly affect the fair value of these CDS contracts. The Company obtains the quoted price of CDS contracts traded on AGC from market data sources published by third parties. The cost to acquire CDS protection referencing AGC affects the amount of spread on CDS transactions that the Company retains and, hence, their fair value. As the cost to acquire CDS protection referencing AGC increases, the amount of premium the Company retains on a transaction generally decreases.
In the Company’s valuation model, the premium the Company captures is not permitted to go below the minimum rate that the Company would currently charge to assume similar risks. This assumption can have the effect of mitigating the amount of unrealized gains that are recognized on certain CDS contracts. As of December 31, 2022 and December 31, 2021, the use of the minimum premium did not have a significant effect on fair value. The percentage of transactions that price using the minimum premiums fluctuates due to changes in AGC’s credit spreads. In general, when AGC’s credit spreads narrow, the cost to hedge AGC’s name declines and more transactions price above previously established floor levels. Meanwhile, when AGC’s credit spreads widen, the cost to hedge AGC’s name increases causing more transactions to price at established floor levels. The Company corroborates the assumptions in its fair value model, including the portion of exposure to AGC hedged by its counterparties, with independent third parties periodically. The implied credit risk of AGC, indicated by the trading level of AGC’s own credit spread, is a significant factor in the amount of exposure to AGC that a bank or transaction hedges. When AGC’s credit spreads widen, the hedging cost of a bank or originator increases. Higher hedging costs reduce the amount of contractual cash flows AGC can capture as premium for selling its protection, while lower hedging costs increase the amount of contractual cash flows AGC can capture.
The amount of premium a financial guaranty insurance market participant can demand is inversely related to the cost of credit protection on the insurance company as measured by market credit spreads assuming all other assumptions remain constant. This is because the buyers of credit protection typically hedge a portion of their risk to the financial guarantor, due to the fact that the contractual terms of the Company’s contracts typically do not require the posting of collateral by the guarantor. The extent of the hedge depends on the types of instruments insured and the current market conditions.
A credit derivative liability on protection sold is the result of contractual cash inflows on in-force transactions that are lower than what a hypothetical financial guarantor could receive if it sold protection on the same risk as of the reporting date. If the Company were able to freely exchange these contracts (i.e., assuming its contracts did not contain proscriptions on transfer and there was a viable exchange market), it would realize a loss representing the difference between the lower contractual premiums to which it is entitled and the current market premiums for a similar contract. The Company determines the fair value of its CDS contracts by applying the difference between the current net spread and the contractual net spread for the remaining duration of each contract to the notional value of such contract and discounting such amounts using the LIBOR corresponding to the weighted average remaining life of the contract.
Strengths and Weaknesses of Model
The Company’s credit derivative valuation model, like any financial model, has certain strengths and weaknesses.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The primary strengths of the Company’s CDS modeling techniques are:
•The model takes into account the transaction structure and the key drivers of market value.
•The model maximizes the use of market-driven inputs whenever they are available.
•The model is a consistent approach to valuing positions.
The primary weaknesses of the Company’s CDS modeling techniques are:
•There is no exit market or any actual exit transactions; therefore, the Company’s exit market is a hypothetical one based on the Company’s entry market.
•There is a very limited market in which to validate the reasonableness of the fair values developed by the Company’s model.
•The markets for the inputs to the model are highly illiquid, which impacts their reliability.
•Due to the non-standard terms under which the Company enters into derivative contracts, the fair value of its credit derivatives may not reflect the same prices observed in an actively traded market of credit derivatives that do not contain terms and conditions similar to those observed in the financial guaranty market.
FG VIEs’ Assets and Liabilities
FG VIEs include Puerto Rico Trusts, structured finance and other FG VIEs. Assets in the Puerto Rico Trusts, which consist of New Recovery Bonds and CVIs, are classified as Level 2. The Company elected the FVO for the Puerto Rico Trusts’ liabilities and they are classified as Level 3. See “ - Fixed Maturity Securities” above for a description of the fair value methodology for the New Recovery Bonds and CVIs in the Puerto Rico Trusts, which represent the majority of the assets in the Puerto Rico Trusts. For structured finance and other FG VIEs’ assets and liabilities the Company elected the FVO and they are classified as Level 3. The prices are generally determined with the assistance of an independent third party, based on a discounted cash flow approach. The Company records the fair value of structured finance and other FG VIEs’ assets and liabilities based on modeled prices. The Company records the fair value of Puerto Rico Trusts’ liabilities based on quoted prices.
The fair value of the residential mortgage loan FG VIEs’ assets is generally sensitive to changes in estimated prepayment speeds; estimated default rates (determined on the basis of an analysis of collateral attributes such as: historical collateral performance, borrower profiles and other features relevant to the evaluation of collateral credit quality); yields implied by market prices for similar securities; and, as applicable, house price depreciation/appreciation rates based on macroeconomic forecasts. Significant changes to some of these inputs could have materially changed the fair value of the FG VIEs’ assets and the implied collateral losses within the transaction. In general, the fair value of the FG VIEs’ assets is most sensitive to changes in the projected collateral losses, where an increase in collateral losses typically could lead to a decrease in the fair value of FG VIEs’ assets, while a decrease in collateral losses typically leads to an increase in the fair value of FG VIEs’ assets.
The third party utilizes an internal model to determine an appropriate yield at which to discount the cash flows of the security, by factoring in collateral types, weighted-average lives, and other structural attributes specific to the security being priced. The expected yield is further calibrated by utilizing algorithms designed to aggregate market color, received by the independent third party, on comparable bonds.
The models used to price the FG VIEs’ liabilities (other than the liabilities of the Puerto Rico Trusts) generally apply the same inputs used in determining fair value of FG VIEs’ assets. For those liabilities insured by the Company, the benefit of the Company’s insurance policy guaranteeing the timely payment of debt service is also taken into account. The liabilities of the Puerto Rico Trusts are priced based on the value of the assets in the Puerto Rico Trusts including the value of the insurance subsidiaries’ financial guaranty policies.
Significant changes to any of the inputs described above could materially change the timing of expected losses within an insured transaction which is a significant factor in determining the implied benefit of the Company’s insurance policy guaranteeing the timely payment of principal and interest for the insured tranches of debt issued by the FG VIEs. In general,
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
extending the timing of expected loss payments by the Company into the future typically could lead to a decrease in the value of the Company’s insurance and a decrease in the fair value of the Company’s FG VIEs’ liabilities with recourse, while a shortening of the timing of expected loss payments by the Company typically could lead to an increase in the value of the Company’s insurance and an increase in the fair value of the Company’s FG VIEs’ liabilities with recourse.
Assets and Liabilities of CIVs
The consolidated CLOs are CFEs, and therefore the debt issued by, and loans held by, the consolidated CLOs are measured under the FVO using the CFE practical expedient. Loans in CLOs are priced using a loan pricing service which aggregates quotes from loan market participants. The loans are all Level 2 assets, which are more observable than the fair value of the Level 3 debt issued by the consolidated CLOs. As a result, the less observable CLO debt is measured on the basis of the more observable CLO loans. Under the CFE practical expedient guidance, the loans of consolidated CLOs are measured at fair value and the debt of consolidated CLOs are measured as: (1) the sum of (i) the fair value of the financial assets, and (ii) the carrying value of any nonfinancial assets held temporarily; less (2) the sum of (iii) the fair value of any beneficial interests retained by the Company (other than those that represent compensation for services), and (iv) the Company’s carrying value of any beneficial interests that represent compensation for services. The resulting amount is allocated to the individual financial liabilities (other than the underlying financial liabilities to the beneficial interests retained by the Company).
Prior to securitization, when loans are warehoused in an investment vehicle, such vehicle is not considered a CFE. The Company has elected the FVO to measure the loans held and the debt issued by CLO warehouses to mitigate the accounting mismatch between such assets and liabilities when a CLO warehouse securitizes and becomes a CLO.
Investments held by CIVs which are listed or quoted on a national securities exchange or market are valued at their last reported sale price on the date of determination. Investments held by CIVs which are not listed or quoted on an exchange, but are traded over-the-counter, or are listed on an exchange which has no reported sales, are valued at their fair value as determined by the Company, after giving consideration to third-party data generally at the average between the offer and bid prices. The methods and procedures to value these investments may include, but are not limited to: (i) performing comparisons with prices of comparable or similar investments; (ii) obtaining valuation-related information from issuers; (iii) calculating the present value of future cash flows; (iv) assessing other analytical data and information related to the investment that is an indication of value; (v) obtaining information provided by third parties; (vi) and/or evaluating information provided by management of these investments. These fair values are generally based on dealer quotes, indications of value or pricing models that consider the time value of money, the current market, contractual prices and potential volatilities of the underlying financial instruments. Inputs are used in applying the various valuation techniques and broadly refer to the current assumptions that market participants use to make valuation decisions, including assumptions about risk. Inputs may include dealer price quotations, yield curves, credit curves, forward/CDS/index spreads, prepayments rates, strike and expiry dates, volatility statistics and other factors. Investments in private equity funds are generally valued utilizing NAV.
Level 2 assets in the CIVs include assets of the consolidated CLOs and certain assets of the consolidated funds. Level 3 assets in the CIVs include the remainder of the invested assets of consolidated funds. Level 2 liabilities in the CIVs include senior warehouse financing debt used to fund a CLO warehouse (measured under the FVO), securities sold short and derivative liabilities. Level 3 liabilities of the CIVs include various tranches of CLO debt, first loss subordinated warehouse financing and securitized borrowing. Significant changes to any of the inputs described above could have a material effect on the fair value of the consolidated assets and liabilities.
Amounts recorded at fair value in the Company’s financial statements are presented in the tables below.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Fair Value Hierarchy of Financial Instruments Carried at Fair Value
As of December 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 | $ | — | | | $ | 3,347 | | | $ | 47 | | | $ | 3,394 | |
U.S. government and agencies | — | | | 111 | | | — | | | 111 | |
Corporate securities | — | | | 2,084 | | | — | | | 2,084 | |
Mortgage-backed securities: | | | | | | | |
RMBS | — | | | 161 | | | 179 | | | 340 | |
CMBS | — | | | 271 | | | — | | | 271 | |
Asset-backed securities | — | | | 27 | | | 794 | | | 821 | |
Non-U.S. government securities | — | | | 98 | | | — | | | 98 | |
Total fixed-maturity securities, available-for-sale | — | | | 6,099 | | | 1,020 | | | 7,119 | |
Fixed-maturity securities, trading | — | | | 303 | | | — | | | 303 | |
Short-term investments | 771 | | | 39 | | | — | | | 810 | |
Other invested assets (1) | 2 | | | — | | | 5 | | | 7 | |
FG VIEs’ assets | — | | | 209 | | | 204 | | | 413 | |
Assets of CIVs (2): | | | | | | | |
Fund investments: | | | | | | | |
Equity securities and warrants | — | | | 5 | | | 297 | | | 302 | |
Corporate securities | — | | | — | | | 96 | | | 96 | |
Structured products | — | | | 82 | | | 46 | | | 128 | |
CLOs and CLO warehouse assets: | | | | | | | |
Loans | — | | | 4,570 | | | — | | | 4,570 | |
Short-term investments | 135 | | | — | | | — | | | 135 | |
Total assets of CIVs | 135 | | | 4,657 | | | 439 | | | 5,231 | |
Other assets | 54 | | | 46 | | | 48 | | | 148 | |
Total assets carried at fair value | $ | 962 | | | $ | 11,353 | | | $ | 1,716 | | | $ | 14,031 | |
Liabilities: | | | | | | | |
Credit derivative liabilities | $ | — | | | $ | — | | | $ | 163 | | | $ | 163 | |
FG VIEs’ liabilities (3) | — | | | — | | | 715 | | | 715 | |
Liabilities of CIVs: | | | | | | | |
CLO obligations of CFEs | — | | | — | | | 4,090 | | | 4,090 | |
Warehouse financing debt | — | | | 277 | | | 36 | | | 313 | |
Securitized borrowing | — | | | — | | | 28 | | | 28 | |
Total liabilities of CIVs | — | | | 277 | | | 4,154 | | | 4,431 | |
Other liabilities | — | | | 7 | | | — | | | 7 | |
Total liabilities carried at fair value | $ | — | | | $ | 284 | | | $ | 5,032 | | | $ | 5,316 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 $23 million and $19 million of equity method investments measured at fair value under the FVO using the NAV as a practical expedient as of December 31, 2022 and December 31, 2021, respectively.
(2) Excludes $5 million and $6 million as of December 31, 2022 and December 31, 2021, respectively, in investments in AssuredIM Funds for which the Company records a 100% NCI. The consolidation of these funds results in a gross up of assets and NCI on the consolidated financial statements; however, it results in no economic equity or net income attributable to AGL. As of December 31,
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
2022, excludes a $127 million investment in the AssuredIM municipal relative value master fund, which is measured using NAV as a practical expedient.
(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.
Changes in Level 3 Fair Value Measurements
The tables below present a roll forward of the Company’s Level 3 financial instruments carried at fair value on a recurring basis during the years ended December 31, 2022 and 2021.
Roll Forward of Level 3 Assets (Liabilities) at Fair Value on a Recurring Basis
Year Ended December 31, 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 | | Structured Products | | 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) | 1 | | (1) | 16 | | (1) | 5 | | (1) | (3) | | (2) | 1 | | (4) | 2 | | (4) | (5) | | (4) | 24 | | (3) |
Other comprehensive income (loss) | (12) | | | (36) | | | (47) | | | — | | | — | | | — | | | — | | | (1) | | |
Purchases | — | | | 22 | | | 43 | | | — | | | 73 | | | 16 | | | 52 | | | — | | |
Sales | — | | | — | | | (13) | | | — | | | (16) | | | (13) | | | (21) | | | — | | |
Settlements | (14) | | | (39) | | | (57) | | | (60) | | | — | | | — | | | — | | | — | | |
Consolidations | — | | | — | | | — | | | 22 | | | — | | | — | | | — | | | — | | |
Deconsolidation | — | | | — | | | — | | | (15) | | | — | | | — | | | 20 | | | — | | |
Fair value as of December 31, 2022 | $ | 47 | | | $ | 179 | | | $ | 794 | | | $ | 204 | | | $ | 297 | | | $ | 96 | | | $ | 46 | | | $ | 50 | | |
Change in unrealized gains (losses) related to financial instruments held as of December 31, 2022 included in: | | | | | | | | | | | | | | | | |
Earnings | | | | | | | $ | (3) | | (2) | $ | (8) | | (4) | $ | 1 | | (4) | $ | (4) | | (4) | $ | 24 | | (3) |
OCI | $ | (12) | | | $ | (32) | | | $ | (45) | | | | | | | | | | | $ | (1) | | |
Roll Forward of Level 3 Assets (Liabilities) at Fair Value on a Recurring Basis
Year Ended December 31, 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) | (11) | | (6) | | 34 | | (2) | | 178 | | (4) | |
Other comprehensive income (loss) | — | | | (3) | | | 42 | | |
Issuances | — | | | — | | | (1,421) | | |
Sales | — | | | — | | | 2 | | |
Settlements | 3 | | | 99 | | | 402 | | |
Consolidations | — | | | (571) | | | (26) | | |
Deconsolidations | — | | | 15 | | | 374 | | |
Fair value as of December 31, 2022 | $ | (162) | | | $ | (715) | | | $ | (4,154) | | |
Change in unrealized gains (losses) related to financial instruments held as of December 31, 2022 included in: | | | | | | |
Earnings | $ | (11) | | (6) | | $ | 59 | | (2) | | $ | 217 | | (4) | |
OCI | | | $ | (3) | | | $ | 42 | | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Roll Forward of Level 3 Assets (Liabilities) at Fair Value on a Recurring Basis
Year Ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed-Maturity Securities | | | | Assets of CIVs | | |
| Obligations of State and Political Subdivisions | | Corporate Securities | | RMBS | | Asset- Backed Securities | | FG VIEs’ Assets | | Equity Securities and Warrants | | Corporate 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) | 23 | | (1) | | 2 | | (1) | | 16 | | (1) | | 18 | | (1) | | 26 | | (2) | | 35 | | (4) | | — | | | (27) | | (3) | |
Other comprehensive income (loss) | (5) | | | 16 | | | (1) | | | (5) | | | — | | | — | | | — | | | — | | |
Purchases | — | | | — | | | — | | | 344 | | | — | | | 56 | | | — | | | — | | |
Sales | (44) | | | (48) | | | — | | | (142) | | | — | | | (28) | | | — | | | — | | |
Settlements | (3) | | | — | | | (54) | | | (292) | | | (62) | | | — | | | — | | | — | | |
Consolidation | — | | | — | | | — | | | — | | | — | | | 174 | | | 91 | | | — | | |
Fair value as of December 31, 2021 | $ | 72 | | | $ | — | | | $ | 216 | | | $ | 863 | | | $ | 260 | | | $ | 239 | | | $ | 91 | | | $ | 27 | | |
Change in unrealized gains (losses) related to financial instruments held as of December 31, 2021 included in: | | | | | | | | | | | | | | | | |
Earnings | | | | | | | | | $ | 27 | | (2) | | $ | (2) | | (4) | | $ | — | | | $ | (28) | | (3) | |
OCI | $ | 1 | | | $ | — | | | $ | (1) | | | $ | (6) | | | | | | | | | | |
Roll Forward of Level 3 Assets (Liabilities) at Fair Value on a Recurring Basis
Year Ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | |
| Credit Derivative Asset (Liability), net (5) | | FG VIEs’ (Liabilities) (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) | (58) | | (6) | | (8) | | (2) | | 15 | | (4) | |
Other comprehensive income (loss) | — | | | (1) | | | — | | |
Issuances | — | | | — | | | (3,367) | | |
Settlements | 4 | | | 53 | | | 891 | | |
Consolidations | — | | | — | | | (17) | | |
Fair value as of December 31, 2021 | $ | (154) | | | $ | (289) | | | $ | (3,705) | | |
Change in unrealized gains (losses) related to financial instruments held as of December 31, 2021 included in: | | | | | | |
Earnings | $ | (74) | | (6) | | $ | (6) | | (2) | | $ | (2) | | (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 (loss)”.
(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 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Level 3 Fair Value Disclosures
Quantitative Information About Level 3 Fair Value Inputs
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instrument Description | | Fair Value Assets (Liabilities) (in millions) | | Significant Unobservable Inputs | | Range | | Weighted Average (4) |
Investments (2): | | | | | | | | | | |
Fixed-maturity securities, available-for-sale (1): | | | | | | | | | | |
Obligations of state and political subdivisions | | $ | 47 | | | Yield | | 7.4 | % | - | 13.5% | | 9.4% |
RMBS | | 179 | | | CPR | | 3.8 | % | - | 16.1% | | 8.2% |
| | CDR | | 1.5 | % | - | 12.0% | | 5.9% |
| | Loss severity | | 50.0 | % | - | 125.0% | | 82.5% |
| | Yield | | 7.5 | % | - | 11.3% | | 9.0% |
Asset-backed securities: | | | | | | | | | | |
Life insurance transactions | | 342 | | | Yield | | 11.3% | | |
CLOs | | 428 | | | Discount Margin | | 1.8 | % | - | 4.1% | | 3.0% |
Others | | 24 | | | Yield | | 7.4 | % | - | 12.9% | | 12.8% |
FG VIEs’ assets (1) | | 204 | | | CPR | | 0.9 | % | - | 21.9% | | 12.9% |
| | CDR | | 1.3 | % | - | 41.0% | | 7.6% |
| | Loss severity | | 45.0 | % | - | 100.0% | | 81.0% |
| | Yield | | 6.6 | % | - | 10.9% | | 7.5% |
Assets of CIVs (3): | | | | | | | | | | |
Equity securities and warrants | | 297 | | | Yield | | 10.0% | | |
| | | | Discount rate | | 19.8 | % | - | 25.1% | | 22.7% |
| | | | Market multiple-enterprise value/revenue | | 1.05x | - | 1.10x | | 1.08x |
| | | | Market multiple-enterprise value/EBITDA (6) | | 2.50x | - | 11.00x | | 10.25x |
| | | | Market multiple-price to book | | 1.15x | | |
| | | | Market multiple-price to earnings | | 4.50x | | |
| | | | Terminal growth rate | | 3.0% | - | 4.0% | | 3.5% |
| | | | Exit multiple -EBITDA | | 8.00x | - | 12.00x | | 10.53x |
| | | | Exit multiple-price to book | | 1.30x | | |
| | | | Exit multiple-price to earnings | | 5.50x | | |
| | | | Cost | | 1.00x | | |
Corporate securities | | 96 | | | Discount rate | | 20.8 | % | - | 23.8% | | 21.7% |
| | | | Yield | | 16.3% | | |
| | | | Exit multiple-EBITDA | | 8.00x | | |
| | | | Cost | | 1.00x | | |
| | | | Market multiple-enterprise value/EBITDA | | 2.50x | - | 2.75x | | 2.63x |
Structured products | | 46 | | | Yield | | 12.8 | % | - | 37.1% | | 18.9% |
Other assets (1) | | 47 | | | Implied Yield | | 7.7 | % | - | 8.4% | | 8.1% |
Term (years) | | 10 years | | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instrument Description | | Fair Value Assets (Liabilities) (in millions) | | Significant Unobservable Inputs | | Range | | Weighted Average (4) |
Credit derivative liabilities, net (1) | | (162) | | | Hedge cost (in bps) | | 11.5 | % | - | 25.2% | | 15.7% |
| | Bank profit (in bps) | | 51.0 | - | 270.5 | | 109.4 |
| | Internal credit rating | | AAA | - | CCC | | AA |
FG VIEs’ liabilities (1) | | (715) | | | CPR | | 0.9 | % | - | 21.9% | | 6.3% |
| | CDR | | 1.3 | % | - | 41.0% | | 3.7% |
| | Loss severity | | 45.0 | % | - | 100.0% | | 39.9% |
| | Yield | | 4.8 | % | - | 10.9% | | 5.9% |
Liabilities of CIVs (1): | | | | | | | | | | |
CLO obligations of CFEs (5) | | (4,090) | | | Yield | | 3.0 | % | - | 27.4% | | 5.5% |
Warehouse financing debt | | (36) | | | Yield | | 11.7 | % | - | 16.9% | | 12.9% |
Securitized borrowing | | (28) | | | Discount rate | | 20.9% | | |
| | | | Terminal growth rate | | 3.0% | | |
| | | | Exit multiple-EBITDA | | 11.00x | | |
| | | | Market multiple-enterprise value/EBITDA | | 10.00x | - | 11.00x | | 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 $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).
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Quantitative Information About Level 3 Fair Value Inputs
As of December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instrument Description | | Fair Value Assets (Liabilities) (in millions) | | Significant Unobservable Inputs | | Range | | Weighted Average (4) |
Investments (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 | | |
Credit derivative liabilities, net (1) | | (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 (1) | | (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 (1): | | | | | | | | | | |
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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Not Carried at Fair Value
Financial Guaranty Insurance Contracts
Fair value is based on management’s estimate of what a similarly rated financial guaranty insurance company would demand to acquire the Company’s in-force book of financial guaranty insurance business. It is based on a variety of factors that may include pricing assumptions management has observed for portfolio transfers, commutations, and acquisitions that have occurred in the financial guaranty market, and also includes adjustments for stressed losses, ceding commissions and return on capital. The Company classified the fair value of financial guaranty insurance contracts as Level 3.
Long-Term Debt
Long-term debt issued by the U.S. Holding Companies is valued by broker-dealers using third party independent pricing sources and standard market conventions and classified as Level 2 in the fair value hierarchy. The market conventions utilize market quotations, market transactions for the Company’s comparable instruments, and to a lesser extent, similar instruments in the broader insurance industry.
Assets and Liabilities of CIVs
Cash equivalents are recorded at cost which approximates fair value. Due from/to brokers and counterparties primarily consists of cash, margin deposits, and cash collateral with the clearing brokers and various counterparties and the net amounts receivable/payable for securities transactions that had not settled at the balance sheet date. Due from/to brokers and counterparties represents balances on a net-by counterparty basis on the consolidated balance sheets where a contractual right of offset exists under an enforceable netting arrangement. The cash at brokers is partially related to collateral for securities sold short and derivative contracts; its use is therefore restricted until the securities are purchased or the derivative contracts are closed. The carrying value approximates fair value of these items and are considered Level 1 in the fair value hierarchy.
Other Liabilities
Other liabilities in the table below include $35 million and $37 million as of December 31, 2022 and December 31, 2021, respectively, of AssuredIM’s obligation under a master repurchase agreement to finance AssuredIM’s purchase of 5% of the senior and equity notes issued by certain BlueMountain European CLOs, which was required to comply with its European risk retention obligations. The maturity dates are in 2034 and 2035. AssuredIM’s obligation under the master repurchase agreement is not guaranteed by any Assured Guaranty insurance or holding companies.
The carrying amount and estimated fair value of the Company’s financial instruments not carried at fair value are presented in the following table.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Fair Value of Financial Instruments Not Carried at Fair Value
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 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) | $ | 46 | | | $ | 46 | | | $ | 171 | | | $ | 171 | |
Other assets (including other invested assets) (2) | 92 | | | 93 | | | 134 | | | 135 | |
Financial guaranty insurance contracts (3) | (2,335) | | | (986) | | | (2,394) | | | (2,315) | |
Long-term debt | (1,675) | | | (1,477) | | | (1,673) | | | (1,832) | |
Liabilities of CIVs (4) | (170) | | | (170) | | | (586) | | | (586) | |
Other liabilities (5) | (43) | | | (43) | | | (45) | | | (45) | |
____________________
(1) Includes due from brokers and counterparties and cash equivalents. Carrying value approximates fair value.
(2) Primarily 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) Primarily includes accrued interest, repurchase agreement liability and payables for securities purchased, for which carrying value approximates fair value.
10. Asset Management Fees
The Company receives a management fee, as well as performance fee, incentive allocation or carried interest (collectively referred to as performance fees) in exchange for providing investment advisory services to manage investment funds and CLOs. The annual management fees are typically based on a percentage of the value of the client’s net assets under management, and are generally as follows:
•Depending on the investment strategy, the management fee charged is a range of up to 2.00% per annum calculated on either the beginning of the month or quarter, or month-end NAV or other relevant basis (e.g., committed capital) of the respective funds.
•For the Company’s management and/or servicing of the AssuredIM CLOs, the Company receives, generally 0.25% to 0.50% (combined senior investment management fee and subordinated investment management fee) per annum based on total adjusted par outstanding. The portion of these fees that pertains to the investment by AssuredIM wind-down funds is typically rebated to such AssuredIM Funds.
In accordance with the investment management agreements, and by serving as the general partner, managing member or managing general partner, the Company also receives performance fees. Performance fee revenues are generated on certain management contracts when certain minimum rates of return,( i.e., performance hurdles), are exceeded. Performance fee revenue may fluctuate from period to period and may not correlate with general market changes. Annual performance fee rates generally range from 10% to 20% of the net profits in excess of the high-water mark for the respective fund.
For the Company’s management or servicing of the AssuredIM CLOs, the Company generally receives a performance fee of 20% per annum of the remaining interest proceeds and principal proceeds after a performance hurdle is exceeded. The portion of these fees that pertains to the investment by AssuredIM wind-down funds is typically rebated to such AssuredIM Funds.
The general partner has the right, in its sole discretion, to require certain AssuredIM Funds to distribute to the general partner an amount equal to its presumed tax liability attributable to the allocation of estimated taxable income relating to performance fees with respect to such fiscal year and are contractually not subject to clawback. The general partner received tax distributions in 2022 related to its presumed tax liability in 2022 and 2021, and there were no tax distributions for 2020.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company may credit, reduce or waive the management fee and/or the performance fee with respect to any investor and/or affiliate. Certain current and former employees of the Company who have investments in the AssuredIM Funds may not be charged any management fees or performance fee.
Accounting Policy
Management, CLO and performance fees earned by AssuredIM are accounted for as contracts with customers. An entity may recognize revenue when the contractual performance criteria have been met and only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized would not occur when the uncertainty associated with the variable consideration is resolved. Given the uniqueness of each fee arrangement, performance fee contractual provisions are evaluated on an individual basis to determine the timing of revenue recognition.
Components of Asset Management Fees
The following table presents the sources of asset management fees on a consolidated basis.
Asset Management Fees
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Management fees: | | | | | |
CLOs (1) | $ | 34 | | | $ | 41 | | | $ | 21 | |
Opportunity funds and liquid strategies | 17 | | | 17 | | | 8 | |
Wind-down funds | 2 | | | 7 | | | 25 | |
Total management fees | 53 | | | 65 | | | 54 | |
Performance fees | 19 | | | 1 | | | — | |
Reimbursable fund expenses | 21 | | | 22 | | | 35 | |
Total asset management fees | $ | 93 | | | $ | 88 | | | $ | 89 | |
_____________________
(1) To the extent that the Company’s wind-down and/or opportunity funds are invested in AssuredIM managed CLOs, AssuredIM may rebate any management fees and/or performance fees earned from the CLOs. Gross management fees from CLOs, before rebates, were $34 million in 2022, $47 million in 2021 and $40 million in 2020.
The Company had management and performance fees receivable, which are included in “other assets” on the consolidated balance sheets, of $10 million as of December 31, 2022 and $8 million as of December 31, 2021. Performance fees earned in 2022 were attributable to the healthcare and asset-based funds.
11. Goodwill and Other Intangible Assets
All of the Company’s goodwill relates to the AssuredIM entities that were acquired in 2019 as part of the acquisition of BlueMountain Capital Management, LLC (BlueMountain, now known as Assured Investment Management LLC) and its associated entities (the BlueMountain Acquisition). All of the goodwill is assigned to the Asset Management reporting unit and segment. Once goodwill is assigned to a reporting unit, generally all of the activities within the reporting unit, whether acquired or organically grown, are available to support the value of the goodwill.
Accounting Policy
Goodwill represents the excess of cost over the net fair value of assets and liabilities at the date of acquisition. The Company tests goodwill for impairment annually, as of December 31, or more frequently if circumstances indicate an impairment may have occurred. The goodwill impairment analysis is performed at the reporting unit level, which is the same as the Company’s operating segment level excluding the effects of the subleases on AssuredIM’s prior office space. If, after assessing qualitative factors, the Company believes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, the Company will evaluate impairment quantitatively to determine the amount of goodwill impairment, which is the excess of the carrying amount of the reporting unit over its fair value.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Finite-lived intangible assets are recorded at fair value on the date of acquisition and are amortized over their estimated useful lives. The Company assesses finite-lived intangible assets for impairment if certain events occur or circumstances change indicating that the carrying amount of the intangible asset may not be recoverable. The carrying amount is deemed unrecoverable if it is greater than the sum of undiscounted cash flows expected to result from use and eventual disposition of the finite-lived intangible asset. If deemed unrecoverable, the Company records an impairment loss for the excess of the carrying amount over fair value.
Goodwill and Intangible Assets
Inherent in the fair value determinations are certain judgments and estimates relating to future cash flows, including the Company’s interpretation of current economic indicators and market valuations, and assumptions about the Company’s strategic plans with regard to its operations. The Company’s ability to raise third-party funds and increase and retain AUM is directly related to the performance of the assets it manages as measured against market averages and the performance of the Company’s competitors. If the Company performs worse than its competitors, it could impede its ability to raise funds, seek investors and hire and retain professionals, and may lead to an impairment of goodwill. The Company’s goodwill impairment assessment is sensitive to the Company’s assumptions of discount rates, market multiples, projections of AUM growth and other factors, which may vary. Due to the uncertainties associated with such estimates, actual results could differ from such estimates.
The Company’s finite-lived intangible assets consist primarily of contractual rights to earn future asset management fees from the acquired management and CLO contracts as well as a CLO distribution network.
The following table summarizes the carrying value for the Company’s goodwill and other intangible assets:
Goodwill and Other Intangible Assets
| | | | | | | | | | | | | | | | | |
| Weighted Average Amortization Period as of December 31, 2022 | | As of December 31, |
| | 2022 | | 2021 |
| | | (in millions) |
Goodwill (1) | | | $ | 117 | | | $ | 117 | |
Finite-lived intangible assets: | | | | | |
CLO contracts | 5.8 years | | 42 | | | 42 | |
Investment management contracts | 1.5 years | | 24 | | | 24 | |
CLO distribution network | 1.8 years | | 9 | | | 9 | |
Trade name | 6.8 years | | 3 | | | 3 | |
Favorable sublease | 1.2 years | | 1 | | | 1 | |
Lease-related intangibles | 4.3 years | | 3 | | | 3 | |
Finite-lived intangible assets, gross | 4.6 years | | 82 | | | 82 | |
Accumulated amortization | | | (42) | | | (30) | |
Finite-lived intangible assets, net | | | 40 | | | 52 | |
Indefinite-lived intangible assets (insurance licenses) | | | 6 | | | 6 | |
Total goodwill and other intangible assets | | | $ | 163 | | | $ | 175 | |
_____________________
(1) Includes goodwill allocated to the European subsidiaries of BlueMountain. The balance changes due to foreign currency translation. The amount of goodwill deductible for tax purposes was approximately $92 million as of December 31, 2022 and $99 million as of December 31, 2021.
Goodwill and substantially all finite-lived intangible assets relate to AssuredIM. In 2022, the results of a qualitative assessment indicated that it was more likely-than-not that the fair value of the reporting unit was greater than its carrying value and therefore no goodwill impairment was recorded. To date, there have been no impairments of goodwill or finite-lived intangible assets. Amortization expense associated with the finite-lived intangible assets was $11 million, $12 million and $13 million for the years ended December 31, 2022, 2021 and 2020, respectively, and is reported in “other operating expenses” in the consolidated statements of operations.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
On February 24, 2021, the Company received the last regulatory approval required to merge MAC with and into AGM, with AGM as the surviving company. The merger was effective on April 1, 2021. Upon the merger all direct insurance policies issued by MAC became direct insurance obligations of AGM. As a result, the Company wrote off the $16 million carrying value of the indefinite-lived intangible asset related to the MAC insurance licenses in the first quarter of 2021. This was reported in “other operating expenses” in the Insurance segment.
As of December 31, 2022, future annual amortization of finite-lived intangible assets is estimated to be:
Estimated Future Amortization Expense for Finite-Lived Intangible Assets
| | | | | | | | |
| | As of December 31, 2022 |
Year | | (in millions) |
2023 | $ | 11 | |
2024 | 10 | |
2025 | 6 | |
2026 | 5 | |
2027 | | 5 | |
Thereafter | 3 | |
Total | $ | 40 | |
12. Long-Term Debt and Credit Facilities
Accounting Policy
Long-term debt is recorded at principal amounts net of any: (1) unamortized original issue discount or premium; (2) unamortized acquisition date fair value adjustments for AGM and AGMH debt; and (3) debt issuance costs. Original issue discount and premium, acquisition date fair value adjustments for AGM and AGMH debt, and debt issuance costs are accreted into interest expense over the contractual term of the applicable debt. When long-term debt is redeemed, the difference between the cash paid to redeem the debt and the carrying value of the debt is reported as a “loss on extinguishment of debt” in the consolidated statements of operations. When one consolidated subsidiary (AGUS) purchases outstanding debt of another consolidated subsidiary (AGMH), the difference between the cash paid to redeem the debt and the carrying value of the debt is reported as “other income” in the consolidated statements of operations.
CCS are carried at fair value with changes in fair value reported in the consolidated statement of operations. See Note 9, Fair Value Measurement, – Other Assets – Committed Capital Securities, for a discussion of the fair value measurement of the CCS.
Long-Term Debt
The Company’s long-term debt outstanding primarily consists of debt issued by the U.S. Holding Companies. All of the U.S. Holding Companies’ long-term debt is fully and unconditionally guaranteed by AGL; AGL’s guarantee of the junior subordinated debentures is on a junior subordinated basis.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Principal and Carrying Amounts of Debt
The principal and carrying values of the Company’s debt are presented in the table below.
Principal and Carrying Amounts of Long-Term Debt
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
| Principal | | Carrying Value | | Principal | | Carrying Value |
| (in millions) |
AGUS 7% Senior Notes | $ | 200 | | | $ | 198 | | | $ | 200 | | | $ | 197 | |
AGUS 5% Senior Notes | 330 | | | 329 | | | 330 | | | 329 | |
AGUS 3.15% Senior Notes | 500 | | | 495 | | | 500 | | | 495 | |
AGUS 3.6% Senior Notes | 400 | | | 395 | | | 400 | | | 395 | |
AGUS Series A Enhanced Junior Subordinated Debentures | 150 | | | 150 | | | 150 | | | 150 | |
AGMH Junior Subordinated Debentures (1) | 146 | | | 108 | | | 146 | | | 105 | |
AGM Notes Payable | — | | | — | | | 2 | | | 2 | |
Total | $ | 1,726 | | | $ | 1,675 | | | $ | 1,728 | | | $ | 1,673 | |
____________________
(1) Carrying amounts are different than principal amounts primarily due to fair value adjustments at the date of the AGMH acquisition, which are accreted into interest expense over the remaining terms of these obligations. Net of AGMH’s long-term debt purchased by AGUS.
Debt Issued by AGUS
7% Senior Notes. On May 18, 2004, AGUS issued $200 million of 7% Senior Notes due 2034 (7% Senior Notes) for net proceeds of $197 million. Although the coupon on the Senior Notes is 7%, the effective rate is approximately 6.4%, taking into account the effect of a cash flow hedge executed by the Company in March 2004. The notes are redeemable, in whole or in part, at their principal amount plus accrued and unpaid interest to the date of redemption or, if greater, the make-whole redemption price.
5% Senior Notes. On June 20, 2014, AGUS issued $500 million of 5% Senior Notes due 2024 (5% Senior Notes) for net proceeds of $495 million. The net proceeds from the sale of the notes were used for general corporate purposes, including the purchase of AGL common shares. The notes are redeemable, in whole or in part, at their principal amount plus accrued and unpaid interest to the date of redemption or, if greater, the make-whole redemption price. On September 27, 2021, the Company used a portion of the proceeds from the issuance of AGUS’s 3.6% Senior Notes on August 20, 2021 to redeem $170 million of the outstanding principal of these 5% Senior Notes.
3.15% Senior Notes. On May 26, 2021, AGUS issued $500 million of 3.150% Senior Notes due 2031 (3.15% Senior Notes) for net proceeds of $494 million The net proceeds from the issuance were used for the redemption of AGMH’s debt, as described below, with the balance being used for general corporate purposes, including share repurchases. AGUS may redeem all or part of the 3.15% Senior Notes at any time or from time to time prior to March 15, 2031 (the date that is three months prior to the maturity of the 3.15% Senior Notes), at its option, at a redemption price equal to the greater of: (i) 100% of the principal amount of the 3.15% Senior Notes being redeemed; or (ii) the sum of the present values of the remaining scheduled payments of principal and interest on the Notes being redeemed (excluding interest accrued to the redemption date) from the redemption date to March 15, 2031 discounted to the date of redemption on a semi-annual basis (assuming a 360-day year consisting of twelve 30-day months) at a discount rate equal to the Treasury Rate plus 25 bps; plus, in each case, accrued and unpaid interest on the 3.15% Senior Notes to be redeemed to, but excluding, the redemption date. AGUS may redeem all or part of the 3.15% Senior Notes at any time or from time to time on and after March 15, 2031, at its option, at a redemption price equal to 100% of the principal amount of the 3.15% Senior Notes being redeemed, plus accrued and unpaid interest on the 3.15% Senior Notes to be redeemed to, but excluding, the redemption date. The 3.15% Senior Notes are fully and unconditionally guaranteed on a senior unsecured basis by AGL. The 3.15% Senior Notes are senior unsecured obligations of AGUS and rank equally in right of payment with all of AGUS’s other unsecured and unsubordinated indebtedness outstanding. The guarantee is a senior unsecured obligation of AGL and ranks equally in right of payment with all of AGL’s other unsecured and unsubordinated indebtedness outstanding.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
3.6% Senior Notes. On August 20, 2021, AGUS issued $400 million of 3.600% Senior Notes due 2051 (3.6% Senior Notes) for net proceeds of $395 million. The net proceeds from the issuance were used for the redemption on September 27, 2021, of AGMH’s debt and a portion of AGUS’s debt maturing in 2024, as described below. AGUS may redeem all or part of the 3.6% Senior Notes at any time or from time to time prior to March 15, 2051 (the date that is six months prior to the maturity of the 3.6% Senior Notes), at its option, at a redemption price equal to the greater of: (i) 100% of the principal amount of the 3.6% Senior Notes being redeemed; or (ii) the sum of the present values of the remaining scheduled payments of principal and interest on the Notes being redeemed (excluding interest accrued to the redemption date) from the redemption date to March 15, 2051 discounted to the date of redemption on a semi-annual basis (assuming a 360-day year consisting of twelve 30-day months) at a discount rate equal to the Treasury Rate plus 30 bps; plus, in each case, accrued and unpaid interest on the 3.6% Senior Notes to be redeemed to, but excluding, the redemption date. AGUS may redeem all or part of the 3.6% Senior Notes at any time or from time to time on and after March 15, 2051, at its option, at a redemption price equal to 100% of the principal amount of the 3.6% Senior Notes being redeemed, plus accrued and unpaid interest on the 3.6% Senior Notes to be redeemed to, but excluding, the redemption date. The 3.6% Senior Notes are fully and unconditionally guaranteed on a senior unsecured basis by AGL. The 3.6% Senior Notes are senior unsecured obligations of AGUS and rank equally in right of payment with all of AGUS’s other unsecured and unsubordinated indebtedness outstanding. The guarantee is a senior unsecured obligation of AGL and ranks equally in right of payment with all of AGL’s other unsecured and unsubordinated indebtedness outstanding.
Series A Enhanced Junior Subordinated Debentures. On December 20, 2006, AGUS issued $150 million of Debentures due 2066. The Debentures pay a floating rate of interest, reset quarterly, at a rate equal to three month LIBOR plus a margin equal to 2.38%. AGUS may select at one or more times to defer payment of interest for one or more consecutive periods for up to ten years. Any unpaid interest bears interest at the then applicable rate. AGUS may not defer interest past the maturity date. The debentures are redeemable, in whole or in part, at their principal amount plus accrued and unpaid interest to the date of redemption.
Debt Issued by AGMH
Junior Subordinated Debentures. On November 22, 2006, AGMH issued $300 million face amount of Junior Subordinated Debentures with a scheduled maturity date of December 15, 2036 and a final repayment date of December 15, 2066. The final repayment date of December 15, 2066 may be automatically extended up to four times in five-year increments provided certain conditions are met. The debentures are redeemable, in whole or in part, at any time prior to December 15, 2036 at their principal amount plus accrued and unpaid interest to the date of redemption or, if greater, the make-whole redemption price. Interest on the debentures will accrue from November 22, 2006 to December 15, 2036 at the annual rate of 6.4%. If any amount of the debentures remains outstanding after December 15, 2036, then the principal amount of the outstanding debentures will bear interest at a floating interest rate equal to one-month LIBOR plus 2.215% until repaid. AGMH may elect at one or more times to defer payment of interest on the debentures for one or more consecutive interest periods that do not exceed ten years. In connection with the completion of this offering, AGMH entered into a replacement capital covenant for the benefit of persons that buy, hold or sell a specified series of AGMH long-term indebtedness ranking senior to the debentures. Under the covenant, the debentures will not be repaid, redeemed, repurchased or defeased by AGMH or any of its subsidiaries on or before the date that is 20 years prior to the final repayment date, except to the extent that AGMH has received proceeds from the sale of replacement capital securities. The proceeds from this offering were used to pay a dividend to the shareholders of AGMH. Over the past several years AGUS purchased, and as of December 31, 2022 and 2021, AGUS holds approximately $154 million in principal of the AGMH Subordinated Debentures.
Loss on Extinguishment of Debt
On July 9, 2021, a portion of the proceeds from the issuance of the 3.15% Senior Notes was used to redeem $200 million of AGMH debt as follows:
•all $100 million of AGMH’s 6 7/8% Notes (6 7/8% Quarterly Interest Bonds) due in 2101, and
•$100 million of the $230 million of AGMH’s 6.25% Notes due in 2102.
On September 27, 2021, all of the proceeds from the issuance of the 3.6% Senior Notes were used to redeem $400 million of AGMH and AGUS debt as follows:
•all $100 million of AGMH’s 5.6%% Notes due in 2103,
•the remaining $130 million of AGMH 6.25% Notes due in 2102, and
•$170 million of the $500 million of AGUS’s 5% Senior Notes due in 2024.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
As a result of these redemptions, the Company recognized a loss on extinguishment of debt of approximately $175 million on a pre-tax basis ($138 million after-tax) in the year ended December 31, 2021, which represents the difference between the amount paid to redeem the debt and the carrying value of the debt. The loss on extinguishment of debt primarily consists of a $156 million acceleration of unamortized fair value adjustments that were originally recorded upon the acquisition of AGMH in 2009, and a $19 million make-whole payment associated with the redemption of $170 million of AGUS’s 5% Senior Notes.
Debt Maturity and Interest Expense
Scheduled principal payments of the Company’s debt are as follows:
Debt Maturity Schedule (1)
As of December 31, 2022
| | | | | | | | |
Year | | Principal |
| | (in millions) |
2023 | | $ | — | |
2024 | | 330 | |
2025 | | — | |
2026 | | — | |
2027 | | — | |
2028-2047 | | 700 | |
2048-2066 | | 696 | |
Total | | $ | 1,726 | |
____________________
(1) Includes eliminations of AGMH’s debt purchased by AGUS.
The Company’s interest expense was $81 million, $87 million and $85 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Committed Capital Securities
Each of AGC and AGM have entered into put agreements with four separate custodial trusts allowing AGC and AGM, respectively, to issue an aggregate of $200 million of non-cumulative redeemable perpetual preferred securities to the trusts in exchange for cash. Each custodial trust was created for the primary purpose of issuing $50 million face amount of CCS, investing the proceeds in high-quality assets and entering into put options with AGC or AGM, as applicable. The Company is not the primary beneficiary of the trusts and therefore the trusts are not consolidated in Assured Guaranty’s financial statements.
The trusts provide AGC and AGM access to new equity capital at their respective sole discretion through the exercise of the put options. Upon AGC’s or AGM’s exercise of its put option, the relevant trust will liquidate its portfolio of eligible assets and use the proceeds to purchase the AGC or AGM preferred stock, as applicable. AGC or AGM may use the proceeds from its sale of preferred stock to the trusts for any purpose, including the payment of claims. The put agreements have no scheduled termination date or maturity. However, each put agreement will terminate if (subject to certain grace periods) specified events occur. Both AGC and AGM continue to have the ability to exercise their respective put options and cause the related trusts to purchase their preferred stock.
Prior to 2008 or 2007, the amounts paid on the CCS were established through an auction process. All of those auctions failed in 2008 or 2007, and the rates paid on the CCS increased to their respective maximums. The annualized rate on the AGC CCS is one-month LIBOR plus 250 bps, and the annualized rate on the AGM CPS is one-month LIBOR plus 200 bps.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Short-Term Loan Facility
On February 3, 2022, the Company entered into a secured short-term loan facility with a major financial institution to partially fund gross payments in connection with the resolution of a portion of its Puerto Rico exposures. See Note 3, Outstanding Exposure. The short-term loan facility permitted the Company to borrow up to $550 million for up to thirty days and up to $150 million for up to six months. The Company borrowed $400 million on March 14, 2022 and repaid it in full, with interest at 1.10%, on March 16, 2022. The ability of the Company to borrow under the facility has expired.
13. Employee Benefit Plans
Assured Guaranty Ltd. 2004 Long-Term Incentive Plan
Under the Assured Guaranty Ltd. 2004 Long-Term Incentive Plan, as amended (the Incentive Plan), the number of AGL common shares that may be delivered under the Incentive Plan may not exceed 18,670,000. As of December 31, 2022, 8,059,991 common shares were available for grant under the Incentive Plan. In the event of certain transactions affecting AGL’s common shares, the number or type of shares subject to the Incentive Plan, the number and type of shares subject to outstanding awards under the Incentive Plan, and the exercise price of awards under the Incentive Plan, may be adjusted.
The Incentive Plan authorizes the grant of incentive stock options, non-qualified stock options, stock appreciation rights, and full value awards that are based on AGL’s common shares. The grant of full value awards may be in return for a participant's previously performed services, or in return for the participant surrendering other compensation that may be due, or may be contingent on the achievement of performance or other objectives during a specified period. The grant of full value awards are subject to a risk of forfeiture or other restrictions that will lapse upon the achievement of one or more goals relating to completion of service by the participant, or achievement of performance or other objectives. Awards under the Incentive Plan may accelerate and become vested upon a change in control of AGL.
The Incentive Plan is administered by the Compensation Committee of AGL's Board of Directors (the Board), except as otherwise determined by the Board. The Board may amend or terminate the Incentive Plan.
Accounting Policy
Share-based compensation expense is based on the grant date fair value using the grant date closing price or the Monte Carlo or Black-Scholes-Merton (Black-Scholes) pricing models. The Company amortizes the fair value of share-based awards on a straight-line basis over the requisite service periods of the awards, which are generally the vesting periods, with the exception of retirement‑eligible employees. For retirement-eligible employees, the portion of the unvested time-based awards that become fully vested upon retirement eligibility are expensed immediately.
The fair value of each award under the Assured Guaranty Ltd. Employee Stock Purchase Plan is estimated at the beginning of the offering period using the Black-Scholes option valuation model and are expensed over the period which the employee participates in the plan and pays for the shares.
Long-Term Incentive Plan
Restricted Stock Units
Restricted stock units are valued based on the closing price of the underlying shares at the date of grant. The Company awards restricted stock units to employees that generally vest after a three-year or over a four-year period. Occasionally the Company may award restricted stock units to employees that vest after a four-year period. The shares are delivered on the vesting date.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Restricted Stock Unit Activity
| | | | | | | | | | | | | | |
Nonvested Stock Units | | Number of Stock Units | | Weighted Average Grant Date Fair Value Per Share |
Nonvested at December 31, 2021 | 906,302 | | | $ | 43.25 | |
Granted | 441,436 | | | 56.46 | |
Vested | (279,089) | | | 41.26 | |
Forfeited | (1,583) | | | 47.39 | |
Nonvested at December 31, 2022 | 1,067,066 | | | $ | 49.18 | |
As of December 31, 2022, the total unrecognized compensation cost related to outstanding non-vested restricted stock units was $21 million, which the Company expects to recognize over the weighted-average remaining service period of 1.8 years. The total fair value of restricted stock units vested during the years ended December 31, 2022, 2021 and 2020 was $12 million, $12 million and $11 million, respectively. The weighted-average grant-date fair value of restricted stock units granted during the years ended December 31, 2022, 2021 and 2020 was $56.46, $44.08, and $41.31, respectively.
Performance Restricted Stock Units
Each performance restricted stock unit represents a contingent right to receive up to a certain number of the Company’s common shares. Awards tied to core adjusted book value per share represent the right to receive up to two shares at the end of a three-year performance period, depending on the growth in core adjusted book value per share over the three-year performance period. Performance restricted stock units tied to total shareholder return (TSR) relative to the TSR of the 55th percentile of the Russell Midcap Financial Services Index represent the right to receive up to 2.5 shares at the end of a three-year performance period. The shares related to awards tied to core adjusted book value per share are delivered on the vesting date and the shares related to awards tied to relative TSR are generally delivered on the fourth anniversary of the grant date.
Performance Restricted Stock Unit Activity
| | | | | | | | | | | | | | |
Performance Restricted Stock Units | | Number of Performance Share Units | | Weighted Average Grant Date Fair Value Per Share |
Nonvested at December 31, 2021 | 614,912 | | | $ | 46.25 | |
Granted (1) | 217,551 | | | 62.89 | |
Vested (1) | (197,078) | | | 41.34 | |
Forfeited | — | | | — | |
Nonvested at December 31, 2022 (2) | 635,385 | | | $ | 54.26 | |
____________________
(1) Includes 94,209 performance restricted stock units that were granted prior to 2022 at a weighted average grant date fair value of $41.34, but met performance hurdles and vested during 2022. The weighted average grant date fair value per share excludes these shares.
(2) Excludes 167,942 performance restricted stock units that have met performance hurdles and will be eligible for vesting after December 31, 2022.
As of December 31, 2022, the total unrecognized compensation cost related to outstanding non-vested performance share units was $15 million, which the Company expects to recognize over the weighted-average remaining service period of 1.7 years. The total value of performance restricted stock units vested during the years ended December 31, 2022, 2021 and 2020 was based on grant date fair value and was $8 million, $9 million and $8 million, respectively.
For the 2022, 2021 and 2020 awards, the grant-date fair value of the performance restricted stock units tied to relative TSR was calculated using a Monte Carlo simulation in order to determine the total return of the Company’s shares relative to the total return of financial companies in the Russell Midcap Financial Services Index. The inputs to the simulation include the beginning prices of shares, historical volatilities, and dividend yields of all relevant companies as well as all possible pairwise correlation coefficients among the relevant companies. In addition, the risk-free return and discount for illiquidity are also included.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The following are significant assumptions used in determining the fair value of the performance restricted stock units tied to relative TSR.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, |
| | 2022 | | 2021 | | 2020 |
Expected term | | 2.85 years | | 2.85 years | | 2.84 years |
Expected volatility | | 27.19 | % | – | 78.96% | | 26.55 | % | – | 65.84% | | 11.93 | % | – | 48.12% |
Dividend yield | | 0.00% | | 0.00% | | 0.00% |
Risk-free-rates | | 1.74% | | 0.22% | | 1.14% |
Grant-date fair value | | $83.97 | | $60.06 | | $38.96 |
For the 2022, 2021 and 2020 awards, the grant-date fair value of the performance restricted stock units tied to core adjusted book value was based on the grant date closing price.
The weighted-average grant-date fair value of the 2022, 2021 and 2020 awards was $62.89, $52.04 and $41.03, respectively.
Restricted Stock Awards
Restricted stock awards are valued based on the closing price of the underlying shares at the date of grant. The Company awards restricted stock awards to non-executive directors that vest after one year. The shares are delivered on the vesting date.
Restricted Stock Award Activity
| | | | | | | | | | | | | | |
Nonvested Shares | | Number of Shares | | Weighted Average Grant Date Fair Value Per Share |
Nonvested at December 31, 2021 | 44,797 | | | $ | 51.34 | |
Granted | 36,403 | | | 59.47 | |
Vested | (44,797) | | | 51.34 | |
Forfeited | — | | | — | |
Nonvested at December 31, 2022 | 36,403 | | | $ | 59.47 | |
As of December 31, 2022, the total unrecognized compensation cost related to outstanding non-vested restricted stock awards was $0.7 million, which the Company expects to recognize over the weighted-average remaining service period of 0.3 years. The total fair value of shares vested during the years ended December 31, 2022, 2021 and 2020 was $2.3 million, $1.9 million and $2.3 million, respectively. The weighted-average grant-date fair value of shares granted during the years ended December 31, 2022, 2021 and 2020 was $59.47, $51.34 and $28.12, respectively.
Employee Stock Purchase Plan
The Company established the AGL Employee Stock Purchase Plan (Stock Purchase Plan) in accordance with Internal Revenue Code of 1986 (the Code) Section 423, and participation is available to all eligible employees. Maximum annual purchases by participants are limited to the number of whole shares that can be purchased by an amount equal to 10% of the participant's compensation or, if less, shares having a value of $25,000. Participants may purchase shares at a purchase price equal to 85% of the lesser of the fair market value of the stock on the first day or the last day of the subscription period. The Company has reserved for issuance and purchases under the Stock Purchase Plan 850,000 AGL common shares. As of December 31, 2022, 65,042 common shares were available for grant under the Stock Purchase Plan.
The fair value of each award under the Stock Purchase Plan is estimated using the following assumptions: a) the expected dividend yield is based on the current expected annual dividend and share price on the grant date; b) the expected volatility is estimated at the date of grant based on the historical share price volatility, calculated on a daily basis; c) the risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant; and d) the expected life is based on the term of the offering period.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Stock Purchase Plan
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (dollars in millions) |
Proceeds from purchase of shares by employees | $ | 2.4 | | | $ | 2.1 | | | $ | 1.5 | |
Number of shares issued by the Company | 53,453 | | | 67,615 | | | 72,797 | |
Share-Based Compensation Expense
The following table presents share-based compensation costs and the amount of such costs that are deferred as policy acquisition costs, pre-tax. Amortization of previously deferred share compensation costs is not shown in the table below.
Share-Based Compensation Expense Summary
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Share‑based compensation expense | $ | 39 | | | $ | 27 | | | $ | 25 | |
Share‑based compensation capitalized as DAC | 3 | | | 2 | | | 1 | |
Income tax benefit | 6 | | | 4 | | | 4 | |
Defined Contribution Plan
The Company maintains a savings incentive plan, which is qualified under Section 401(a) of the Code for U.S. employees. Eligible participants may contribute a percentage of their eligible compensation subject to U.S. Internal Revenue Service (IRS) limitations. The Company’s matching contribution is an amount equal to 100% of each participant’s contributions up to 7% of such participant’s eligible compensation, subject to IRS limitations. Certain eligible participants may also contribute a percentage of eligible compensation over the IRS limitations to a nonqualified supplemental executive retirement plan. The Company's matching contribution in the nonqualified plan is an amount equal to 100% of each participant’s contributions up to 6% of participant’s eligible compensation above the IRS limitations for the qualified plan. The Company also makes core contributions of 7% of the participant’s eligible compensation to the qualified plan, subject to IRS limitations, regardless of whether the employee otherwise contributes to the plan, and a core contribution of 6% of the participant’s eligible compensation above the IRS limitations for the qualified plan to the nonqualified plan for eligible employees. Employees become fully vested in Company contributions to the qualified and nonqualified plans after one year of service, as defined in the plan (or upon reaching age 65 for the nonqualified plan, if earlier). Plan eligibility is immediate upon hire. The Company also maintains similar non-qualified plans for non-U.S. employees. The Company recognized defined contribution expenses of $20 million, $20 million and $20 million for the years ended December 31, 2022, 2021 and 2020, respectively.
14. Income Taxes
AGL and its Bermuda subsidiaries, AG Re, AGRO, and Cedar Personnel Ltd. (collectively, the Bermuda Subsidiaries), are not subject to any income, withholding or capital gains taxes under current Bermuda law. The Company has received an assurance from the Minister of Finance in Bermuda that, in the event of any taxes being imposed, AGL and its Bermuda Subsidiaries will be exempt from taxation in Bermuda until March 31, 2035. AGL’s U.S., U.K. and French subsidiaries are subject to income taxes imposed by U.S., U.K. and French authorities, respectively, and file applicable tax returns. In addition, AGRO, a Bermuda domiciled company, has elected under Section 953(d) of the U.S. Internal Revenue Code to be taxed as a U.S. domestic corporation.
In November 2013, AGL became tax resident in the U.K. although it remains a Bermuda-based company and its administrative and head office functions continue to be carried on in Bermuda. As a U.K. tax resident company, AGL is required to file a corporation tax return with His Majesty’s Revenue & Customs. AGL is subject to U.K. corporation tax in respect of its worldwide profits (both income and capital gains), subject to any applicable exemptions. The corporation tax rate was 19%. The Company expects that the dividends AGL receives from its direct subsidiaries will be exempt from U.K. corporation tax due to the exemption in section 931D of the U.K. Corporation Tax Act 2009. In addition, the Company obtained a clearance from His Majesty’s Revenue & Customs confirming any dividends paid by AGL to its shareholders should not be
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
subject to any withholding tax in the U.K. The Company does not expect any profits of non-U.K. resident members of the group to be taxed under the U.K. “controlled foreign companies” regime.
AGUS files a consolidated federal income tax return with all of its U.S. subsidiaries. Assured Guaranty Overseas US Holdings Inc. and its subsidiaries, AGRO and AG Intermediary Inc., file their own consolidated federal income tax return. The U.S. entities acquired in the BlueMountain Acquisition are included in the AGUS consolidated federal income tax return and the U.K. entities acquired in the BlueMountain Acquisition are included in the U.K tax returns.
The Coronavirus Aid, Relief, and Economic Security Act (the CARES Act) became law on March 27, 2020 and was updated on April 9, 2020. The CARES Act, among other tax changes, accelerates the ability of companies to receive refunds of alternative minimum tax (AMT) credits related to tax years beginning in 2018 and 2019. As a result, the Company received a refund for AMT credits in 2020.
Accounting Policy
The provision for income taxes consists of an amount for taxes currently payable and an amount for deferred taxes. Deferred income taxes are provided for temporary differences between the financial statement carrying amounts and tax bases of assets and liabilities, using enacted rates in effect for the year in which the differences are expected to reverse. A valuation allowance is recorded to reduce the deferred tax asset to an amount that is more likely than not to be realized.
Non-interest-bearing tax and loss bonds are purchased in the amount of the tax benefit that results from deducting statutory-basis contingency reserves as provided under the Code Section 832(e). The Company records the purchase of tax and loss bonds in deferred taxes.
The Company recognizes tax benefits only if a tax position is “more likely than not” to prevail.
The Company elected to account for tax associated with Global Intangible Low-Taxed Income (GILTI) as a current-period expense when incurred.
Deferred and current tax assets and liabilities are reported in “other assets” or ”other liabilities” on the consolidated balance sheets.
Tax Assets (Liabilities)
Deferred and Current Tax Assets (Liabilities)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Net deferred tax assets (liabilities) | $ | 114 | | | $ | (33) | |
Net current tax assets (liabilities) | 63 | | | (43) | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Components of Net Deferred Tax Assets (Liabilities)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
| (in millions) |
Deferred tax assets: | | | |
Unearned premium reserves, net | $ | 26 | | | $ | 51 | |
Net unrealized investment losses | 70 | | | — | |
Rent | 18 | | | 17 | |
Investments | 7 | | | — | |
Foreign tax credit | 5 | | | 24 | |
Net operating loss | 25 | | | 28 | |
Depreciation | 30 | | | 27 | |
Deferred compensation | 30 | | | 29 | |
Deferred balances related to non-U.S. affiliates | 14 | | | — | |
Other | 23 | | | 19 | |
Total deferred tax assets | 248 | | | 195 | |
| | | |
Deferred tax liabilities: | | | |
Net unrealized investment gains | — | | | 74 | |
Investments | — | | | 30 | |
DAC | 20 | | | 20 | |
Loss and LAE reserve | 74 | | | 44 | |
Lease | 14 | | | 16 | |
Other | 21 | | | 20 | |
Total deferred tax liabilities | 129 | | | 204 | |
Less: Valuation allowance | 5 | | | 24 | |
Net deferred tax assets (liabilities) | $ | 114 | | | $ | (33) | |
As part of the acquisition of CIFG Holding Inc. (CIFGH, and together with its subsidiaries, CIFG), the Company acquired $189 million of net operating losses (NOL) which will begin to expire in 2033. The NOL has been limited under the Code Section 382 due to a change in control as a result of the acquisition. As of December 31, 2022, the Company had $121 million of NOL available to offset its future U.S. taxable income.
Valuation Allowance
During 2022, the Company recorded a return to provision adjustment, which included the utilization of $19 million in foreign tax credits, thereby reducing the Company's foreign tax credits (FTC) from $24 million as of December 31, 2021 to $5 million as of December 31, 2022. FTCs were established under the 2017 Tax Cuts and Jobs Act (TCJA) for use against regular tax in future years, and will expire in 2027. In analyzing the future realizability of FTCs, the Company notes limitations on future foreign source income due to overall foreign losses as negative evidence. After reviewing positive and negative evidence, the Company came to the conclusion that it is more likely than not that the remaining FTC of $5 million will not be utilized, and therefore maintained a valuation allowance with respect to this tax attribute, resulting in a decrease in the valuation allowance from $24 million as of December 31, 2021 to $5 million as of December 31, 2022.
There were no changes in the valuation allowance during 2021. During 2020, the Company reduced its valuation allowance from $36 million as of December 31, 2019 to $24 million as of December 31, 2020 due to the expiration of the FTC from previous acquisitions.
The Company came to the conclusion that it is more likely than not that the remaining deferred tax assets will be fully realized after weighing all positive and negative evidence available as required under GAAP. The positive evidence that was considered included the cumulative income the Company has earned over the last three years, and the significant unearned premium income to be included in taxable income. The positive evidence outweighs any negative evidence that exists. As such, the Company believes that no valuation allowance is necessary in connection with the remaining deferred tax assets. The Company will continue to analyze the need for a valuation allowance on a quarterly basis.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Changes in market conditions during 2022, including rising interest rates, resulted in the recording of deferred tax assets related to net unrealized tax capital losses. When assessing recoverability of these deferred tax assets, the Company considers the ability and intent to hold the underlying securities to recovery in value, if necessary, as well as other factors as noted above. As of December 31, 2022, based on all available evidence, including capital loss carryback capacity, the Company concluded that the deferred tax assets related to the unrealized tax capital losses on the available-for-sale securities portfolios are, more likely than not, expected to be realized.
Provision for Income Taxes
The effective tax rates reflect the proportion of income recognized by each of the Company’s operating subsidiaries, with U.S. subsidiaries taxed at the U.S. marginal corporate income tax rate of 21% in 2022, 2021 and 2020; U.K. subsidiaries taxed at the U.K. marginal corporate tax rate of 19%; French subsidiaries taxed at the French marginal corporate tax rate of 25% in 2022, 27.5% in 2021, and 28% in 2020; and no taxes for the Company’s Bermuda Subsidiaries unless subject to U.S. tax by election. Controlled foreign corporations (CFCs) apply the local marginal corporate tax rate. In addition, the TCJA creates a new requirement that a portion of the GILTI earned by CFCs must be included currently in the gross income of the CFCs’ U.S. shareholder. The Company’s overall effective tax rate fluctuates based on the distribution of income across jurisdictions.
A reconciliation of the difference between the provision for income taxes and the expected tax provision at statutory rates in taxable jurisdictions is presented below.
Effective Tax Rate Reconciliation
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Expected tax provision (benefit) | $ | 23 | | | $ | 76 | | | $ | 83 | |
Tax-exempt interest | (14) | | | (19) | | | (20) | |
Change in liability for uncertain tax positions | — | | | — | | | (17) | |
Return to provision adjustment | (20) | | | (4) | | | (7) | |
Noncontrolling interest | (3) | | | (8) | | | (1) | |
State taxes | 12 | | | 7 | | | 4 | |
Taxes on reinsurance | — | | | (2) | | | 9 | |
Foreign taxes | 6 | | | 8 | | | (3) | |
Stock based compensation | 5 | | | 4 | | | — | |
Other | 2 | | | (4) | | | (3) | |
Total provision (benefit) for income taxes | $ | 11 | | | $ | 58 | | | $ | 45 | |
| | | | | |
Effective tax rate | 7.2 | % | | 12.2 | % | | 10.9 | % |
The expected tax provision (benefit) is calculated as the sum of pre-tax income in each jurisdiction multiplied by the statutory tax rate of the jurisdiction by which it will be taxed. Where there is a pre-tax loss in one jurisdiction and pre-tax income in another, the total combined expected tax rate may be higher or lower than any of the individual statutory rates.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The following tables present pre-tax income and revenue by jurisdiction.
Pre-tax Income (Loss) by Tax Jurisdiction
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
U.S. | $ | 189 | | | $ | 378 | | | $ | 385 | |
Bermuda | 44 | | | 115 | | | 16 | |
U.K. | (69) | | | (8) | | | 13 | |
France | (16) | | | (8) | | | (1) | |
Total | $ | 148 | | | $ | 477 | | | $ | 413 | |
Revenue by Tax Jurisdiction
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
U.S. | $ | 661 | | | $ | 685 | | | $ | 894 | |
Bermuda | 84 | | | 123 | | | 151 | |
U.K. | (15) | | | 41 | | | 60 | |
France | (8) | | | (3) | | | 6 | |
Other | 1 | | | 2 | | | 4 | |
Total | $ | 723 | | | $ | 848 | | | $ | 1,115 | |
Pre-tax income by jurisdiction may be disproportionate to revenue by jurisdiction to the extent that insurance losses incurred are disproportionate.
Audits
As of December 31, 2022, AGUS had open tax years with the U.S. IRS for 2018 forward and is currently under audit for the 2018 and 2019 tax years. As of December 31, 2022, Assured Guaranty Overseas US Holdings Inc. had open tax years with the U.S. IRS for 2019 forward and is not currently under audit with the IRS. In September 2022, His Majesty’s Revenue & Customs completed a business risk review of Assured Guaranty that commenced in July 2022 and assigned a low-risk rating for corporate taxes in the U.K. The Company’s French subsidiary is not currently under examination and has open tax years of 2019 forward.
Uncertain Tax Positions
The Company’s policy is to recognize interest related to uncertain tax positions in income tax expense and has accrued zero for full years 2022 and 2021 and $0.3 million for 2020. As of both December 31, 2022 and 2021, the Company has accrued zero of interest.
The total amount of reserves for unrecognized tax positions, including accrued interest, that would affect the effective tax rate, if recognized, was zero as of December 31, 2022, 2021 and 2020. In 2020, unrecognized tax positions were decreased by $15 million to zero as a result of settlement of positions taken during the prior period.
15. Insurance Company Regulatory Requirements
The following table summarizes the policyholder’s surplus and net income amounts reported to local regulatory bodies in the U.S. and Bermuda for insurance subsidiaries within the group. The discussion that follows describes the basis of accounting and differences to GAAP.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Insurance Regulatory Amounts Reported
U.S. and Bermuda
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Policyholders’ Surplus | | Net Income (Loss) |
| As of December 31, | | Year Ended December 31, |
| 2022 | | 2021 | | 2022 | | 2021 | | 2020 |
| (in millions) |
U.S. statutory companies: | | | | | | | | | |
AGM (1) | $ | 2,747 | | | $ | 3,053 | | | $ | 163 | | | $ | 352 | | | $ | 398 | |
AGC (2) | 1,916 | | | 2,070 | | | 62 | | | 282 | | | 73 | |
Bermuda statutory companies: | | | | | | | | | |
AG Re | 839 | | | 944 | | | 53 | | | 121 | | | 24 | |
AGRO | 390 | | | 425 | | | 9 | | | 6 | | | 7 | |
____________________
(1) Policyholders’ surplus is net of contingency reserves of $855 million and $877 million as of December 31, 2022 and December 31, 2021, respectively.
(2) Policyholders’ surplus is net of contingency reserves of $347 million and $348 million as of December 31, 2022 and December 31, 2021, respectively.
Basis of Regulatory Financial Reporting
United States
Each of the Company’s U.S. domiciled insurance companies’ ability to pay dividends depends, among other things, upon its financial condition, results of operations, cash requirements, compliance with rating agency requirements, and is also subject to restrictions contained in the insurance laws and related regulations of its state of domicile and other states. Financial statements prepared in accordance with accounting practices prescribed or permitted by local insurance regulatory authorities differ in certain respects from GAAP.
The Company’s U.S. domiciled insurance companies prepare statutory financial statements in accordance with accounting practices prescribed or permitted by the National Association of Insurance Commissioners (NAIC) and their respective insurance departments. Prescribed statutory accounting practices (SAP) are set forth in the NAIC Accounting Practices and Procedures Manual. The Company has no permitted accounting practices on a statutory basis.
GAAP differs in certain significant respects from the U.S. insurance companies’ statutory accounting practices prescribed or permitted by insurance regulatory authorities. The principal differences result from the statutory accounting practices listed below.
•Upfront premiums are earned upon expiration of risk and installment premiums are earned on a pro-rata basis over the installment period, rather than in proportion to the amount of insurance protection provided under GAAP. The timing of premium accelerations may also differ between statutory and GAAP. Under GAAP, premiums are accelerated only upon the legal defeasance of an insured obligation, whereas statutory premiums may be accelerated earlier if an insured obligation is economically defeased prior to legal defeasance.
•Acquisition costs are charged to expense as incurred rather than expensed over the period that the related premiums are earned under GAAP. Ceding commission income is earned immediately except for amounts in excess of acquisition costs, which are deferred, rather than fully deferred under GAAP.
•A contingency reserve is established according to applicable insurance laws, whereas no such reserve is required under GAAP.
•Certain assets designated as “non-admitted assets” are charged directly to statutory surplus, rather than reflected as assets under GAAP.
•Investments in subsidiaries are carried on the balance sheet on the equity basis, to the extent admissible, rather than consolidated with the parent under GAAP.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•The amount of admitted deferred tax assets are subject to an adjusted surplus threshold and subject to a limitation calculated in accordance with statutory accounting principles. Under GAAP there is no non-admitted asset determination, rather a valuation allowance is recorded to reduce the deferred tax asset to an amount that is more likely than not to be realized.
•Insured credit derivatives are accounted for as insurance contracts rather than accounted for as derivative contracts that are measured at fair value under GAAP.
•Bonds are reported at either amortized cost or the lower of amortized cost or fair value, rather than classified as available-for-sale or trading securities and carried at fair value under GAAP.
•The impairment model for fixed-maturity debt securities classified as available-for-sale under GAAP differs from the statutory impairment model. Under SAP, debt securities that have been determined to be other-than-temporarily impaired, are written down to fair value or the present value of cash flows. Under GAAP, an allowance for credit losses is established, and can be reversed for subsequent increases in expected cash flows.
•Insured obligations of VIEs, where the Company is deemed the primary beneficiary, are accounted for as insurance contracts. Under GAAP, such VIEs are consolidated and any transactions with the Company are eliminated.
•Surplus notes are recognized as surplus and each payment of principal and interest is recorded only upon approval of the insurance regulator rather than as liabilities with periodic accrual of interest under GAAP.
•Acquisitions are accounted for as either statutory purchases or statutory mergers, rather than under the purchase method under GAAP.
•Losses are discounted at pre-tax book yields, and recorded when there is a significant credit deterioration on specific insured obligations and the obligations are in default or default is probable. Under GAAP, expected losses are discounted at the risk-free rate at the end of each reporting period and are recorded only to the extent they exceed deferred premium revenue.
•The present value of contractual or expected installment premiums and commissions are not recorded on the balance sheet as they are under GAAP.
•The put options in CCS are not accounted for as derivatives as they are under GAAP.
•Foreign denominated unearned premiums reserve is remeasured at current exchange rates. rather than carried at historical rates under GAAP.
Bermuda
AG Re, a Bermuda regulated Class 3B insurer, and AGRO, a Bermuda regulated Class 3A and Class C insurer, prepare their statutory financial statements in conformity with the accounting principles set forth in the Insurance Act 1978, amendments thereto and related regulations. As of December 31, 2016, the Bermuda Monetary Authority (the Authority) requires insurers to prepare statutory financial statements in accordance with the particular accounting principles adopted by the insurer (which, in the case of AG Re and AGRO, are GAAP), subject to certain adjustments. The adjustments are mainly related to certain assets designated as “non-admitted assets” which are charged directly to statutory surplus rather than reflected as assets as they are under GAAP.
United Kingdom
AGUK prepares its Solvency and Financial Condition Report and other required regulatory financial reports based on Prudential Regulation Authority and Solvency II Regulations (Solvency II). As of December 31, 2022 AGUK’s Own Funds were an estimated £592 million (or $716 million). As of December 31, 2021 AGUK’s Own Funds were £591 million (or $800 million).
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
France
AGE prepares its Solvency and Financial Condition Report and other required regulatory financial reports based on Autorité de Contrôle Prudentiel et de Résolution (ACPR) regulations and Solvency II. As of December 31, 2022 AGE’s Own Funds were an estimated €52 million (or $56 million). As of December 31, 2021 AGE’s Own Funds were €58 million (or $66 million).
Dividend Restrictions and Capital Requirements
United States
Under the New York insurance law, AGM may only pay dividends out of “earned surplus,” which is the portion of an insurer’s surplus that represents the net earnings, gains or profits (after deduction of all losses) that have not been distributed to the insurer’s shareholders as dividends, transferred to stated capital or capital surplus, or applied to other purposes permitted by law, but does not include unrealized appreciation of assets. AGM may pay dividends without the prior approval of the New York State Department of Financial Services Superintendent (New York Superintendent) in an amount that, together with all dividends declared or distributed by it during the preceding 12 months, does not exceed the lesser of 10% of its policyholders’ surplus (as of its last annual or quarterly statement filed with the New York Superintendent) or 100% of its adjusted net investment income during that period.
The maximum amount available during 2023 for AGM to distribute as dividends without regulatory approval is estimated to be approximately $209 million. Of such $209 million, $40 million is estimated to be available for distribution in the first quarter of 2023.
Under Maryland’s insurance law, AGC may, with prior notice to the Maryland Insurance Administration Commissioner, pay an ordinary dividend in an amount that, together with all dividends paid in the prior 12 months, does not exceed the lesser of 10% of its policyholders’ surplus (as of the prior December 31) or 100% of its adjusted net investment income during that period. The maximum amount available during 2023 for AGC to distribute as ordinary dividends is approximately $102 million. Of such $102 million, approximately $20 million is available for distribution in the first quarter of 2023.
Bermuda
For AG Re, any distribution (including repurchase of shares) of any share capital, contributed surplus or other statutory capital that would reduce its total statutory capital by 15% or more of its total statutory capital as set out in its previous year's financial statements requires the prior approval of the Authority. Separately, dividends are paid out of an insurer’s statutory surplus and cannot exceed that surplus. Furthermore, annual dividends cannot exceed 25% of total statutory capital and surplus as set out in its previous year’s financial statements, which is $210 million, without AG Re certifying to the Authority that it will continue to meet required margins. Based on the foregoing limitations, in 2023 AG Re has the capacity to: (i) make capital distributions in an aggregate amount up to $129 million without the prior approval of the Authority; and (ii) declare and pay dividends in an aggregate amount up to approximately $210 million as of December 31, 2022. Such dividend capacity is further limited by: (i) the actual amount of AG Re’s unencumbered assets, which amount changes from time to time due in part to collateral posting requirements and which was approximately $138 million as of December 31, 2022; and (ii) the amount of statutory surplus, which as of December 31, 2022 was a deficit of $19 million.
For AGRO, a subsidiary of AG Re, annual dividends cannot exceed $98 million, without AGRO certifying to the Authority that it will continue to meet required margins. Based on the foregoing limitations, in 2023 AGRO has the capacity to: (i) make capital distributions in an aggregate amount up to $21 million without the prior approval of the Authority; and (ii) declare and pay dividends in an aggregate amount up to approximately $98 million as of December 31, 2022. Such dividend capacity is further limited by: (i) the actual amount of AGRO’s unencumbered assets, which amount changes from time to time due in part to collateral posting requirements and which was approximately $374 million as of December 31, 2022; and (ii) the amount of statutory surplus, which as of December 31, 2022 was $253 million.
United Kingdom
U.K. company law prohibits AGUK from declaring a dividend to its shareholders unless it has “profits available for distribution.” The determination of whether a company has profits available for distribution is based on its accumulated realized profits less its accumulated realized losses. While the U.K. insurance regulatory laws impose no statutory restrictions on a
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
general insurer’s ability to declare a dividend, the Prudential Regulation Authority’s capital requirements may in practice act as a restriction on dividends for AGUK.
France
French company law prohibits AGE from declaring a dividend to its shareholders unless it has “profits and/or reserves available for distribution.” The determination of whether a company has profits available for distribution is based on its accumulated realized profits less its accumulated realized losses. While French law imposes no statutory restrictions on an insurer’s ability to declare a dividend, the ACPR’s capital requirements may, in practice, act as a restriction on dividends for AGE.
Dividend Restrictions and Capital Requirements
Distributions from / Contributions to Insurance Company Subsidiaries
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions) |
Dividends paid by AGC to AGUS | $ | 207 | | | $ | 94 | | | $ | 166 | |
Dividends paid by AGM to AGMH | 266 | | | 291 | | | 267 | |
Dividends paid by AG Re to AGL (1) | — | | | 150 | | | 150 | |
Dividends from AGUK to AGM (2) | — | | | — | | | 124 | |
Contributions from AGM to AGE (2) | — | | | — | | | (123) | |
____________________
(1) The 2021 and 2020 amounts included fixed-maturity securities with a fair value of $46 million and $47 million, respectively.
(2) In 2020, the dividend paid to AGM from AGUK was contributed to AGE.
16. Related Party Transactions
From time to time, certain officers, directors, employees, their family members and related charitable foundations may make investments in various private funds, vehicles or accounts managed by AssuredIM. These investments are available to those of the Company’s employees whom the Company has determined to have a status that reasonably permits the Company to offer them these types of investments in compliance with applicable laws. Generally, these investments are not subject to the management fees and performance allocations or incentive fees charged to other investors. See Note 10, Asset Management Fees, for information on management fees from AssuredIM Funds and CLOs.
As of December 31, 2022 and December 31, 2021, each of Wellington Management Company, LLP (together with its affiliates, Wellington) and BlackRock Financial Management Inc. (together with its affiliates, BlackRock) directly or indirectly owned more than 5% of the Company’s common shares. Wellington is one of the Company’s investment managers, and BlackRock was also one of the Company’s investment managers until September 2020. BlackRock also provides investment reporting software to the Company.
The Company owns a minority interest in Wasmer, Schroeder & Company LLC (Wasmer), which until July 1, 2020, was also one of the Company’s investment portfolio managers. The Company’s investment management agreement with Wasmer was transferred to the Charles Schwab Corporation (Schwab) on July 1, 2020, in connection with the closing on July 1, 2020 of the purchase by Schwab of the business of Wasmer.
The investment management and reporting software expense from transactions with Wellington, BlackRock and Wasmer were approximately $2.0 million in 2022, $2.4 million in 2021 and $3.4 million in 2020. In addition, the Company recognized $0.5 million in 2020 in income from its investment in Wasmer, which is included in “equity in earnings of investees” in the consolidated statements of operations.
Other related party transactions include receivables from and payables to AssuredIM Funds and receivables due from employees. Total other assets and liabilities with related parties were $3 million and $1 million, respectively, as of December 31, 2022 and $4 million and $3 million, respectively, as of December 31, 2021. In addition, see Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for the investments in AssuredIM Funds and other affiliated entities that are held by CIVs.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
In addition, the Company cancelled 385,777 common shares it received in December 2020 from the Company’s former Chief Investment Officer and Head of Asset Management pursuant to the terms of the separation agreement. The Company recognized $12 million benefit in “other income” in the consolidated statements of operations in connection with this cancellation, with an offset to “retained earnings”.
17. Leases
The Company is party to various non-cancelable lease agreements, all of which are operating leases as of December 31, 2022. The majority of the Company's leases relate to office space dedicated to the Company's operations in various locations (primarily New York City, San Francisco, Bermuda, London and Paris) consisting of a total of 271 thousand square feet with expiration dates ranging from 2023 to 2032. The Company subleases certain properties that are not used in its operations.
Accounting Policy
The Company determines if an arrangement is a lease at inception. For operating leases with an original term of more than 12 months, where the Company is the lessee, it recognizes a right-of-use (ROU) asset in “other assets” and a lease liability in “other liabilities” on the consolidated balance sheets. An ROU asset represents the Company’s right to use an underlying asset for the lease term, and a lease liability represents the Company’s obligation to make lease payments arising from the lease. At the inception of a lease, the total fixed payments under a lease agreement are discounted utilizing an incremental borrowing rate that represents the Company’s collateralized borrowing rate. The rate is determined based on the lease term as of the lease commencement date. Some of the Company’s leases include renewal options, which are not included in the lease terms unless the Company is reasonably certain it will exercise the option.
The Company elected the practical expedient to account for all lease components and their associated non-lease components (i.e., common area maintenance, real estate taxes, building insurance, etc.) as a single lease component and include all fixed payments in the measurement of ROU assets and lease liabilities. Operating lease expense is recognized on a straight-line basis over the lease term. Costs related to variable lease and non-lease components for the Company’s leases are expensed in the period incurred. Sublease income is earned on a straight-line basis over the term of the lease.
The Company assesses ROU assets for impairment when certain events occur or when there are changes in circumstances including potential alternative uses. If circumstances require an ROU asset to be tested for possible impairment, and the carrying value of the ROU asset is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value exceeds its fair value and reported in “other operating expenses” in the consolidated statement of operations.
Lease Assets and Liabilities
As of December 31, 2022, the ROU asset and lease liability was $87 million and $116 million, respectively. As of December 31, 2021, the ROU asset and lease liability was $100 million and $136 million, respectively. The weighted average remaining lease term as of December 31, 2022 and December 31, 2021 was 8.2 years and 8.6 years, respectively. The Company used a weighted average discount rate of 2.49% and 2.40% as of December 31, 2022 and December 31, 2021, respectively.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Lease Expense and Other Information
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
| | (in millions) |
Operating lease cost (1) | | $ | 16 | | | $ | 16 | | | $ | 30 | |
Other lease costs (2) | | 3 | | | 3 | | | 4 | |
Sublease income | | (7) | | | (5) | | | (3) | |
Total lease cost (3) | | $ | 12 | | | $ | 14 | | | $ | 31 | |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | |
Operating cash outflows for operating leases | | $ | 23 | | | $ | 20 | | | $ | 19 | |
ROU assets obtained in exchange for new operating lease liabilities (4) | | 1 | | | 35 | | | 4 | |
____________________
(1) The 2020 amount includes $13 million ROU asset impairment.
(2) Includes variable, short-term and finance lease costs.
(3) Includes amortization on finance lease ROU assets and interest on finance lease liabilities reported in “other operating expenses” in the consolidated statements of operations.
(4) The amounts in 2021 relate primarily to additional office space leased in New York City.
During the fourth quarter of 2020, the Company made the decision to actively market for sublease the office space acquired in the BlueMountain Acquisition. Accordingly, the Company recognized an ROU asset impairment of $13 million as of December 31, 2020 within the Asset Management segment, reducing the carrying value of the associated ROU asset to its estimated fair value. This ROU asset fair value was estimated using an income-approach based on forecasted future cash flows expected to be derived from the property based on current sublease market rent.
Future Minimum Rental Payments
Operating Leases
| | | | | | | | |
| | As of December 31, 2022 |
Year | | (in millions) |
2023 | | $ | 23 | |
2024 | | 16 | |
2025 | | 13 | |
2026 | | 12 | |
2027 | | 12 | |
Thereafter | | 53 | |
Total lease payments | | 129 | |
Less: Imputed interest | | 13 | |
Total lease liabilities | | $ | 116 | |
18. Commitments and Contingencies
Legal Proceedings
Lawsuits arise in the ordinary course of the Company’s business. It is the opinion of the Company’s management, based upon the information available, that the expected outcome of litigation against the Company, individually or in the aggregate, will not have a material adverse effect on the Company’s financial position, although an adverse resolution of litigation against the Company in a fiscal quarter or year could have a material adverse effect on the Company’s results of operations or liquidity in a particular quarter or year.
In addition, in the ordinary course of their respective businesses, certain of AGL’s insurance subsidiaries are involved in litigation with third parties to recover insurance losses paid in prior periods or prevent or reduce losses in the future. For example, the Company is involved in a number of legal actions in the Federal District Court for Puerto Rico to enforce or defend its rights with respect to the obligations it insures of Puerto Rico and various of its related authorities and public corporations. See “Exposure to Puerto Rico” section of Note 3, Outstanding Exposure, for a description of such actions. See also “Recovery Litigation” section of Note 4, Expected Loss to be Paid (Recovered), for a description of recovery litigation
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
unrelated to Puerto Rico. Also, in the ordinary course of their respective business, certain of AGL’s investment management subsidiaries are involved in litigation with third parties regarding fees, appraisals or portfolio companies. The impact, if any, of these and other proceedings on the amount of recoveries the Company receives and losses it pays in the future is uncertain, and the impact of any one or more of these proceedings during any quarter or year could be material to the Company’s results of operations in that particular quarter or year.
The Company also receives subpoenas and interrogatories from regulators from time to time.
Accounting Policy
The Company establishes accruals for litigation and regulatory matters to the extent it is probable that a loss has been incurred and the amount of that loss can be reasonably estimated and discloses such amounts if material to the financial position of the Company. For litigation and regulatory matters where a loss may be reasonably possible, but not probable, or is probable but not reasonably estimable, no accrual is established, but if the matter is material, it would be disclosed below. The Company reviews relevant information with respect to its litigation and regulatory matters on a quarterly basis and updates its accruals, disclosures and estimates of reasonably possible loss based on such reviews.
Litigation
On November 28, 2011, Lehman Brothers International (Europe) (in administration) (LBIE) sued AG Financial Products Inc. (AGFP), an affiliate of AGC which in the past had provided credit protection to counterparties under CDS. AGC acts as the credit support provider of AGFP under these CDS. LBIE’s complaint, which was filed in the Supreme Court of the State of New York (the Court), asserted a claim for breach of the implied covenant of good faith and fair dealing based on AGFP's termination in December 2008 of nine credit derivative transactions between LBIE and AGFP and asserted claims for breach of contract and breach of the implied covenant of good faith and fair dealing based on AGFP’s termination in July 2008 of 28 other credit derivative transactions between LBIE and AGFP and AGFP’s calculation of the termination payment in connection with those 28 other credit derivative transactions. Following defaults by LBIE, AGFP properly terminated the transactions in question in compliance with the agreement between AGFP and LBIE, and calculated the termination payment properly. AGFP has calculated that LBIE owes AGFP approximately $4 million for the claims which were dismissed (as described below) and approximately $21 million in connection with the termination of the other credit derivative transactions, whereas LBIE asserted in the complaint that AGFP owes LBIE a termination payment of approximately $1.4 billion. AGFP filed a motion to dismiss the claims for breach of the implied covenant of good faith in LBIE’s complaint, and on March 15, 2013, the Court granted AGFP’s motion to dismiss in respect of the count relating to the nine credit derivative transactions and narrowed LBIE’s claim with respect to the 28 other credit derivative transactions. LBIE’s administrators disclosed in an April 10, 2015 report to LBIE’s unsecured creditors that LBIE’s valuation expert has calculated LBIE’s claim for damages in aggregate for the 28 transactions to range between a minimum of approximately $200 million and a maximum of approximately $500 million, depending on what adjustment, if any, is made for AGFP's credit risk. In addition, LBIE seeks prejudgment interest from the time of termination onwards. AGFP filed a motion for summary judgment on the remaining causes of action asserted by LBIE and on AGFP’s counterclaims, and on July 2, 2018, the Court granted in part and denied in part AGFP’s motion. The Court dismissed, in its entirety, LBIE’s remaining claim for breach of the implied covenant of good faith and fair dealing and also dismissed LBIE’s claim for breach of contract solely to the extent that it is based upon AGFP’s conduct in connection with the auction. With respect to LBIE’s claim for breach of contract, the Court held that there are triable issues of fact regarding whether AGFP calculated its loss reasonably and in good faith. On October 1, 2018, AGFP filed an appeal with the Appellate Division of the Supreme Court of the State of New York, First Judicial Department (the Appellate Division), seeking reversal of the portions of the lower court’s ruling denying AGFP’s motion for summary judgment with respect to LBIE’s sole remaining claim for breach of contract. On January 17, 2019, the Appellate Division affirmed the Court’s decision, holding that the lower court correctly determined that there are triable issues of fact regarding whether AGFP calculated its loss reasonably and in good faith. A bench trial was held before Justice Melissa A. Crane of the New York Supreme Court from October 18 through November 19, 2021. Post-trial briefing was submitted on June 21, 2022. In December 2022, both parties provided written submissions at the request of Justice Crane; a decision is anticipated in the first half of 2023.
19. Shareholders’ Equity
Accounting Policy
The Company records share repurchases as a reduction to “common shares” and “additional paid-in capital”. Once additional paid-in capital has been exhausted, share repurchases are recorded as a reduction to common shares and retained earnings.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Share Issuances
AGL has authorized share capital of $5 million divided into 500,000,000 shares with a par value $0.01 per share. Except as described below, AGL’s common shares have no preemptive rights or other rights to subscribe for additional common shares, no rights of redemption, conversion or exchange and no sinking fund rights. In the event of liquidation, dissolution or winding-up, the holders of AGL’s common shares are entitled to share equally, in proportion to the number of common shares held by such holder, in AGL’s assets, if any remain after the payment of all AGL’s debts and liabilities and the liquidation preference of any outstanding preferred shares. Under certain circumstances, AGL has the right to purchase all or a portion of the shares held by a shareholder at fair market value. All of the common shares are fully paid and non-assessable. Holders of AGL’s common shares are entitled to receive dividends as lawfully may be declared from time to time by the Board.
In general, and except as provided below, shareholders have one vote for each common share held by them and are entitled to vote with respect to their fully paid shares at all meetings of shareholders. However, if, and so long as, the common shares (and other of AGL’s shares) of a shareholder are treated as “controlled shares” (as determined pursuant to section 958 of the Code) of any U.S. Person and such controlled shares constitute 9.5% or more of the votes conferred by AGL’s issued and outstanding shares, the voting rights with respect to the controlled shares owned by such U.S. Person shall be limited, in the aggregate, to a voting power of less than 9.5% of the voting power of all issued and outstanding shares, under a formula specified in AGL’s Bye-Laws. The formula is applied repeatedly until there is no U.S. Person whose controlled shares constitute 9.5% or more of the voting power of all issued and outstanding shares and who generally would be required to recognize income with respect to AGL under the Code if AGL were a CFC as defined in the Code and if the ownership threshold under the Code were 9.5% (as defined in AGL’s Bye-Laws as a 9.5% U.S. Shareholder).
Subject to AGL’s Bye-Laws and Bermuda law, AGL’s Board has the power to issue any of AGL’s unissued shares as it determines, including the issuance of any shares or class of shares with preferred, deferred or other special rights.
Under AGL’s Bye-Laws and subject to Bermuda law, if AGL’s Board determines that any ownership of AGL's shares may result in adverse tax, legal or regulatory consequences to the Company, any of the Company’s subsidiaries or any of AGL’s shareholders or indirect holders of shares or its affiliates (other than such as AGL’s Board considers de minimis), the Company has the option, but not the obligation, to require such shareholder to sell to AGL, or to a third party to whom AGL assigns the repurchase right, the minimum number of common shares necessary to avoid or cure any such adverse consequences at a price determined in the discretion of the Board to represent the shares’ fair market value (as defined in AGL’s Bye-Laws). In addition, AGL’s Board may determine that shares held carry different voting rights when it deems it appropriate to do so to: (i) avoid the existence of any 9.5% U.S. Shareholder; and (ii) avoid adverse tax, legal or regulatory consequences to AGL or any of its subsidiaries or any direct or indirect holder of shares or its affiliates. “Controlled shares” includes, among other things, all shares of AGL that such U.S. Person is deemed to own directly, indirectly or constructively (within the meaning of section 958 of the Code). Further, these provisions do not apply in the event one shareholder owns greater than 75% of the voting power of all issued and outstanding shares.
Under these provisions, certain shareholders may have their voting rights limited to less than one vote per share, while other shareholders may have voting rights in excess of one vote per share. Moreover, these provisions could have the effect of reducing the votes of certain shareholders who would not otherwise be subject to the 9.5% limitation by virtue of their direct share ownership. AGL’s Bye-Laws provide that it will use its best efforts to notify shareholders of their voting interests prior to any vote to be taken by them.
Share Repurchases
On February 23, 2022 and August 3, 2022, the Board authorized the repurchase of an additional $350 million and $250 million, respectively, of its common shares. As of February 28, 2023, the Company was authorized to purchase $201 million of its common shares. The Company expects to repurchase shares from time to time in the open market or in privately negotiated transactions. The timing, form and amount of the share repurchases under the program are at the discretion of management and will depend on a variety of factors, including funds available at the parent company, other potential uses for such funds, market conditions, the Company’s capital position, legal requirements and other factors. The repurchase program may be modified, extended or terminated by the Board at any time. It does not have an expiration date.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Share Repurchases
| | | | | | | | | | | | | | | | | | | | |
Year | | Number of Shares Repurchased | | Total Payments (in millions) | | Average Price Paid Per Share |
2020 | | 15,787,804 | | | $ | 446 | | | $ | 28.23 | |
2021 | | 10,519,040 | | | 496 | | | 47.19 | |
2022 | | 8,847,981 | | | 503 | | | 56.79 | |
2023 (through February 28, 2023 on a settlement date basis) | | 36,369 | | | 2 | | | 62.23 | |
Deferred Compensation
Certain executives of the Company elected to invest a portion of their AG US Group Services Inc. supplemental executive retirement plan (AGS SERP) accounts in the employer stock fund in the AGS SERP. Each unit in the employer stock fund represents the right to receive one AGL common share upon a distribution from the AGS SERP. Each unit equals the number of AGL common shares which could have been purchased with the value of the account deemed invested in the employer stock fund as of the date of such election. As of December 31, 2022 and 2021, there were 74,309 and 74,309 units, respectively, in the AGS SERP.
Dividends
Any determination to pay dividends is at the discretion of the Company’s Board, and depends upon the Company’s results of operations, cash flows from operating activities, its financial position, capital requirements, general business conditions, legal, tax, regulatory, rating agency and contractual restrictions on the payment of dividends, other potential uses for such funds, and any other factors the Company’s Board deems relevant. For more information concerning regulatory constraints that affect the Company’s ability to pay dividends, see Note 15, Insurance Company Regulatory Requirements.
On February 22, 2023, the Company declared a quarterly dividend of $0.28 per common share compared with $0.25 per common share paid in 2022, an increase of 12%.
20. Other Comprehensive Income
The following tables present the changes in each component of AOCI and the effect of reclassifications out of AOCI into the respective lines in the consolidated statements of operations.
Changes in Accumulated Other Comprehensive Income (Loss) by Component
Year Ended December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Unrealized Gains (Losses) on Investments with: | | ISCR on FG VIEs’ Liabilities with Recourse | | Cumulative Translation Adjustment | | Cash Flow Hedge | | Total AOCI |
| No Credit Impairment | | Credit Impairment |
| (in millions) |
Balance, December 31, 2021 | $ | 375 | | | $ | (24) | | | $ | (21) | | | $ | (36) | | | $ | 6 | | | $ | 300 | |
Other comprehensive income (loss) before reclassifications | (755) | | | (103) | | | (4) | | | (9) | | | — | | | (871) | |
Less: Amounts reclassified from AOCI to: | | | | | | | | | | | |
Net realized investment gains (losses) | (44) | | | (21) | | | — | | | — | | | — | | | (65) | |
Fair value gains (losses) on FG VIEs | — | | | — | | | (3) | | | — | | | — | | | (3) | |
Interest expense | — | | | — | | | — | | | — | | | — | | | — | |
Total before tax | (44) | | | (21) | | | (3) | | | — | | | — | | | (68) | |
Tax (provision) benefit | 7 | | | 4 | | | 1 | | | — | | | — | | | 12 | |
Total amount reclassified from AOCI, net of tax | (37) | | | (17) | | | (2) | | | — | | | — | | | (56) | |
Other comprehensive income (loss) | (718) | | | (86) | | | (2) | | | (9) | | | — | | | (815) | |
Balance, December 31, 2022 | $ | (343) | | | $ | (110) | | | $ | (23) | | | $ | (45) | | | $ | 6 | | | $ | (515) | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Changes in Accumulated Other Comprehensive Income (Loss) by Component
Year Ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Unrealized Gains (Losses) on Investments with: | | ISCR on FG VIEs’ Liabilities with Recourse | | Cumulative Translation Adjustment | | Cash Flow Hedge | | Total AOCI |
| No Credit Impairment | | Credit Impairment |
| (in millions) |
Balance, December 31, 2020 | $ | 577 | | | $ | (30) | | | $ | (20) | | | $ | (36) | | | $ | 7 | | | $ | 498 | |
Other comprehensive income (loss) before reclassifications | (184) | | | — | | | (3) | | | — | | | — | | | (187) | |
Less: Amounts reclassified from AOCI to: | | | | | | | | | | | |
Net realized investment gains (losses) | 21 | | | (7) | | | — | | | — | | | — | | | 14 | |
Fair value gains (losses) on FG VIEs | — | | | — | | | (3) | | | — | | | — | | | (3) | |
Interest expense | — | | | — | | | — | | | — | | | 1 | | | 1 | |
Total before tax | 21 | | | (7) | | | (3) | | | — | | | 1 | | | 12 | |
Tax (provision) benefit | (3) | | | 1 | | | 1 | | | — | | | — | | | (1) | |
Total amount reclassified from AOCI, net of tax | 18 | | | (6) | | | (2) | | | — | | | 1 | | | 11 | |
Other comprehensive income (loss) | (202) | | | 6 | | | (1) | | | — | | | (1) | | | (198) | |
Balance, December 31, 2021 | $ | 375 | | | $ | (24) | | | $ | (21) | | | $ | (36) | | | $ | 6 | | | $ | 300 | |
Changes in Accumulated Other Comprehensive Income (Loss) by Component
Year Ended December 31, 2020
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Unrealized Gains (Losses) on Investments with: | | ISCR on FG VIEs’ Liabilities with Recourse | | Cumulative Translation Adjustment | | Cash Flow Hedge | | Total AOCI |
| No Credit Impairment | | Credit Impairment |
| (in millions) |
Balance, December 31, 2019 | $ | 352 | | | $ | 48 | | | $ | (27) | | | $ | (38) | | | $ | 7 | | | $ | 342 | |
Effect of adoption of accounting guidance on credit losses | 62 | | | (62) | | | — | | | — | | | — | | | — | |
Other comprehensive income (loss) before reclassifications | 189 | | | (29) | | | 7 | | | 2 | | | — | | | 169 | |
Less: Amounts reclassified from AOCI to: | | | | | | | | | | | |
Net realized investment gains (losses) | 30 | | | (16) | | | — | | | — | | | — | | | 14 | |
Total before tax | 30 | | | (16) | | | — | | | — | | | — | | | 14 | |
Tax (provision) benefit | (4) | | | 3 | | | — | | | — | | | — | | | (1) | |
Total amount reclassified from AOCI, net of tax | 26 | | | (13) | | | — | | | — | | | — | | | 13 | |
Other comprehensive income (loss) | 163 | | | (16) | | | 7 | | | 2 | | | — | | | 156 | |
Balance, December 31, 2020 | $ | 577 | | | $ | (30) | | | $ | (20) | | | $ | (36) | | | $ | 7 | | | $ | 498 | |
21. Earnings Per Share
Accounting Policy
The Company computes earnings per share (EPS) using the two-class method, which is an earnings allocation formula that determines EPS for: (i) each class of common shares (the Company has a single class of common shares); and (ii) participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings. Awards and share units under the AGS SERP with non-forfeitable dividends are considered participating securities.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Basic EPS is computed by dividing net income (loss) available to common shareholders of Assured Guaranty by the weighted-average number of common shares outstanding during the period. Diluted EPS adjusts basic EPS for the effects of restricted stock, restricted stock units, stock options and other potentially dilutive financial instruments (dilutive securities), only in the periods in which such effect is dilutive. The effect of the dilutive securities is reflected in diluted EPS by application of the more dilutive of: (1) the treasury stock method; or (2) the two-class method assuming nonvested shares are not converted into common shares.
Computation of Earnings Per Share
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| (in millions, except per share amounts) |
Basic EPS: | | | | | |
Net income (loss) attributable to AGL | $ | 124 | | | $ | 389 | | | 362 | |
Less: Distributed and undistributed income (loss) available to nonvested shareholders | 1 | | | — | | | 1 | |
Distributed and undistributed income (loss) available to common shareholders of AGL and subsidiaries, basic | $ | 123 | | | $ | 389 | | | 361 | |
Basic shares | 62.9 | | | 73.5 | | | 85.5 | |
Basic EPS | $ | 1.95 | | | $ | 5.29 | | | $ | 4.22 | |
| | | | | |
Diluted EPS: | | | | | |
Distributed and undistributed income (loss) available to common shareholders of AGL and subsidiaries, basic | $ | 123 | | | $ | 389 | | | $ | 361 | |
Plus: Re-allocation of undistributed income (loss) available to nonvested shareholders of AGL and subsidiaries | — | | | — | | | — | |
Distributed and undistributed income (loss) available to common shareholders of AGL and subsidiaries, diluted | $ | 123 | | | $ | 389 | | | $ | 361 | |
Basic shares | 62.9 | | | 73.5 | | | 85.5 | |
Dilutive securities: | | | | | |
Options and restricted stock awards | 1.0 | | | 0.8 | | | 0.7 | |
Diluted shares | 63.9 | | | 74.3 | | | 86.2 | |
Diluted EPS | $ | 1.92 | | | $ | 5.23 | | | $ | 4.19 | |
Potentially dilutive securities excluded from computation of EPS because of antidilutive effect | 0.6 | | | 0.1 | | | 0.8 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
22. Parent Company
The following tables present the condensed financial statements of Assured Guaranty Ltd.
Assured Guaranty Ltd. (Parent Company)
Condensed Balance Sheets
(in millions)
| | | | | | | | | | | |
| As of December 31, |
| 2022 | | 2021 |
Assets | | | |
Investments | $ | 26 | | | $ | 188 | |
Investments in subsidiaries | 4,984 | | | 5,994 | |
Dividends receivable from subsidiaries | 18 | | | 81 | |
Other assets (1) | 58 | | | 46 | |
Total assets | $ | 5,086 | | | $ | 6,309 | |
| | | |
Liabilities | | | |
Other liabilities (1) | $ | 22 | | | $ | 17 | |
Total liabilities | $ | 22 | | | $ | 17 | |
| | | |
Total shareholders’ equity attributable to AGL | $ | 5,064 | | | $ | 6,292 | |
Total liabilities and shareholders’ equity | $ | 5,086 | | | $ | 6,309 | |
____________________
(1) Mainly consists of due from and due to affiliates.
Assured Guaranty Ltd. (Parent Company)
Condensed Statements of Operations and Comprehensive Income
(in millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Revenues | | | | | |
Net investment income | $ | 3 | | | $ | 1 | | | $ | — | |
Net realized investment gains (losses) | (4) | | | — | | | — | |
Total revenues | (1) | | | 1 | | | — | |
Expenses | | | | | |
Other expenses (1) | 45 | | | 35 | | | 34 | |
Total expenses | 45 | | | 35 | | | 34 | |
Income (loss) before equity in earnings of subsidiaries | (46) | | | (34) | | | (34) | |
Equity in earnings of subsidiaries | 170 | | | 423 | | | 396 | |
Net income attributable to AGL | 124 | | | 389 | | | 362 | |
Other comprehensive income (loss) attributable to AGL | (815) | | | (198) | | | 156 | |
Comprehensive income (loss) attributable to AGL | $ | (691) | | | $ | 191 | | | $ | 518 | |
____________________
(1) Includes expense allocations from subsidiaries.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Assured Guaranty Ltd. (Parent Company)
Condensed Statements of Cash Flows
(in millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Cash flows from operating activities: | | | | | |
Net income attributable to AGL | $ | 124 | | | $ | 389 | | | $ | 362 | |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | | | | |
Equity in earnings of subsidiaries | (170) | | | (423) | | | (396) | |
Net realized investment losses (gains) | 4 | | | — | | | — | |
Cash dividends from subsidiaries | 437 | | | 539 | | | 547 | |
Other | 32 | | | 22 | | | 19 | |
Net cash flows provided by (used in) operating activities | 427 | | | 527 | | | 532 | |
| | | | | |
Cash flows from investing activities: | | | | | |
Short-term investments with maturities of over three months: | | | | | |
Purchases | — | | | — | | | (4) | |
Sales | 52 | | | — | | | — | |
Maturities and paydowns | 5 | | | 4 | | | — | |
Net sales (purchases) of short-term investments with original maturities of less than three months | 92 | | | 41 | | | (3) | |
Net cash flows provided by (used in) investing activities | 149 | | | 45 | | | (7) | |
| | | | | |
Cash flows from financing activities: | | | | | |
Dividends paid | (64) | | | (66) | | | (69) | |
Repurchases of common shares | (500) | | | (496) | | | (446) | |
Other | (12) | | | (10) | | | (10) | |
Net cash flows provided by (used in) financing activities | (576) | | | (572) | | | (525) | |
| | | | | |
Increase (decrease) in cash | — | | | — | | | — | |
Cash at beginning of period | — | | | — | | | — | |
Cash at end of period | $ | — | | | $ | — | | | $ | — | |
| | | | | |
Supplemental disclosure of non-cash investing activities: | | | | | |
Dividend from a subsidiary in the form of fixed-maturity securities | $ | — | | | $ | 46 | | | $ | 47 | |
Basis of Presentation
These condensed financial statements of Assured Guaranty Ltd. (AGL) should be read in conjunction with the Company’s consolidated financial statements and notes thereto. Assured Guaranty Ltd. is a Bermuda-based holding company that provides, through its operating subsidiaries, credit protection products to the U.S. and non-U.S. public finance (including infrastructure) and structured finance markets, as well as asset management services. See Note 1, Business and Basis of Presentation, for further information regarding the basis of presentation.
Guaranties of Obligations of Affiliates
AGL fully and unconditionally guarantees all of the U.S. Holding Companies’ debt. See Note 12, Long-Term Debt and Credit Facilities, for additional information.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Credit Facility with Affiliate
On October 25, 2013, AGL, as borrower, and AGUS, as lender, entered into a revolving credit facility pursuant to which AGL may, from time to time, borrow for general corporate purposes. Under the credit facility, AGUS committed to lend a principal amount not exceeding $225 million in the aggregate. In September 2018, AGL and AGUS amended the revolving credit facility to extend the commitment until October 25, 2023 (the loan commitment termination date). The unpaid principal amount of each loan will bear interest at a fixed rate equal to 100% of the then applicable interest rate as determined under Section 1274(d) of the Code, and interest on all loans will be computed for the actual number of days elapsed on the basis of a year consisting of 360 days. Accrued interest on all loans will be paid on the last day of each June and December, beginning on December 31, 2013, and at maturity. AGL must repay the then unpaid principal amounts of the loans by the third anniversary of the loan commitment termination date. No amounts are currently outstanding under the credit facility.
Income Taxes
AGL is not subject to any income, withholding or capital gains taxes under current Bermuda law. In November 2013, AGL became tax resident in the U.K. although it remains a Bermuda-based company and its administrative and head office functions continue to be carried on in Bermuda. See Note 14, Income Taxes, for further information regarding AGL’s income taxes.