Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
In July 2023, Assured Guaranty sold all of its equity interests in AHP, which manages healthcare funds, to an entity owned and controlled by the managing partner of AHP (AHP Transaction). In connection with the AHP Transaction, the Company agreed to remain a strategic investor in certain AHP managed funds, is retaining its portion of carried interest in certain AHP managed funds, and received other consideration.
Upon closing of the Sound Point Transaction and the AHP Transaction, the Company deconsolidated most of the corresponding AssuredIM entities (which had previously been classified as held-for-sale) and reported an investment in Sound Point that is accounted for under the equity method. In connection with the Sound Point Transaction and AHP Transaction, the Company reevaluated its consolidation conclusion for each consolidated investment vehicle (CIV) and deconsolidated all but three CIVs. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
The following table presents the calculation of the gain associated with the Sound Point Transaction and AHP Transaction.
Gain on Sound Point Transaction and AHP Transaction
| | | | | |
| (in millions) |
Fair value of investment in Sound Point | $ | 425 | |
Fair value of other consideration (1) | 25 | |
Total consideration | 450 | |
Less net asset carrying value of transferred AssuredIM subsidiaries (2) | 188 | |
Gain on sale of asset management subsidiaries (3) | $ | 262 | |
____________________
(1) Includes $13 million of cash, and a receivable reported in other assets of $12 million.
(2) Includes goodwill and intangible assets of $155 million.
(3) Consists of a $255 million gain on the Sound Point Transaction, and a $7 million gain on the AHP Transaction, which were both reported in the corporate division.
The Company’s interest in Sound Point is reported in other invested assets on the consolidated balance sheet. See Note 7, Investments and Cash, for additional information on accounting policies. On the date of acquisition, the Company’s cost basis of its investment in Sound Point is the fair value of the Company’s ownership interest in Sound Point. A third party valuation specialist determined the fair value of Sound Point on the date of acquisition. The valuation specialist utilized a weighted average of two valuation methodologies: a discounted cash flow model and a guideline public company model. The discounted cash flow model estimates fair value based on the present value of the cash flows expected to be generated over a projection period of 6.0 years, with a terminal value determined after the final year of the projection. The guideline public company model estimates fair value using the prices of comparable public companies. The development of the expected cash flows included assumptions related to the growth in assets under management over the 6.0 years projection period, earnings before interest, taxes, depreciation, and amortization (EBITDA) margin, terminal growth rate, and discount rate. The Company recorded its share of the fair value of Sound Point, determined as of the date of acquisition, in other invested assets.
The Company recognized expenses of $46 million during 2023 associated with the Sound Point Transaction and AHP Transaction.
Assets and Liabilities Held For Sale
The Company designated certain assets and liabilities supporting the Insurance segment as held for sale in the first quarter of 2023 and currently expects the sale of such assets to be completed in 2024. A disposal group is measured at the lower of carrying amount or fair value less any costs associated with the transaction. The Company assessed the disposal group for impairment and determined no impairment existed as of December 31, 2023. Upon classification of the disposal group as held for sale, the Company ceased depreciating held for sale fixed assets and amortizing held for sale intangibles. Assets held for sale were $28 million and liabilities held for sale were $2 million as of December 31, 2023 and were reported in “other assets” and “other liabilities,” respectively.
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
(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. Certain prior year balances have been reclassified to conform to the current year’s presentation.
The consolidated financial statements include the accounts of AGL, its direct and indirect subsidiaries, and its consolidated financial guaranty VIEs (FG VIEs) and 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. All amounts are reported in U.S. dollars, unless otherwise specified.
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 U.S. Insurance Subsidiaries jointly own an investment subsidiary, AGAS, which invests in funds managed by Sound Point, AHP, and, prior to July 1, 2023, AssuredIM (Sound Point and AHP funds, some of which were formerly known as 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 foreign currency denominated assets, liabilities, revenue, and expenses, into U.S. dollars using the applicable exchange rates prescribed by GAAP. For subsidiaries where the functional currency is the U.S. dollar, gains and losses generated by the remeasurement of foreign currency transactions are reported in the consolidated statements of operations. For consolidated entities whose functional currency is not the U.S. dollar amounts generated by translating foreign currency financial statements to the Company’s U.S. dollar reporting currency, are reported in the consolidated statements of comprehensive income (loss).
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Other accounting policies are included in the following notes to the consolidated financial statements.
| | | | | |
Note Name | Note Number |
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 | 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 |
Related parties | Note 16 |
Leases | Note 17 |
Commitments and contingencies | Note 18 |
Shareholders' equity | Note 19 |
Earnings per share | Note 21 |
Recent Accounting Standards Adopted
Targeted Improvements to the Accounting for Long-Duration Contracts
In August 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2018-12, Financial Services - Insurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts. The Company’s adoption of this ASU on January 1, 2023 did not have any effect on the Company’s consolidated financial statements.
Recent Accounting Standards Not Yet Adopted
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this ASU enhance disclosures by requiring that the Company disclose significant segment expenses regularly provided to the chief operating decision maker (CODM), extend certain annual disclosures to interim periods, and permit more than one measure of segment profit or loss to be reported under certain conditions. This ASU is effective in fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted, including adoption in any interim periods for which financial statements have not been issued. The Company will apply the amendments in this ASU retrospectively to all prior periods presented in its consolidated financial statements. The Company is evaluating the effect that the adoption of this ASU may have on its disclosures.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments require enhanced annual disclosures regarding the rate reconciliation and income taxes paid. This ASU is effective for fiscal years beginning after December 15, 2024. The Company will apply the amendments in this ASU prospectively to all annual periods beginning after December 15, 2024. The Company is evaluating the effect that the adoption of this ASU may have on its disclosures.
2. Segment Information
The Company reports its results of operations in two segments: Insurance and Asset Management. The Company also reports the results of its Corporate division and the effects of consolidating FG VIEs and CIVs. This presentation is consistent with the manner in which the Company’s 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. Prior to July 1, 2023, the Asset Management segment consisted of AssuredIM, which provided asset management services to third-party investors, the U.S. Insurance Subsidiaries, and AGAS. Beginning in July 2023, the Company participates in the asset
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
management business through its investment in Sound Point as described in Note 1, Business and Basis of Presentation. Beginning in the third quarter of 2023, the Asset Management segment primarily includes the results of the Company’s equity method investment in Sound Point.
The Corporate division primarily consists of (i) interest expense and any losses on the extinguishment of the U.S. Holding Companies’ debt and (ii) other corporate operating expenses of AGL and the U.S. Holding Companies. The Corporate Division also includes the gain associated with the Sound Point Transaction and the AHP Transaction.
The Other category primarily includes the effect of consolidating FG VIEs, CIVs, intersegment eliminations and, prior to July 1, 2023, 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 that guarantee the FG VIEs’ debt; and (ii) AGAS’ share of earnings from investments in funds managed by Sound Point (prior to July 1, 2023, AssuredIM) and AHP 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/recoveries associated with the financial guaranty policies associated with the FG VIEs’ debt are eliminated (the reconciliation tables below present the FG VIEs and related eliminations in “other”) and (ii) CIVs are consolidated by either AGUS or AGAS (in the reconciliation tables below, the CIVs and related eliminations of the Insurance segment’s “equity in earnings (losses) of investees” associated with AGAS’ ownership interest in CIVs are presented in “other”). Until July 1, 2023, under GAAP, reimbursable fund expenses were shown as a component of asset management fees and included in total revenues, whereas in the Asset Management segment in the tables below these expenses were 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, 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, which primarily affect the Insurance segment and corporate division:
•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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, |
| | 2023 | | 2022 | | 2021 |
| | Insurance | | Asset Management | | Insurance | | Asset Management | | Insurance | | Asset Management |
| | (in millions) |
Third-party revenues | | $ | 845 | | | $ | 49 | | | $ | 748 | | | $ | 78 | | | $ | 724 | | | $ | 73 | |
Intersegment revenues | | 10 | | | 27 | | | 9 | | | 34 | | | 9 | | | 10 | |
Segment revenues | | 855 | | | 76 | | | 757 | | | 112 | | | 733 | | | 83 | |
Segment expenses | | 435 | | | 78 | | | 259 | | | 119 | | | 33 | | | 108 | |
Segment equity in earnings (losses) of investees | | 82 | | | 5 | | | (51) | | | — | | | 144 | | | — | |
Less: Segment provision (benefit) for income taxes | | (119) | | | — | | | 34 | | | (1) | | | 122 | | | (6) | |
Segment adjusted operating income (loss) | | $ | 621 | | | $ | 3 | | | $ | 413 | | | $ | (6) | | | $ | 722 | | | $ | (19) | |
| | | | | | | | | | | | |
Selected components of segment adjusted operating income: | | | | | | | | | | | | |
Net investment income | | $ | 370 | | | $ | — | | | $ | 278 | | | $ | — | | | $ | 280 | | | $ | — | |
Interest expense | | — | | | 1 | | | 1 | | | 1 | | | — | | | 1 | |
Non-cash compensation and operating expenses (1) | | 38 | | | 8 | | | 41 | | | 18 | | | 56 | | | 17 | |
_____________________
(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 Municipal Assurance Corp.(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, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Less: | | Net Income (Loss) Attributable to AGL |
| Revenues | | Expenses | | Equity in Earnings (Losses) of Investees | | Provision (Benefit) for Income Taxes (1) | | Noncontrolling Interests | |
| (in millions) |
Segments: | | | | | | | | | | | |
Insurance | $ | 855 | | | $ | 435 | | | $ | 82 | | | $ | (119) | | | $ | — | | | $ | 621 | |
Asset Management | 76 | | | 78 | | | 5 | | | — | | | — | | | 3 | |
Total segments | 931 | | | 513 | | | 87 | | | (119) | | | — | | | 624 | |
Corporate division | 275 | | | 216 | | | — | | | 14 | | | — | | | 45 | |
Other | 61 | | | 6 | | | (59) | | | (5) | | | 22 | | | (21) | |
Subtotal | 1,267 | | | 735 | | | 28 | | | (110) | | | 22 | | | 648 | |
Reconciling items: | | | | | | | | | | | |
Realized gains (losses) on investments | (14) | | | — | | | — | | | — | | | — | | | (14) | |
Non-credit impairment-related unrealized fair value gains (losses) on credit derivatives | 104 | | | (2) | | | — | | | — | | | — | | | 106 | |
Fair value gains (losses) on CCS | (35) | | | — | | | — | | | — | | | — | | | (35) | |
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | 51 | | | — | | | — | | | — | | | — | | | 51 | |
Tax effect | — | | | — | | | — | | | 17 | | | — | | | (17) | |
Total consolidated | $ | 1,373 | | | $ | 733 | | | $ | 28 | | | $ | (93) | | | $ | 22 | | | $ | 739 | |
_____________________
(1) Includes $189 million of tax benefit related to a Bermuda tax law change, which is included in Insurance segment. See Note 14, Income Taxes.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 | |
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
Supplemental Information
Year Ended December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Earned Premiums | | Net Investment Income | | Loss and LAE (Benefit) | | Amortization of DAC | | Other Expenses(1) |
| (in millions) |
Segments: | | | | | | | | | |
Insurance | $ | 347 | | | $ | 370 | | | $ | 161 | | | $ | 13 | | | $ | 261 | |
Asset Management | — | | | — | | | — | | | — | | | 77 | |
Total segments | 347 | | | 370 | | | 161 | | | 13 | | | 338 | |
Corporate division | — | | | 8 | | | — | | | — | | | 117 | |
Other | (3) | | | (13) | | | 3 | | | — | | | 13 | |
Subtotal | 344 | | | 365 | | | 164 | | | 13 | | | 468 | |
Reconciling items: | | | | | | | | | |
Credit derivative impairment (recoveries) (2) | — | | | — | | | (2) | | | — | | | — | |
Total consolidated | $ | 344 | | | $ | 365 | | | $ | 162 | | | $ | 13 | | | $ | 468 | |
_____________________
(1) Consists of “employee compensation and benefit expenses” and “other operating expenses.” Includes non-cash compensation and operating expenses of $38 million for Insurance segment, $8 million for Asset Management segment, and $18 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, 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.
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 | | 2023 | | 2022 | | 2021 |
| | (in millions) |
U.S. | | $ | 1,064 | | | $ | 727 | | | $ | 762 | |
Bermuda | | 166 | | | 129 | | | 153 | |
U.K. | | 36 | | | 32 | | | 42 | |
Other | | 1 | | | (1) | | | 3 | |
Total | | $ | 1,267 | | | $ | 887 | | | $ | 960 | |
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 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 or providing reinsurance on a portfolio of insurance; 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 U.S. 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.
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 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). 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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.
•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.
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. Non U.S. dollar 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, in order to mitigate the economic effect of insured losses (Loss Mitigation Securities). 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. The Company manages such securities as investments and not insurance exposure. As of December 31, 2023 and December 31, 2022 the Company excluded net par outstanding of $1.2 billion and $1.3 billion, respectively, 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 estimated 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
•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,
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, 2023 | | As of December 31, 2022 |
| Gross | | Net | | Gross | | Net |
| (in millions) |
Debt Service | | | | | | | |
Public finance | $ | 386,494 | | | $ | 386,419 | | | $ | 359,899 | | | $ | 359,703 | |
Structured finance | 11,543 | | | 11,217 | | | 10,273 | | | 10,248 | |
Total financial guaranty | $ | 398,037 | | | $ | 397,636 | | | $ | 370,172 | | | $ | 369,951 | |
| | | | | | | |
Par Outstanding | | | | | | | |
Public finance | $ | 239,352 | | | $ | 239,296 | | | $ | 224,254 | | | $ | 224,099 | |
Structured finance | 10,183 | | | 9,857 | | | 9,184 | | | 9,159 | |
Total financial guaranty | $ | 249,535 | | | $ | 249,153 | | | $ | 233,438 | | | $ | 233,258 | |
In addition to amounts shown in the table above, the Company had outstanding commitments to provide guaranties of $193 million of public finance gross par and $1.7 billion of structured finance gross par as of December 31, 2023. These commitments are contingent on the satisfaction of all conditions set forth in the guaranties 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, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 | | $ | 110 | | | 0.1 | % | | $ | 2,062 | | | 4.2 | % | | $ | 867 | | | 10.0 | % | | $ | 465 | | | 38.0 | % | | $ | 3,504 | | | 1.4 | % |
AA | | 17,883 | | | 9.4 | | | 3,379 | | | 6.9 | | | 4,517 | | | 52.3 | | | 89 | | | 7.3 | | | 25,868 | | | 10.4 | |
A | | 102,945 | | | 54.1 | | | 12,968 | | | 26.5 | | | 1,639 | | | 19.0 | | | 571 | | | 46.6 | | | 118,123 | | | 47.4 | |
BBB | | 66,080 | | | 34.7 | | | 29,467 | | | 60.1 | | | 574 | | | 6.7 | | | 100 | | | 8.1 | | | 96,221 | | | 38.6 | |
BIG | | 3,271 | | | 1.7 | | | 1,131 | | | 2.3 | | | 1,035 | | | 12.0 | | | — | | | — | | | 5,437 | | | 2.2 | |
Total net par outstanding | | $ | 190,289 | | | 100.0 | % | | $ | 49,007 | | | 100.0 | % | | $ | 8,632 | | | 100.0 | % | | $ | 1,225 | | | 100.0 | % | | $ | 249,153 | | | 100.0 | % |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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
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 | | 2023 | | 2022 |
| | (in millions) |
Public finance: | | | | |
U.S. public finance: | | | | |
General obligation | | $ | 74,609 | | | $ | 71,868 | |
Tax backed | | 33,060 | | | 33,752 | |
Municipal utilities | | 29,300 | | | 26,436 | |
Transportation | | 22,052 | | | 19,688 | |
Healthcare | | 12,604 | | | 11,304 | |
Infrastructure finance | | 8,796 | | | 6,955 | |
Higher education | | 7,250 | | | 7,137 | |
Housing revenue | | 1,152 | | | 959 | |
Investor-owned utilities | | 329 | | | 332 | |
Renewable energy | | 167 | | | 180 | |
Other public finance | | 970 | | | 1,025 | |
Total U.S. public finance | | 190,289 | | | 179,636 | |
Non-U.S public finance: | | | | |
Regulated utilities | | 20,545 | | | 17,855 | |
Infrastructure finance | | 15,430 | | | 13,915 | |
Sovereign and sub-sovereign | | 9,869 | | | 9,526 | |
Renewable energy | | 2,030 | | | 2,086 | |
Pooled infrastructure | | 1,133 | | | 1,081 | |
Total non-U.S. public finance | | 49,007 | | | 44,463 | |
Total public finance | | 239,296 | | | 224,099 | |
Structured finance: | | | | |
U.S. structured finance: | | | | |
Insurance securitizations | | 4,379 | | | 3,879 | |
RMBS | | 1,774 | | | 1,956 | |
Pooled corporate obligations | | 631 | | | 625 | |
Financial products | | 464 | | | 453 | |
Consumer receivables | | 314 | | | 437 | |
Subscription finance facilities | | 178 | | | 72 | |
Other structured finance | | 892 | | | 806 | |
Total U.S. structured finance | | 8,632 | | | 8,228 | |
Non-U.S. structured finance: | | | | |
Subscription finance facilities | | 444 | | | 219 | |
Pooled corporate obligations | | 425 | | | 344 | |
RMBS | | 252 | | | 263 | |
Other structured finance | | 104 | | | 105 | |
Total non-U.S structured finance | | 1,225 | | | 931 | |
Total structured finance | | 9,857 | | | 9,159 | |
Total net par outstanding | | $ | 249,153 | | | $ | 233,258 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Portfolio
Expected Amortization of Net Par Outstanding
As of December 31, 2023
| | | | | | | | | | | | | | | | | |
| Public Finance | | Structured Finance | | Total |
| (in millions) |
0 to 5 years | $ | 49,880 | | | $ | 3,688 | | | $ | 53,568 | |
5 to 10 years | 51,004 | | | 3,417 | | | 54,421 | |
10 to 15 years | 44,051 | | | 1,269 | | | 45,320 | |
15 to 20 years | 32,379 | | | 885 | | | 33,264 | |
20 years and above | 61,982 | | | 598 | | | 62,580 | |
Total net par outstanding | $ | 239,296 | | | $ | 9,857 | | | $ | 249,153 | |
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, shorter than the contractual maturities for such obligations.
Financial Guaranty Portfolio
Components of BIG Net Par Outstanding
As of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| BIG Net Par Outstanding | | Net Par |
| BIG 1 | | BIG 2 | | BIG 3 | | Total BIG | | Outstanding |
| | | | | (in millions) | | | | |
Public finance: | | | | | | | | | |
U.S. public finance | $ | 1,257 | | | $ | 926 | | | $ | 1,088 | | | $ | 3,271 | | | $ | 190,289 | |
Non-U.S. public finance | 1,131 | | | — | | | — | | | 1,131 | | | 49,007 | |
Public finance | 2,388 | | | 926 | | | 1,088 | | | 4,402 | | | 239,296 | |
| | | | | | | | | |
Structured finance: | | | | | | | | | |
U.S. RMBS | 22 | | | 36 | | | 883 | | | 941 | | | 1,774 | |
Other structured finance | — | | | 27 | | | 67 | | | 94 | | | 8,083 | |
Structured finance | 22 | | | 63 | | | 950 | | | 1,035 | | | 9,857 | |
Total | $ | 2,410 | | | $ | 989 | | | $ | 2,038 | | | $ | 5,437 | | | $ | 249,153 | |
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 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Portfolio
BIG Net Par Outstanding and Number of Risks
As of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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 1 | | $ | 2,394 | | | $ | 16 | | | $ | 2,410 | | | 95 | | | 2 | | | 97 | |
BIG 2 | | 979 | | | 10 | | | 989 | | | 13 | | | 2 | | | 15 | |
BIG 3 | | 2,010 | | | 28 | | | 2,038 | | | 109 | | | 7 | | | 116 | |
Total BIG | | $ | 5,383 | | | $ | 54 | | | $ | 5,437 | | | 217 | | | 11 | | | 228 | |
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 1 | | $ | 3,357 | | | $ | 6 | | | $ | 3,363 | | | 122 | | | 1 | | | 123 | |
BIG 2 | | 171 | | | 10 | | | 181 | | | 14 | | | 2 | | | 16 | |
BIG 3 | | 2,307 | | | 41 | | | 2,348 | | | 111 | | | 10 | | | 121 | |
Total BIG | | $ | 5,835 | | | $ | 57 | | | $ | 5,892 | | | 247 | | | 13 | | | 260 | |
_____________________
(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, 2023
| | | | | | | | | | | | | | | | | |
| Number of Risks | | Net Par Outstanding | | Percent of Total Net Par Outstanding |
| (dollars in millions) |
U.S.: | | | | | |
U.S. Public finance: | | | | | |
California | 1,213 | | | $ | 36,200 | | | 14.5 | % |
Texas | 1,077 | | | 22,783 | | | 9.1 | |
New York | 774 | | | 17,751 | | | 7.1 | |
Pennsylvania | 534 | | | 16,941 | | | 6.8 | |
Illinois | 485 | | | 12,953 | | | 5.2 | |
New Jersey | 256 | | | 9,255 | | | 3.7 | |
Florida | 214 | | | 8,586 | | | 3.5 | |
Michigan | 231 | | | 5,533 | | | 2.2 | |
Louisiana | 132 | | | 4,758 | | | 1.9 | |
Alabama | 243 | | | 3,819 | | | 1.5 | |
Other | 1,897 | | | 51,710 | | | 20.8 | |
Total U.S. public finance | 7,056 | | | 190,289 | | | 76.3 | |
U.S. Structured finance (multiple states) | 359 | | | 8,632 | | | 3.5 | |
Total U.S. | 7,415 | | | 198,921 | | | 79.8 | |
| | | | | |
Non-U.S.: | | | | | |
United Kingdom | 271 | | | 39,394 | | | 15.8 | |
Canada | 5 | | | 1,696 | | | 0.7 | |
Spain | 9 | | | 1,649 | | | 0.7 | |
France | 7 | | | 1,565 | | | 0.6 | |
Australia | 6 | | | 1,518 | | | 0.6 | |
Other | 41 | | | 4,410 | | | 1.8 | |
Total non-U.S. | 339 | | | 50,232 | | | 20.2 | |
Total | 7,754 | | | $ | 249,153 | | | 100.0 | % |
Exposure to Puerto Rico
The Company had insured exposure to the general obligation bonds of the Commonwealth of Puerto Rico (Puerto Rico or the Commonwealth) and obligations of various authorities and public corporations of Puerto Rico aggregating $1.1 billion net par outstanding as of December 31, 2023, down from $1.4 billion as of December 31, 2022. All of the Company’s insured exposure to Puerto Rico is rated BIG. As of December 31, 2023, the only remaining outstanding insured Puerto Rico exposure subject to a payment default was the Puerto Rico Electric Power Authority (PREPA). As of December 31, 2023, the Company had approximately $109 million of remaining non-defaulting Puerto Rico exposures related primarily to the Municipal Finance Agency (MFA), which are secured by a lien on local tax revenues and remain current on debt service payments.
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.
After over five years of negotiations, a substantial portion of the Company’s Puerto Rico exposure was resolved in 2022 in accordance with four orders entered by the United States District Court of the District of Puerto Rico (Federal District Court of Puerto Rico) related to the Company’s exposure to all insured Puerto Rico credits experiencing payment default in 2022 except PREPA (2022 Puerto Rico Resolutions). As a result of the 2022 Puerto Rico Resolutions, during 2022 the Company’s obligations under its insurance policies covering debt of the Puerto Rico Convention Center District Authority
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
(PRCCDA) and Puerto Rico Infrastructure Authority (PRIFA) were extinguished, and its insurance exposure to Puerto Rico general obligations (GO) bonds, Public Buildings Authority (PBA) bonds and PRHTA bonds was greatly reduced. On August 31, 2023, the Company extinguished its remaining exposure to GO and PBA bonds by satisfying its obligations to insured bondholders holding custody receipts representing interests in legacy insured GO and PBA bonds.
Under 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), the Company received cash, new general obligation bonds (New GO Bonds) and contingent value instruments (CVIs). In connection with the Modified Fifth Amended Title III Plan of Adjustment for PRHTA (HTA Plan) and related arrangements, the Company received cash and new bonds backed by toll revenues (Toll Bonds, and together with the New GO Bonds, New Recovery Bonds) from the PRHTA and CVIs from the Commonwealth. Cash, New Recovery Bonds and CVIs received pursuant to the 2022 Puerto Rico Resolutions are collectively referred to as Plan Consideration.
Upon receipt, Plan Consideration was reported in either cash, investments or FG VIEs’ assets as described below.
•Investments and cash. Plan Consideration received in respect of bondholders whose principal of bonds insured by the Company were accelerated and became due and payable under the 2022 Puerto Rico Resolutions, or subsequently matured or extinguished, and the remaining New Recovery Bonds and CVIs were reported as follows: (i) cash, (ii) fixed-maturity, available for sale securities (New Recovery Bonds) and (iii) fixed-maturities, trading securities (CVIs). See Note 7, Investments and Cash, for the fair value of the New Recovery Bonds and CVIs remaining as of December 31, 2023.
•FG VIEs’ assets. Plan Consideration received in respect of insured bondholders who elected to receive custody receipts that represent an interest in custodial trusts that hold the legacy insurance policy plus Plan Consideration that constitute distributions under the HTA Plan or the GO/PBA Plan were reported in FG VIEs’ assets at the time of the receipt. 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. On August 31, 2023, after notice to certain holders of custody receipts representing interests in legacy insured GO, PBA and HTA bonds, the Company satisfied its obligations under such legacy insured bonds with respect to $108 million net par outstanding as of August 31, 2023, and the custodial trusts released to AGC and AGM New Recovery Bonds and CVIs with a fair value totaling $73 million as of August 31, 2023. On December 28, 2023, all remaining Toll Bonds were redeemed for cash. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
The Company has sold a portion of New Recovery Bonds and CVIs it received, and may sell in the future any New Recovery Bonds or CVIs it continues to hold. The fair value of any New Recovery Bonds and CVIs that the Company retains will fluctuate from their date of acquisition. Any gains or losses on sales of New Recovery Bonds and CVIs in the investment portfolio are reported as realized gains and losses on investments and fair value gains (losses) on trading securities, respectively, rather than loss and LAE.
The CVIs are intended to provide creditors with additional recoveries tied to the outperformance of the Puerto Rico 5.5% Sales and Use Tax receipts against May 2020 certified fiscal plan projections, subject to annual and lifetime caps. As of December 31, 2023, all of the CVIs are reported in fixed-maturity securities, trading.
The Company is continuing its efforts to resolve the one remaining Puerto Rico insured exposure that is in payment default, PREPA. Economic, political and legal developments, including inflation and increases in the cost of petroleum products, may impact any resolution of the Company’s PREPA insured exposure and the value of any remaining consideration 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
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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Puerto Rico
Gross Par and Gross Debt Service Outstanding
| | | | | | | | | | | | | | | | | | | | | | | |
| Gross Par Outstanding | | Gross Debt Service Outstanding |
| As of December 31, | | As of December 31, |
| 2023 | | 2022 | | 2023 | | 2022 |
| (in millions) |
Exposure to Puerto Rico | $ | 1,120 | | | $ | 1,378 | | | $ | 1,526 | | | $ | 1,899 | |
Puerto Rico
Net Par Outstanding
| | | | | | | | | | | |
| As of December 31, |
| 2023 | | 2022 |
| (in millions) |
Defaulted Puerto Rico Exposures | | | |
PREPA | $ | 624 | | | $ | 720 | |
Total Defaulted | 624 | | | 720 | |
Resolved Puerto Rico Exposures (1) | | | |
PRHTA (Transportation revenue) | 244 | | | 298 | |
PRHTA (Highway revenue) | 128 | | | 182 | |
Commonwealth of Puerto Rico - GO | — | | | 25 | |
PBA | — | | | 4 | |
Total Resolved | 372 | | | 509 | |
Other Puerto Rico Exposures (2) | | | |
MFA | 108 | | | 131 | |
Puerto Rico Aqueduct and Sewer Authority (PRASA) and the University of Puerto Rico (U of PR) | 1 | | | 1 | |
Total Other | 109 | | | 132 | |
Total net exposure to Puerto Rico | $ | 1,105 | | | $ | 1,361 | |
____________________
(1) Resolved pursuant to the 2022 Puerto Rico Resolutions. In January 2024, $144 million of the remaining PRHTA net par was paid down. The remaining liabilities are payable in full by the U.S. Insurance Subsidiaries under their financial guaranty policies and are no longer dependent on the credit of PRHTA.
(2) 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, 2023
| | | | | | | | | | | |
| Scheduled Net Par Amortization | | Scheduled Net Debt Service Amortization |
| (in millions) |
2024 (January 1 - March 31) | $ | — | | | $ | 24 | |
2024 (April 1 - June 30) | — | | | 3 | |
2024 (July 1 - September 30) | 110 | | | 134 | |
2024 (October 1 - December 31) | — | | | 3 | |
Subtotal 2024 | 110 | | | 164 | |
2025 | 84 | | | 132 | |
2026 | 140 | | | 185 | |
2027 | 120 | | | 158 | |
2028 | 81 | | | 114 | |
2029-2033 | 233 | | | 353 | |
2034-2038 | 220 | | | 274 | |
2039-2041 | 117 | | | 128 | |
Total | $ | 1,105 | | | $ | 1,508 | |
PREPA
As of December 31, 2023, the Company had $624 million insured net par outstanding of PREPA obligations. The Company believes that the PREPA bonds are secured by a lien on the revenues of the electric system.
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 September 29, 2023 extending the term to March 29, 2024. The FOMB filed an initial plan of adjustment and disclosure statement for PREPA with the Federal District Court of Puerto Rico on December 16, 2022.
On March 22, 2023, the Federal District Court of Puerto Rico held that the PREPA bondholders had perfected liens only in revenues that had been deposited in the sinking fund established under the PREPA trust agreement and related funds over which the bond trustee had control but did not have a lien in future revenues until deposited in those funds. The Federal District Court of Puerto Rico also held, however, that PREPA bondholders do have recourse under the PREPA trust agreement in the form of an unsecured net revenue claim. At that time, the Federal District Court of Puerto Rico declined to value the unsecured net revenue claim or the method for its determination. The ultimate value of the claim, according to the Federal District Court of Puerto Rico, should be determined through a claim estimation proceeding.
On June 6-8, 2023, the Federal District Court of Puerto Rico held a claim estimation proceeding and, on June 26, 2023, issued an opinion and order estimating the unsecured net revenue claim to be $2.4 billion as of July 3, 2017. This estimate included a determination that PREPA’s discounted cash flows, using the FOMB’s base-case incremental net revenues over a 100-year collection period and a discount rate of 7%, would be $3.0 billion, and should be reduced by an additional 20% for collection risk. PREPA bondholders had sought an unsecured net revenue claim of approximately $8.5 billion.
On November 17, 2023, the Federal District Court of Puerto Rico approved the supplemental disclosure statement (Supplemental Disclosure Statement) supporting the PREPA plan of adjustment filed by the FOMB (as amended or modified from time to time). On December 29, 2023, FOMB filed with the Federal District Court of Puerto Rico its most recent plan of adjustment for PREPA, the Fourth Amended Title III Plan of Adjustment (FOMB PREPA Plan). The Supplemental Disclosure Statement and the FOMB PREPA Plan are based on the last revised PREPA fiscal plan certified by the FOMB on June 23, 2023 (2023 PREPA Fiscal Plan).
On November 28, 2023, the Federal District Court of Puerto Rico finally adjudicated all claims and counterclaims in the PREPA lien challenge adversary proceeding. On November 30, 2023, the Company filed a notice of appeal with the United
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
States Court of Appeals for the First Circuit (First Circuit) for portions of the March 22, 2023 decision, including the lien scope ruling and the need for a claim estimation proceeding, as well as the June 26, 2023 claim estimation ruling. On January 29, 2024, the First Circuit heard oral arguments for the Company’s appeals.
The FOMB PREPA Plan would split bondholders into two groups: one that would settle litigation regarding whether creditor repayment is limited to existing accounts, and another group that would continue litigating whether bondholders are secured by PREPA’s current and future revenue collections. The FOMB PREPA Plan also would further split settling bondholders into two sub-groups: one consisting of certain original settling bondholders that would receive an enhanced recovery (compared to non-settling bondholders) plus other supporting creditor payments, while the second settling sub-group would receive only the enhanced recovery. The FOMB asserts that, other than for pension claims, PREPA’s debt capacity is $2.5 billion, of which approximately $1.4 billion is allocated to settling creditors. The remaining $1.1 billion is allocated to (i) non-settling bondholders, and (ii) general unsecured creditors (GUCs). The most recent revised FOMB PREPA Plan provides for reduced payments to bondholders since lower projected PREPA revenues are included in the 2023 PREPA Fiscal Plan than had been previously anticipated. The FOMB PREPA Plan estimates that non-settling bondholders will receive a recovery of 12.5% of their allowed unsecured net revenue claim. The Company is opposed to the FOMB PREPA Plan and has joined with a group of non-settling bondholders that continue to litigate whether creditor repayments will include future revenue collections.
The confirmation hearing for the FOMB PREPA Plan is currently scheduled to occur in March 2024.
PRHTA
As of December 31, 2023, the Company had $372 million of insured net par outstanding of legacy PRHTA bonds: $244 million insured net par outstanding of PRHTA (transportation revenue) bonds and $128 million insured net par outstanding of PRHTA (highway revenue) bonds. This net par outstanding primarily represents the Company’s exposure in respect of legacy insured PRHTA bondholders who elected to receive custody receipts that represent an interest in the legacy insurance policy plus Plan Consideration.
In the fourth quarter of 2023, all of the Toll Bonds in the HTA Puerto Rico Trusts were called, resulting in cash proceeds of $154 million. Such cash proceeds comprise the vast majority of the assets in the Puerto Rico Trusts as of December 31, 2023. In January 2024, such proceeds were used to pay down a portion of the liabilities of the Puerto Rico Trusts. The remaining liabilities of the Puerto Rico Trusts are payable in full by the U.S. Insurance Subsidiaries under their financial guaranty policies and are no longer dependent on the credit of PRHTA.
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 the remaining Puerto Rico obligations it still insures. In addition, the Commonwealth, the FOMB and others have taken legal action naming the Company as party.
Certain legal actions involving the Company and relating to the Commonwealth, PRCCDA, PRIFA or PRHTA, were resolved on March 15, 2022, and all remaining legal actions involving the Company and relating to PRHTA were resolved on December 6, 2022, in connection with the consummation of the 2022 Puerto Rico Resolutions. There remains one active proceeding related to PREPA, while there are a number of unresolved proceedings involving the Company and relating to the default by the Commonwealth or its instrumentalities that remain stayed pending the Federal District Court of Puerto Rico’s determination on the PREPA plan of adjustment.
The remaining active proceeding was initiated by the FOMB in the Federal District Court of Puerto Rico on July 1, 2019 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. Summary judgment motions were filed by plaintiffs and defendants on October 24, 2022. On March 22, 2023, the Federal District Court of Puerto Rico granted in part and denied in part each party’s cross-motions for summary judgment. The Federal District Court of Puerto Rico found that the PREPA bondholders had perfected liens only in revenues that had been deposited in the sinking fund established under the PREPA trust agreement and related funds over which the bond
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
trustee had control. The Federal District Court of Puerto Rico also held that the PREPA bondholders do have recourse under the trust agreement in the form of an unsecured net revenue claim. In a June 26, 2023 opinion, the court estimated the PREPA bondholders’ allowed unsecured net revenue claim to be $2.4 billion, which the court calculated by largely adopting the conclusions in the FOMB’s expert report. On May 3, 2023, the court denied PREPA bondholders’ request to certify their interlocutory appeal of the finding that the PREPA bondholders had perfected liens only in revenues that had been deposited in the sinking fund established under the PREPA trust agreement and related funds over which the bond trustee had control. On May 15, 2023, the FOMB filed its motion to dismiss the Trustee’s and bondholders’ counterclaims, which was granted by the court on November 28, 2023. AGM and AGC filed a notice of appeal on November 30, 2023. On January 29, 2024, the First Circuit heard oral arguments for the Company’s appeals.
The unresolved proceedings initiated in the Federal District Court of Puerto Rico involving the Company and relating to the default by the Commonwealth or its instrumentalities that remain stayed pending the Federal District Court of Puerto Rico’s determination on the PREPA plan of adjustment are:
•AGM and AGC motion to compel the FOMB to certify the PREPA restructuring support agreement executed in May 2019 (PREPA RSA) for implementation under Title VI of PROMESA.
•AGM and AGC motion to dismiss PREPA’s Title III Bankruptcy proceeding or, in the alternative, to lift the PROMESA automatic stay to allow for the appointment of a receiver.
•Adversary complaint by certain fuel line lenders of PREPA against AGM and AGC, among other parties, including various PREPA bondholders and bond insurers, seeking, among other things, declarations that there is no valid lien securing the PREPA bonds unless and until such lenders are paid in full, as well as orders subordinating the PREPA bondholders’ lien and claims to such lenders’ claims, and declaring the PREPA RSA null and void.
•AGM and AGC motion to intervene in lawsuit by the retirement system for PREPA employees against, among others, the FOMB, PREPA, the Commonwealth, and the trustee for PREPA bondholders seeking, among other things, declarations that there is no valid lien securing the PREPA bonds other than on amounts in the sinking funds, and order subordinating the PREPA bondholders’ lien and claim to the PREPA employees’ claims.
Specialty Business
The Company also guarantees specialty business with risk profiles similar to those of its structured finance exposures written in financial guaranty form.
Specialty Business
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2023 | | As of December 31, 2022 |
| | Gross Exposure | | Net Exposure | | Gross Exposure | | Net Exposure |
| | (in millions) |
Insurance securitizations (1) | | $ | 1,370 | | | $ | 1,043 | | | $ | 1,314 | | | $ | 986 | |
Aircraft residual value insurance policies | | 355 | | | 200 | | | 355 | | | 200 | |
Other guaranties | | 2,057 | | | 2,057 | | | 228 | | | 228 | |
____________________
(1) Insurance securitizations net exposure is projected to reach $1.2 billion in 2026.
All other exposures in the table above are rated investment-grade, except gross exposure of $144 million and net exposure of $84 million of aircraft residual value insurance, as of both December 31, 2023 and December 31, 2022.
Other guaranties in specialty business include an excess-of-loss guaranty of a minimum amount of billed rent on a diversified portfolio of real estate properties with an internal rating of AA that matures in 2042. The Company’s maximum potential exposure under this guaranty, which is accounted for in accordance with Accounting Standards Codification (ASC) 460, Guarantees, was $1.6 billion as of December 31, 2023.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
4. Expected Loss to be Paid (Recovered)
Accounting Policy
Net 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; (ii) excess spread on underlying collateral, as applicable, and (iii) amounts ceded to reinsurers. 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.
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 surveillance and risk-management functions. 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.
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. Concurrently, the Company reduces any related expected loss to be paid (recovered). 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.
Similarly, in cases where issuers of insured obligations elected (or where an issuer and the Company negotiated) 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.
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), on contract-by-contract basis, in the same manner for all its exposures regardless of form or differing accounting models. The exposure reported in Note 3, Outstanding Exposure 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.
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 characteristics 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. 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 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 affected by economic, fiscal and financial market developments over the life of most contracts.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 and severity of loss, economic projections, governmental actions, legal developments, negotiations, recovery rates, delinquency and prepayment rates, 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 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.
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, changes in charge-offs, loss mitigation activity, changes to projected default curves, changes in severity rates, and outcome of disputed issues. 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 certain losses may be subject to considerable uncertainty 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 results in an acceleration of cash outflows but reduces overall losses paid.
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 | | 2023 | | 2022 | | 2023 | | 2022 | | 2021 |
| | (in millions) | | |
Insurance (see Note 5) | | $ | 263 | | | $ | 205 | | | $ | 174 | | | $ | (112) | | | $ | (281) | |
FG VIEs (see Note 8) (1) | | 240 | | | 314 | | | (11) | | | (17) | | | (20) | |
Credit derivatives (see Note 6) | | 2 | | | 3 | | | 1 | | | 4 | | | 14 | |
Total | | $ | 505 | | | $ | 522 | | | $ | 164 | | | $ | (125) | | | $ | (287) | |
____________________
(1) The net 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 3.79% to 5.40% with a weighted average of 4.10% as of December 31, 2023 and 3.82% to 4.69% with a weighted average of 4.08% as of December 31, 2022. Net expected losses to be paid for U.S. dollar denominated transactions represented approximately 96.1% and 98.5% of the total as of December 31, 2023 and December 31, 2022, respectively.
Net Expected Loss to be Paid (Recovered)
Roll Forward
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Net expected loss to be paid (recovered), beginning of period | $ | 522 | | | $ | 411 | | | $ | 529 | |
Economic loss development (benefit) due to: | | | | | |
Accretion of discount | 20 | | | 16 | | | 7 | |
Changes in discount rates | 3 | | | (115) | | | (33) | |
Changes in timing and assumptions | 141 | | | (26) | | | (261) | |
Total economic loss development (benefit) | 164 | | | (125) | | | (287) | |
Net (paid) recovered losses (1) | (181) | | | 236 | | | 169 | |
Net expected loss to be paid (recovered), end of period | $ | 505 | | | $ | 522 | | | $ | 411 | |
____________________
(1) Net (paid) recovered losses in 2023 include recoveries related to various Puerto Rico securities transferred to the Company's investment portfolio upon the maturity and extinguishment of certain GO, PBA and HTA insured exposure. Net (paid) recovered losses in 2022 include the net amounts received pursuant to the 2022 Puerto Rico Resolutions, as described in Note 3, Outstanding Exposure.
Net Expected Loss to be Paid (Recovered)
Roll Forward by Sector
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2023 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2022 | | Net Economic Loss Development (Benefit) | | Net (Paid) Recovered Losses (1) | | Net Expected Loss to be Paid (Recovered) as of December 31, 2023 |
| | (in millions) |
Public finance: | | | | | | | | |
U.S. public finance | | $ | 403 | | | $ | 201 | | | $ | (206) | | | $ | 398 | |
Non-U.S. public finance | | 9 | | | 11 | | | — | | | 20 | |
Public finance | | 412 | | | 212 | | | (206) | | | 418 | |
Structured finance: | | | | | | | | |
U.S. RMBS | | 66 | | | (56) | | | 33 | | | 43 | |
Other structured finance | | 44 | | | 8 | | | (8) | | | 44 | |
Structured finance | | 110 | | | (48) | | | 25 | | | 87 | |
Total | | $ | 522 | | | $ | 164 | | | $ | (181) | | | $ | 505 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2022 |
Sector | | Net Expected Loss to be Paid (Recovered) as of December 31, 2021 | | Net 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 | | Net 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 | |
____________________(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: (i) net LAE paid of $25 million, $33 million and $36 million for the years ended December 31, 2023, 2022 and 2021, respectively; and (ii) net expected LAE to be paid of $22 million as of December 31, 2023 and $11 million as of December 31, 2022.
Public Finance
The largest component of public finance net expected losses to be paid (recovered) and net economic loss development (benefit) are U.S. exposures, including Puerto Rico exposures, which are discussed in Note 3, Outstanding Exposure.
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 (e.g., 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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. The 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 reviews the assumptions it uses to make RMBS loss projections with consideration of updates on 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. To the extent it observes changes, it makes a judgment as to whether those changes are normal fluctuations or part of a more prolonged 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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
First lien U.S. RMBS | $ | (7) | | | $ | (36) | | | $ | — | |
Second lien U.S. RMBS | (49) | | | (107) | | | (100) | |
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 project the number of defaults arising 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
First Lien U.S. RMBS Liquidation Rates
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2023 | | As of December 31, 2022 |
| Range | | Range |
Current but recently delinquent | 20% | | 20% |
30 – 59 Days Delinquent | 30% | – | 35% | | 30% | – | 35% |
60 – 89 Days Delinquent | 40% | – | 45% | | 40% | – | 45% |
90+ Days Delinquent | 45% | – | 60% | | 45% | – | 60% |
Bankruptcy | 40% | – | 50% | | 40% | – | 50% |
Foreclosure | 55% | – | 65% | | 55% | – | 65% |
Real Estate Owned | 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, results in the projection of the defaults that are expected 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 CDR plateau. In the base scenario, the Company assumes the final CDR will be reached one 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, 2023 | | As of December 31, 2022 |
| Range | | Weighted Average | | Range | | Weighted Average |
Alt-A and Prime: | | | | | | | | | | | |
CDR plateau | 1.4 | % | – | 9.0% | | 3.6% | | 1.6 | % | – | 11.5% | | 5.1% |
Final CDR | 0.1 | % | – | 0.4% | | 0.2% | | 0.1 | % | – | 0.6% | | 0.3% |
Initial loss severity | 50% | | | | 50% | | |
Option ARM: | | | | | | | | | | | |
CDR plateau | 0.0 | % | – | 8.9% | | 3.3% | | 2.0 | % | – | 7.7% | | 4.3% |
Final CDR | 0.0 | % | – | 0.4% | | 0.2% | | 0.1 | % | – | 0.4% | | 0.2% |
Initial loss severity | 50% | | | | 50% | | |
Subprime: | | | | | | | | | | | |
CDR plateau | 0.3 | % | – | 10.0% | | 4.4% | | 2.7 | % | – | 9.7% | | 5.6% |
Final CDR | 0.0 | % | – | 0.5% | | 0.2% | | 0.1 | % | – | 0.5% | | 0.3% |
Initial loss severity | 50% | | | | 50% | | |
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, 2022.
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, in the base scenario, that 30% of the deferred loan balances will eventually be recovered upon sale of the collateral or refinancing of the loans. In the first quarter of 2023, in light of volatility in interest rates, the mortgage market and home prices, the Company began incorporating higher (a 50% recovery rate) and lower (a 10% recovery rate) levels into the least and most stressful scenarios, which widened the range of possible outcomes but had a minimal effect on the weighted average recovery, which at the time was 20%. Additionally, in the third quarter of 2023, due to home prices reaching all time highs, the Company increased its scenario based recovery assumptions such that the weighted average recovery percentage increased from 20% to approximately 30%. The effect of these updated assumptions on expected losses was a benefit of $7 million in 2023.
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 CDR plateau. 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, 2023 and December 31, 2022.
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 the Secured Overnight Finance Rate (SOFR). An increase in projected SOFR decreases excess spread, while lower SOFR projections result in higher excess spread.
The Company used a similar approach to establish its scenarios as of December 31, 2023 as it used as of December 31, 2022, increasing and decreasing the periods of stress from those used in the base scenario, except as described above with regards to the increase in deferred principal recoveries. In the Company’s most stressful scenario where 10% of deferred principal balances are assumed to be recovered, 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
projections by approximately $30 million for all first lien U.S. RMBS transactions. In the Company’s least stressful scenario where 50% of deferred principal balances are assumed to be recovered, 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 $22 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 the methodology applied 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.
For the base scenario, the CDR plateau is held constant for 36 months. Once the plateau period ends, the CDR is assumed to trend down in uniform increments for one year to its final long-term steady state CDR (5% of original plateau).
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. The majority 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.
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, 2023 and December 31, 2022, 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 base scenario recovery assumption for charged-off loans is 40% (up from 30% in December 31, 2022), 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. In the first quarter of 2023, in light of volatility in interest rates, the mortgage market and home prices, as with the first lien deferred principal balances detailed earlier, the Company also expanded the range of potential recoveries as a percentage of charged off loan balances. In the third quarter of 2023, this range was further expanded to represent a potential for greater future recoveries due to home prices reaching new record highs. The assumptions as of December 31, 2023 ranged from a 10% recovery of charged-off loan balances in the most stressful scenario and an 80% recovery in the least stressful scenario. The effect of these updated assumptions on expected loss to be paid (recovered) was a benefit of $31 million in 2023.
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, 2022. To the extent that prepayments differ from projected levels the Company’s projected excess spread and losses could materially change.
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.
Key Assumptions in Base Scenario Expected Loss Estimates
HELOCs
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2023 | | As of December 31, 2022 |
| Range | | Weighted Average | | Range | | Weighted Average |
CDR plateau | 0.0 | % | – | 9.3% | | 2.6% | | 0.4 | % | – | 8.4% | | 3.5% |
Final CDR trended down to | 0.0 | % | – | 0.5% | | 0.1% | | 0.0 | % | – | 0.4% | | 0.2% |
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 | 10.0% | - | 80.0% | | 40.0% | | 30% | | |
The Company continues to evaluate the assumptions affecting its modeling results. The Company believes the most important driver of its projected second lien U.S. RMBS losses is the performance of its HELOC transactions.
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, assuming 10% recoveries on charged-off loans, 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 $87 million for HELOC transactions. On the other hand, in the Company’s least stressful scenario, assuming 80% recoveries on charged-off loans, 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 $118 million for HELOC transactions.
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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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. 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 related to consolidated FG VIEs.
Premiums
Accounting Policy
Financial guaranty contracts that meet the scope exception under derivative accounting guidance are subject to industry specific accounting guidance for financial guaranty insurance.
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 (i.e., 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 calculated as 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 (e.g., securitized debt) 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 (not the discounted future 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 for expected premium collections for obligations backed by homogeneous pools of contractually prepayable 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. Any
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
unamortized acquisition costs are expensed. The Company assesses the need for an allowance for credit loss on premiums receivables each reporting period.
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 in consolidation.
Insurance Contracts’ Premium Information
Net Earned Premiums
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Financial guaranty insurance: | | | | | |
Scheduled net earned premiums | $ | 285 | | | $ | 287 | | | $ | 322 | |
Accelerations from refundings and terminations (1) | 29 | | | 179 | | | 59 | |
Accretion of discount on net premiums receivable | 26 | | | 24 | | | 30 | |
Financial guaranty insurance net earned premiums | 340 | | | 490 | | | 411 | |
Specialty net earned premiums | 4 | | | 4 | | | 3 | |
Net earned premiums | $ | 344 | | | $ | 494 | | | $ | 414 | |
____________________(1) 2022 accelerations include $133 million related to 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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Beginning of year | $ | 1,298 | | | $ | 1,372 | | | $ | 1,372 | |
Less: Specialty insurance premium receivable | 1 | | | 1 | | | 1 | |
Financial guaranty insurance premiums receivable | 1,297 | | | 1,371 | | | 1,371 | |
Gross written premiums on new business, net of commissions | 353 | | | 356 | | | 369 | |
Gross premiums received, net of commissions | (261) | | | (345) | | | (383) | |
Adjustments: | | | | | |
Changes in the expected term and debt service assumptions | 1 | | | 2 | | | 6 | |
Accretion of discount, net of commissions on assumed business | 26 | | | 24 | | | 26 | |
Foreign exchange gain (loss) on remeasurement | 51 | | | (111) | | | (22) | |
Expected recovery of premiums previously written off | — | | | — | | | 4 | |
Financial guaranty insurance premium receivable | 1,467 | | | 1,297 | | | 1,371 | |
Specialty insurance premium receivable | 1 | | | 1 | | | 1 | |
December 31, | $ | 1,468 | | | $ | 1,298 | | | $ | 1,372 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Approximately 70% and 74% of gross premiums receivable, net of commissions payable at December 31, 2023 and December 31, 2022, respectively, are denominated in currencies other than the U.S. dollar, primarily the pound sterling and euro.
The timing and cumulative amount of actual collections and net earned premiums may differ from those of expected collections and of expected net earned premiums in the table below due to factors such as foreign exchange rate fluctuations, counterparty collectability issues, accelerations, commutations, restructurings, changes in the consumer price indices, changes in expected lives and new business.
Financial Guaranty Insurance
Expected Future Premium Collections and Earnings
| | | | | | | | | | | |
| As of December 31, 2023 |
| Future Premiums to be Collected (1) | | Future Net Premiums to be Earned (2) |
| (in millions) |
2024 (January 1 - March 31) | $ | 58 | | | $ | 72 | |
2024 (April 1 - June 30) | 39 | | | 71 | |
2024 (July 1 - September 30) | 32 | | | 70 | |
2024 (October 1 - December 31) | 34 | | | 69 | |
Subtotal 2024 | 163 | | | 282 | |
2025 | 110 | | | 264 | |
2026 | 106 | | | 247 | |
2027 | 102 | | | 234 | |
2028 | 95 | | | 220 | |
2029-2033 | 402 | | | 909 | |
2034-2038 | 275 | | | 602 | |
2039-2043 | 199 | | | 375 | |
After 2043 | 387 | | | 513 | |
Total | $ | 1,839 | | | 3,646 | |
Future accretion | | | 370 | |
Total future net earned premiums | | | $ | 4,016 | |
____________________
(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, |
| 2023 | | 2022 |
| (dollars in millions) |
Premiums receivable, net of commissions payable | $ | 1,467 | | $ | 1,297 |
Deferred premium revenue | $ | 1,768 | | $ | 1,663 |
Weighted average risk-free rate used to discount premiums | 2.1% | | 1.8% |
Weighted average period of premiums receivable (in years) | 12.5 | | 12.9 |
Policy Acquisition Costs
Accounting Policy
Deferred acquisition costs (DAC) reported on the consolidated balance sheet represent the unamortized portion of (i) policy acquisition costs that are directly related and essential to the successful acquisition of an insurance contract and (ii) ceding commission income and expense. Deferred 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
DAC is generally 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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Beginning of year | $ | 147 | | | $ | 131 | | | $ | 119 | |
Costs deferred during the period | 27 | | | 30 | | | 26 | |
Costs amortized during the period | (13) | | | (14) | | | (14) | |
December 31, | $ | 161 | | | $ | 147 | | | $ | 131 | |
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 portion of any contract’s reserve that is ceded to a reinsurer 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. 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, the Company 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
Expected losses to be paid are reduced when a claim payment (or estimated future claim payment) entitles the Company to cash flows associated with salvage and subrogation rights from the underlying collateral of, or other recoveries relating to an insured exposure. Such reduction in expected loss to be paid can result in one of the 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.”
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 and LAE reserve and salvage and subrogation recoverable are discounted at risk-free rates for U.S. dollar denominated financial guaranty insurance obligations that ranged from 3.79% to 5.40% with a weighted average of 4.17% as of December 31, 2023, and 3.82% to 4.69% with a weighted average of 4.15% as of December 31, 2022.
The following tables provide information on net reserve (salvage), which includes loss and LAE reserves and salvage and subrogation recoverable, both net of reinsurance.
Net Reserve (Salvage) by Sector
| | | | | | | | | | | | | | |
| | As of December 31, |
Sector | | 2023 | | 2022 |
| | (in millions) |
Public finance: | | | | |
U.S. public finance | | $ | 119 | | | $ | 71 | |
Non-U.S. public finance | | 1 | | | 1 | |
Public finance | | 120 | | | 72 | |
Structured finance: | | | | |
U.S. RMBS | | (87) | | | (77) | |
Other structured finance | | 42 | | | 42 | |
Structured finance | | (45) | | | (35) | |
Total | | $ | 75 | | | $ | 37 | |
The table below provides a reconciliation of net expected loss to be paid (recovered) for financial guaranty insurance contracts to net expected loss to be expensed. Expected loss to be paid (recovered) for financial guaranty insurance contracts differs from expected loss to be expensed due to: (i) the contra-paid, which represents the claim payments made and recoveries received that have not yet been recognized in the statements of operations; (ii) salvage and subrogation recoverable for transactions that are in a net recovery position where the Company has not yet received recoveries on claims previously paid (and therefore recognized in income but not yet received); and (iii) loss reserves that have already been established (and therefore expensed but not yet paid).
Reconciliation of Net Expected Loss to be Paid (Recovered)
to Net Expected Loss to be Expensed
Financial Guaranty Insurance Contracts
| | | | | |
| As of December 31, 2023 |
| (in millions) |
Net expected loss to be paid (recovered) - financial guaranty insurance | $ | 260 | |
Contra-paid, net | 22 | |
Salvage and subrogation recoverable, net | 297 | |
Loss and LAE reserve - financial guaranty insurance contracts, net of reinsurance | (369) | |
Net expected loss to be expensed (present value) | $ | 210 | |
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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Net Expected Loss to be Expensed
Financial Guaranty Insurance Contracts
| | | | | |
| As of December 31, 2023 |
| (in millions) |
2024 (January 1 - March 31) | $ | 3 | |
2024 (April 1 - June 30) | 3 | |
2024 (July 1 - September 30) | 3 | |
2024 (October 1 - December 31) | 3 | |
Subtotal 2024 | 12 | |
2025 | 12 | |
2026 | 16 | |
2027 | 16 | |
2028 | 15 | |
2029-2033 | 69 | |
2034-2038 | 48 | |
2039-2043 | 11 | |
After 2043 | 11 | |
Net expected loss to be expensed (present value) | 210 | |
Future accretion | 19 | |
Total expected future loss and LAE | $ | 229 | |
The following table presents the loss and LAE (benefit) reported in the consolidated statements of operations by sector for insurance contracts.
Loss and LAE (Benefit) by Sector
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Sector | | 2023 | | 2022 | | 2021 |
| | (in millions) |
Public finance: | | | | | | |
U.S. public finance | | $ | 192 | | | $ | 125 | | | $ | (146) | |
Non-U.S. public finance | | — | | | — | | | (9) | |
Public finance | | 192 | | | 125 | | | (155) | |
Structured finance: | | | | | | |
U.S. RMBS | | (34) | | | (112) | | | (69) | |
Other structured finance | | 4 | | | 3 | | | 4 | |
Structured finance | | (30) | | | (109) | | | (65) | |
Loss and LAE (benefit) | | $ | 162 | | | $ | 16 | | | $ | (220) | |
The following tables provide information on financial guaranty insurance contracts categorized as BIG.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Financial Guaranty Insurance
BIG Transaction Loss Summary
As of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross | | Net Total BIG |
| BIG 1 | | BIG 2 | | BIG 3 | | Total BIG | |
| (dollars in millions) |
Number of risks (1) | 95 | | | 13 | | | 109 | | | 217 | | | 217 | |
Remaining weighted average period (in years) | 9.6 | | 15.9 | | 7.5 | | 9.9 | | 10.0 |
| | | | | | | | | |
Outstanding exposure: | | | | | | | | | |
Par | $ | 2,400 | | | $ | 979 | | | $ | 2,019 | | | $ | 5,398 | | | $ | 5,383 | |
Interest | 1,126 | | | 896 | | | 818 | | | 2,840 | | | 2,836 | |
Total (2) | $ | 3,526 | | | $ | 1,875 | | | $ | 2,837 | | | $ | 8,238 | | | $ | 8,219 | |
| | | | | | | | | |
Expected cash outflows (inflows) | $ | 176 | | | $ | 187 | | | $ | 1,585 | | | $ | 1,948 | | | $ | 1,938 | |
Potential recoveries (3) | (376) | | | (78) | | | (1,214) | | | (1,668) | | | (1,659) | |
Subtotal | (200) | | | 109 | | | 371 | | | 280 | | | 279 | |
Discount | 56 | | | (22) | | | (53) | | | (19) | | | (19) | |
Expected losses to be paid (recovered) | $ | (144) | | | $ | 87 | | | $ | 318 | | | $ | 261 | | | $ | 260 | |
| | | | | | | | | |
Deferred premium revenue | $ | 100 | | | $ | 63 | | | $ | 142 | | | $ | 305 | | | $ | 305 | |
Reserves (salvage) | $ | (181) | | | $ | 45 | | | $ | 209 | | | $ | 73 | | | $ | 72 | |
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 | |
__________________
(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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Reinsurance
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 $401 million, or approximately 0.1%, of the Company’s total gross insured debt service of $398.0 billion, as of December 31, 2023. The Company also cedes $482 million of its $3.8 billion in gross insured specialty business exposure.
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).
Components of Premiums Written, Premiums Earned and Loss and LAE (Benefit)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Premiums Written: | | | | | |
Direct | $ | 307 | | | $ | 377 | | | $ | 355 | |
Assumed (1) | 50 | | | (17) | | | 22 | |
Ceded | (16) | | | — | | | — | |
Net | $ | 341 | | | $ | 360 | | | $ | 377 | |
| | | | | |
Premiums Earned: | | | | | |
Direct | $ | 319 | | | $ | 469 | | | $ | 385 | |
Assumed | 28 | | | 28 | | | 32 | |
Ceded | (3) | | | (3) | | | (3) | |
Net | $ | 344 | | | $ | 494 | | | $ | 414 | |
| | | | | |
Loss and LAE (benefit): | | | | | |
Direct (2) | $ | 157 | | | $ | 32 | | | $ | (203) | |
Assumed | 8 | | | (17) | | | 5 | |
Ceded | (3) | | | 1 | | | (22) | |
Net | $ | 162 | | | $ | 16 | | | $ | (220) | |
____________________
(1) Negative assumed premiums written were due to terminations and changes in expected debt service schedules.
(2) 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, which are primarily CDS, and also include interest rate swaps.
The Company’s credit derivatives are generally 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 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, and changes in fair value are reported in “Fair value gains (losses) on credit derivatives” in the consolidated statement of operations. The fair value of credit derivatives is determined on a contract-by-contract basis and presented as either a credit derivative assets reported in “other assets” or “credit derivative liabilities” in the consolidated balance sheets. See Note 9, Fair Value Measurement, for a discussion on the fair value methodology for credit derivatives.
Credit Derivatives 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 11.1 years and 12.8 years as of December 31, 2023 and December 31, 2022, respectively.
Credit Derivatives (1)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2023 | | As of December 31, 2022 |
Sector | | Net Par Outstanding | | Net Fair Value Asset (Liability) | | Net Par Outstanding | | Net Fair Value Asset (Liability) |
| | (in millions) |
U.S. public finance | | $ | 1,149 | | | $ | (15) | | | $ | 1,175 | | | $ | (79) | |
Non-U.S. public finance | | 1,522 | | | (20) | | | 1,565 | | | (58) | |
U.S. structured finance | | 322 | | | (13) | | | 342 | | | (22) | |
Non-U.S. structured finance | | 615 | | | (2) | | | 121 | | | (3) | |
Total | | $ | 3,608 | | | $ | (50) | | | $ | 3,203 | | | $ | (162) | |
____________________
(1) Expected loss to be paid was $2 million as of December 31, 2023 and $3 million as of December 31, 2022.
Fair Value Gains (Losses) on Credit Derivatives
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Realized gains (losses) and other settlements | $ | 2 | | | $ | (2) | | | $ | (3) | |
Net unrealized gains (losses) | 112 | | | (9) | | | (55) | |
Fair value gains (losses) on credit derivatives | $ | 114 | | | $ | (11) | | | $ | (58) | |
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 generally 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, 2023 | | December 31, 2022 | | December 31, 2021 |
Five-year CDS spread | 66 | | | 63 | | | 49 | |
One-year CDS spread | 23 | | | 26 | | | 16 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Fair Value of Credit Derivative Assets (Liabilities) and Effect of AGC Credit Spread
| | | | | | | | | | | |
| As of |
| December 31, 2023 | | December 31, 2022 |
| (in millions) |
Fair value of credit derivatives before effect of AGC credit spread | $ | (76) | | | $ | (207) | |
Plus: Effect of AGC credit spread | 26 | | | 45 | |
Net fair value of credit derivatives | $ | (50) | | | $ | (162) | |
The fair value of CDS contracts as of December 31, 2023, 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
All fixed-maturity securities are reported on a trade date-basis, measured at fair value and classified as either trading or available-for-sale. Changes in fair value on trading fixed-maturity securities are reported as a component of net income, while unrealized gains and losses on available-for-sale fixed-maturity securities are reported in accumulated other comprehensive income (AOCI). Loss Mitigation Securities, which are a component of available-for-sale fixed-maturity securities, are accounted for based on their underlying investment type, excluding the effects of the Company’s insurance.
Short-term investments, which are investments with a maturity of less than one year at the 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 Sound Point investment being the most significant. 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. Most equity method investments are reported on a one-quarter lag. At the time of acquisition, the difference between the Company’s cost of an equity method investment (fair value) and the Company’s proportionate share of the carrying value of the investee’s net assets is referred to as the basis difference. The basis difference includes amounts attributed to finite-lived intangible assets, which are amortized over the assets’ remaining useful life, and is reported in “equity in earnings (losses) of investees.”
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.
Sound Point managed funds (and prior to July 1, 2023, AssuredIM managed funds), in which the Company invests (primarily through its investment subsidiary, AGAS), and where the Company has been deemed to be the primary beneficiary, are not reported in “investments” on the consolidated balance sheets, but rather, reported in “assets of consolidated investment vehicles” and “liabilities of consolidated investment vehicles,” with the portion not owned by the Company presented as nonredeemable 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 and demand deposits. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles, for cash and cash equivalents for consolidated VIEs.
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. 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Realized gains and losses on sales of available-for-sale fixed-maturity securities and credit losses are reported in the consolidated statement of operations. 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) as discussed below.
For all fixed-maturity 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 an available-for-sale fixed-maturity security that has experienced a decline in fair value below its amortized cost 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) in the consolidated statement of operations. The estimated recoverable value is the present value of cash flows expected to be collected. The allowance for credit losses is limited to the difference between amortized cost and fair value. Any difference between the security’s fair value and its 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 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).
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) 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.
The Company has elected to not measure credit losses on its accrued interest receivable and instead write 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 impaired securities that (i) the Company intends to sell, or (ii) it is more-likely-than-not that the Company will be required to sell before recovering its amortized cost, the amortized cost is written down to fair value with a corresponding charge to net realized investment gains (losses). 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The Company monitors its equity method investments for indicators of other-than-temporary declines in fair value on an ongoing basis. If such a decline occurs, an impairment charge is recorded, measured as the difference between the carrying value and the estimated fair value.
Investment Portfolio
The majority of the investment portfolio comprises investment grade fixed-maturity securities managed by three outside managers. The Company has established investment guidelines for these investment managers regarding credit quality, exposure to a particular sector and exposure to a particular obligor within a sector.
The remainder of the investment portfolio primarily consists of (i) Loss Mitigation Securities; (ii) CVIs and New Recovery Bonds received in connection with the 2022 Puerto Rico Resolutions; (iii) equity method investments; and (iv) short-term investments. Equity method investments primarily consist of the investment in Sound Point and fund investments across a variety of strategies.
Investment Portfolio
Carrying Value
| | | | | | | | | | | |
| As of December 31, |
| 2023 | | 2022 |
| (in millions) |
Fixed-maturity securities, available-for-sale (1): | | | |
Externally managed (2) | $ | 5,372 | | | $ | 5,824 | |
Loss Mitigation Securities | 459 | | | 506 | |
Puerto Rico New Recovery Bonds (3) (6) | 14 | | | 358 | |
Other (4) | 462 | | | 431 | |
Fixed-maturity securities, trading - Puerto Rico CVIs (3) | 318 | | | 303 | |
Short-term investments | 1,661 | | | 810 | |
Other invested assets: | | | |
Equity method investments: | | | |
Sound Point | 429 | | | — | |
Alternative investments (5) | 394 | | | 123 | |
Other | 6 | | | 10 | |
Total | $ | 9,115 | | | $ | 8,365 | |
____________________
(1) 7.8% and 7.4% of fixed-maturity securities were rated BIG as of December 31, 2023 and December 31, 2022, respectively, consisting primarily of Loss Mitigation Securities. 1.4% and 5.9% were not rated, as of December 31, 2023 and December 31, 2022, respectively.
(2) As of December 31, 2023 and December 31, 2022, amounts include $318 million and $305 million, respectively, of CLOs that had been managed internally by AssuredIM under an investment management agreement until such CLOs transitioned to a third-party manager in June 2023.
(3) These securities are not rated.
(4) As of December 31, 2023 and December 31, 2022, amounts include $223 million and $232 million, respectively, of investment grade municipal bonds that had been managed by AssuredIM under an investment management agreement until June 2023. In connection with the Sound Point Transaction, the Company retained management of the strategy internally. As of December 31, 2023, the strategy was managed by the U.S. Insurance Subsidiaries for their own accounts. In February 2024, responsibility for the Company’s investment grade municipal securities strategy was transitioned to a third-party asset manager.
(5) Excludes certain investments in funds that are consolidated and accounted for as CIVs. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
(6) In the fourth quarter of 2023, the majority of the New Recovery Bonds were called. See Note 3, Outstanding Exposure.
Upon closing of the Sound Point Transaction and the AHP Transaction in July 2023, the Company has increased the aggregate amount it has agreed to invest in alternative investments to $1.5 billion, including the $1 billion in Sound Point managed investments, subject to regulatory approval. The fair value of alternative investments as of December 31, 2023 was
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
$739 million. The Company had $779 million in unfunded commitments to alternative investments (of which $363 million is committed to specific funds). See Note 1, Business and Basis of Presentation for a description of the Sound Point Transaction.
Of the $1.5 billion mentioned above, the U.S. Insurance Subsidiaries through their jointly owned investment subsidiary, AGAS, are authorized to invest up to $750 million plus previously distributed gains of $108 million for a total of $858 million as of December 31, 2023. As of December 31, 2023, AGAS commitments to Sound Point and AHP funds were $775 million (of which $534 million was funded with a net asset value (NAV) of $571 million). 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, 2023, three of the eight funds in which AGAS invests are accounted for as CIVs. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
As of December 31, 2023, the aggregate carrying value of Company’s investments in Sound Point and Sound Point managed funds was $631 million, consisting of the Company’s equity method investments and certain fixed-maturity securities.
Accrued investment income, which is reported in “other assets,” was $71 million as of both December 31, 2023 and December 31, 2022. In 2023, 2022 and 2021, the Company did not write off any accrued investment income.
Available-for-Sale Fixed-Maturity Securities by Security Type
As of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Security Type | | Percent of Total (1) | | Amortized Cost | | Allowance for Credit Losses | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Fair Value |
| | (dollars in millions) |
Obligations of state and political subdivisions | | 41 | % | | $ | 2,733 | | | $ | (13) | | | $ | 33 | | | $ | (92) | | | $ | 2,661 | |
U.S. government and agencies | | 1 | | | 65 | | | — | | | 1 | | | (6) | | | 60 | |
Corporate securities (2) | | 34 | | | 2,327 | | | (6) | | | 17 | | | (197) | | | 2,141 | |
Mortgage-backed securities (3): | | | | | | | | | | | | |
RMBS | | 6 | | | 428 | | | (21) | | | 3 | | | (68) | | | 342 | |
Commercial mortgage-backed securities (CMBS) | | 2 | | | 157 | | | — | | | — | | | (6) | | | 151 | |
Asset-backed securities: | | | | | | | | | | | | |
CLOs | | 7 | | | 456 | | | — | | | 1 | | | (7) | | | 450 | |
Other | | 7 | | | 465 | | | (37) | | | — | | | (26) | | | 402 | |
Non-U.S. government securities | | 2 | | | 115 | | | — | | | — | | | (15) | | | 100 | |
Total available-for-sale fixed-maturity securities | | 100 | % | | $ | 6,746 | | | $ | (77) | | | $ | 55 | | | $ | (417) | | | $ | 6,307 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 |
| | (dollars in millions) |
Obligations of state and political subdivisions | | 45 | % | | $ | 3,509 | | | $ | (14) | | | $ | 37 | | | $ | (138) | | | $ | 3,394 | |
U.S. government and agencies | | 2 | | | 118 | | | — | | | 1 | | | (8) | | | 111 | |
Corporate securities (2) | | 31 | | | 2,387 | | | (6) | | | 2 | | | (299) | | | 2,084 | |
Mortgage-backed securities (3): | | | | | | | | | | | | |
RMBS | | 5 | | | 418 | | | (19) | | | 3 | | | (62) | | | 340 | |
CMBS | | 4 | | | 282 | | | — | | | — | | | (11) | | | 271 | |
Asset-backed securities: | | | | | | | | | | | | |
CLOs | | 6 | | | 449 | | | — | | | — | | | (21) | | | 428 | |
Other | | 5 | | | 423 | | | (26) | | | 22 | | | (26) | | | 393 | |
Non-U.S. government securities | | 2 | | | 121 | | | — | | | — | | | (23) | | | 98 | |
Total available-for-sale fixed-maturity securities | | 100 | % | | $ | 7,707 | | | $ | (65) | | | $ | 65 | | | $ | (588) | | | $ | 7,119 | |
____________________
(1)Based on amortized cost.
(2) Includes securities issued by taxable universities and hospitals.
(3) U.S. government-agency obligations were approximately 42% of mortgage-backed securities as of December 31, 2023 and 30% as of December 31, 2022, 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, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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 | $ | 641 | | | $ | (4) | | | $ | 931 | | | $ | (87) | | | $ | 1,572 | | | $ | (91) | |
U.S. government and agencies | — | | | — | | | 33 | | | (6) | | | 33 | | | (6) | |
Corporate securities | 72 | | | (1) | | | 1,426 | | | (152) | | | 1,498 | | | (153) | |
Mortgage-backed securities: | | | | | | | | | | | |
RMBS | 27 | | | (1) | | | 124 | | | (8) | | | 151 | | | (9) | |
CMBS | 3 | | | — | | | 148 | | | (6) | | | 151 | | | (6) | |
Asset-backed securities: | | | | | | | | | | | |
CLOs | 22 | | | (1) | | | 379 | | | (6) | | | 401 | | | (7) | |
Other | 1 | | | — | | | 26 | | | (1) | | | 27 | | | (1) | |
Non-U.S. government securities | — | | | — | | | 95 | | | (15) | | | 95 | | | (15) | |
Total | $ | 766 | | | $ | (7) | | | $ | 3,162 | | | $ | (281) | | | $ | 3,928 | | | $ | (288) | |
Number of securities (1) | | | 274 | | | | | 1,266 | | | | | 1,525 | |
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, 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 | |
___________________
(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, 2023 and December 31, 2022 were primarily related to higher interest rates rather than credit quality. As of December 31, 2023, 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, 2023, of the securities in an unrealized loss position for which an allowance for credit loss was not recorded, 409 securities had unrealized losses in excess of 10% of their carrying value, whereas as of December 31, 2022, 567 securities had unrealized losses in excess of 10% of their carrying value. The total unrealized loss for these securities was $200 million as of December 31, 2023 and $329 million as of December 31, 2022.
The amortized cost and estimated fair value of available-for-sale fixed-maturity securities by contractual maturity as of December 31, 2023 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, 2023
| | | | | | | | | | | |
| Amortized Cost | | Estimated Fair Value |
| (in millions) |
Due within one year | $ | 331 | | | $ | 325 | |
Due after one year through five years | 1,427 | | | 1,368 | |
Due after five years through 10 years | 1,741 | | | 1,675 | |
Due after 10 years | 2,662 | | | 2,446 | |
Mortgage-backed securities: | | | |
RMBS | 428 | | | 342 | |
CMBS | 157 | | | 151 | |
Total | $ | 6,746 | | | $ | 6,307 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Based on fair value, fixed-maturity securities, short-term investments and cash 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 $234 million as of December 31, 2023 and $222 million as of December 31, 2022. The investment portfolio also contains securities that are held in trust by certain AGL subsidiaries or are otherwise restricted for the benefit of other AGL subsidiaries in accordance with statutory and regulatory requirements with a fair value of $1,154 million and $1,169 million as of December 31, 2023 and December 31, 2022, respectively.
No material investments of the Company were non-income producing during both the twelve-month periods ending December 31, 2023 and December 31, 2022.
Income from Investments
The components of income derived form the investment portfolio are presented in the following tables.
Income from Investments
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Investment income: | | | | | |
Fixed-maturity securities, available-for-sale: | | | | | |
Externally managed (1) | $ | 207 | | | $ | 201 | | | $ | 212 | |
Loss Mitigation Securities | 55 | | | 31 | | | 38 | |
Puerto Rico, New Recovery Bonds | 12 | | | 7 | | | — | |
Other (2) | 20 | | | 19 | | | 24 | |
Short-term investments | 73 | | | 15 | | | — | |
Other invested assets | 3 | | | 1 | | | 1 | |
Investment income | 370 | | | 274 | | | 275 | |
Investment expenses | (5) | | | (5) | | | (6) | |
Net investment income | $ | 365 | | | $ | 269 | | | $ | 269 | |
| | | | | |
Fair value gains (losses) on trading securities (3) | $ | 74 | | | $ | (34) | | | $ | — | |
| | | | | |
Equity in earnings (losses) of investees | | | | | |
Sound Point (5) | $ | 5 | | | $ | — | | | $ | — | |
Funds (4) | 15 | | | 2 | | | 30 | |
Other | 8 | | | (41) | | | 64 | |
Equity in earnings (losses) of investees | $ | 28 | | | $ | (39) | | | $ | 94 | |
____________________
(1) Includes income on the portion of the CLO portfolio that was managed by AssuredIM prior to July 1, 2023.
(2) Includes income on the portion of the municipal bond portfolio that was managed by AssuredIM prior to July 1, 2023.
(3) Fair value gains on trading securities pertaining to securities still held as of December 31, 2023 were $31 million for 2023. Fair value losses on trading securities pertaining to securities still held as of December 31, 2022 were $29 million for 2022.
(4) Sound Point and AHP funds, and, prior to July 1, 2023, AssuredIM funds.
(5) Beginning in the fourth quarter of 2023, equity in earnings (losses) includes the Company’s share of the earnings of Sound Point, which is reported on a one-quarter lag.
Equity in Earnings (Losses) of Investees
As of December 31, 2023, the carrying value of the Company’s investment in Sound Point was $429 million. The basis difference relates principally to goodwill and indefinite-lived intangible assets of $243 million, and finite-lived intangible assets of $37 million which had an average estimated term of 6.4 years.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Distributions received from equity method investments that are presented within operating activities in the consolidated statements of cash flows were $7 million, $10 million and $15 million for the years ended December 31, 2023, 2022 and 2021, respectively.
The table below presents summarized financial information for equity method investments that meet, in aggregate, the requirements for reporting summarized disclosures. Such requirements were met in 2021, and the information for 2023 and 2022 is presented for comparative purposes.
Aggregate Equity Method Investments’
Summarized Balance Sheet Data
| | | | | | | | | | | |
| As of December, 31 |
| 2023 | | 2022 |
| (in millions) |
Investments | $ | 1,735 | | | $ | 444 | |
Assets of consolidated funds and CLOs | 1,449 | | | — | |
Other assets | 792 | | | 253 | |
Total assets | $ | 3,976 | | | $ | 697 | |
| | | |
Liabilities of consolidated funds and CLOs | $ | 1,342 | | | $ | — | |
Other liabilities | 365 | | | 76 | |
Total liabilities | $ | 1,707 | | | $ | 76 | |
| | | |
Equity attributable to investees | $ | 2,234 | | | $ | 621 | |
Noncontrolling interest | 35 | | | — | |
Total equity | $ | 2,269 | | | $ | 621 | |
Aggregate Equity Method Investments’
Summarized Statement of Operations Data
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Fee income | $ | 57 | | | $ | 15 | | | $ | 29 | |
Net gains (losses) on investments and investment income | 129 | | | (365) | | | 456 | |
Income of consolidated funds and CLOs | 37 | | | — | | | — | |
Other income | 39 | | | 35 | | | 63 | |
Total revenues | $ | 262 | | | $ | (315) | | | $ | 548 | |
| | | | | |
Expenses of consolidated funds and CLOs | $ | 25 | | | $ | — | | | $ | — | |
Other expenses | 108 | | | 49 | | | 64 | |
Total expenses | $ | 133 | | | $ | 49 | | | $ | 64 | |
| | | | | |
Net income (loss) | $ | 129 | | | $ | (364) | | | $ | 484 | |
Net income (loss) attributable to investees | $ | 127 | | | $ | (364) | | | $ | 484 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Gross realized gains on sales of available-for-sale securities (1) | $ | 21 | | | $ | 3 | | | $ | 20 | |
Gross realized losses on sales of available-for-sale securities (2) | (19) | | | (45) | | | (5) | |
Net foreign currency gains (losses) | (1) | | | (4) | | | 2 | |
Change in the allowance for credit losses and intent to sell (3) | (14) | | | (21) | | | (7) | |
Other net realized gains (losses) | (1) | | | 11 | | | 5 | |
Net realized investment gains (losses) | $ | (14) | | | $ | (56) | | | $ | 15 | |
____________________
(1)2023 and 2022 related primarily to sales of New Recovery Bonds received as part of the 2022 Puerto Rico Resolutions.
(2)2022 related primarily to sales of New Recovery Bonds received as part of the 2022 Puerto Rico Resolutions.
(3)Change in allowance for credit losses for all periods was primarily related to Loss Mitigation Securities.
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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Balance, beginning of period | $ | 65 | | | $ | 42 | | | $ | 78 | |
Additions for securities for which credit losses were not previously recognized | — | | | 7 | | | 4 | |
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 | 12 | | | 14 | | | 2 | |
Reductions for securities sold and other settlements | — | | | — | | | (42) | |
Balance, end of period | $ | 77 | | | $ | 65 | | | $ | 42 | |
During 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 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. Most of the Company’s securities with credit deterioration are Loss Mitigation Securities.
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 the Company has a variable interest and which Sound Point manages, including (1) Sound Point funds since July 1, 2023 and (2) CLOs that are collateralized financing entities (CFEs), and CLO warehouses managed by AssuredIM prior to July 1, 2023.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, (i) whether the equity investment at risk is sufficient to cover the entity’s expected losses and (ii) whether the holders of the equity investment at risk (as a group) have substantive voting rights. The Company reassesses whether an entity is a VIE upon the occurrence of certain significant events.
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 is a VOE. Consolidation generally is required when the Company, directly or indirectly, has a controlling financial interest of the VOE being assessed.
For entities determined to be a VIE, and in 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 the entity and performs this assessment quarterly. 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. 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 (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.
FG VIEs
For FG VIEs other than the Puerto Rico Trusts, the Company elected the fair value option (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 VIEs’ assets and liabilities as the carrying amount transition method was not practical. To allow for consistency in the accounting for the assets and liabilities of its consolidated FG VIEs other than the Puerto Rico Trusts, the Company elected the FVO.
The consolidated Puerto Rico Trusts described below primarily include (i) cash or fixed-maturity debt securities that are carried at fair value and classified as either available-for-sale or trading securities similar to the fixed-maturity debt securities received pursuant to the 2022 Puerto Rico Resolutions and reported in the investment portfolio, and (ii) Puerto Rico Trust liabilities for which the Company elected the FVO in order to more closely mirror the fair value measurement of the Puerto Rico Trust liabilities to the fair value measurement of the Puerto Rico Trust assets.
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 both reported in other comprehensive income (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, as applicable.
For those FG VIE liabilities with recourse to the Company, the portion of the inception-to-date change in fair value, attributable to 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 spread 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 in time for quarterly reporting and therefore FG VIEs other than the Puerto Rico Trusts are reported on a one quarter lag. As a result of the lag, cash and short-term investments do not reflect cash outflows (due to claim payments made by the Company) to the holders of the FG VIEs’ debt until the subsequent reporting period.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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. Therefore, such claim payments are treated as paydowns of the 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 Sound Point (and prior to July 1, 2023, AssuredIM) funds, CLOs and CLO warehouses in which the Company is the primary beneficiary. The consolidated funds are investment companies for accounting purposes and therefore account for their underlying investments at fair value. All CLOs and CLO warehouses (collectively, the consolidated CLOs) were deconsolidated by the Company on July 1, 2023. The consolidated CLOs were CFEs and, therefore, the debt issued by, and loan assets held by, the consolidated CLOs were measured under the FVO using the CFE practical expedient. The assets and liabilities of consolidated CLO warehouses were also reported at fair value under the FVO election. 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. All CIVs are reported on a quarter lag.
Upon consolidation of a Sound Point (and prior to July 1, 2023, AssuredIM) fund, the Company records NCI for the portion of each fund owned by employees and any third-party investors.
Investment transactions in the consolidated Sound Point (and prior to July 1, 2023, AssuredIM) funds are recorded on a trade/contract date basis. Money market investments held by these consolidated funds are classified as cash equivalents and carried at cost, consistent with those funds’ separately issued financial statements. 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 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’s 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 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, |
| 2023 | | 2022 | | 2021 |
| |
Beginning of year | 25 | | | 25 | | | 25 | |
Consolidated | — | | | 2 | | | 1 | |
Deconsolidated | (1) | | | (2) | | | (1) | |
December 31 | 24 | | | 25 | | | 25 | |
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 when their liabilities are paid off. For those who made the election above, distributions of Plan Consideration are 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.
As of December 31, 2023, substantially all of the securities in the Puerto Rico Trusts had been called, and the assets in the Puerto Rico Trusts consisted primarily of cash. In January 2024, such cash proceeds were used to pay down a portion of the liabilities of the Puerto Rico Trusts. The remaining liabilities of the Puerto Rico Trusts will be paid by the U.S. Insurance Subsidiaries under their financial guaranty policies and are no longer dependent on the credit of PRHTA. As of December 31, 2023 and December 31, 2022, respectively, the Company consolidated 24 and 45 custodial trusts established as part of the 2022 Puerto Rico Resolutions discussed in Note 3, Outstanding Exposure, Exposure to Puerto Rico.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
As of December 31, 2022, New Recovery Bonds in the Puerto Rico Trusts had an amortized cost and fair value of $204 million. As of December 31, 2022, 14 New Recovery Bonds 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 which 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 the change in interest rates, rather than credit quality. 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.
Components of FG VIEs’ Assets and Liabilities
Net fair value gains and losses on FG VIEs are expected to reverse to zero by the 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, |
| 2023 | | 2022 |
| (in millions) |
FG VIEs’ assets: | | | |
U.S. RMBS first lien | $ | 145 | | | $ | 167 | |
U.S. RMBS second lien | 28 | | | 30 | |
Puerto Rico Trusts’ assets (includes $1 and $209 at fair value) (1) | 155 | | | 212 | |
Other | — | | | 7 | |
Total FG VIEs’ assets | $ | 328 | | | $ | 416 | |
FG VIEs’ liabilities with recourse: | | | |
U.S. RMBS first lien | $ | 156 | | | $ | 176 | |
U.S. RMBS second lien | 21 | | | 24 | |
Puerto Rico Trusts’ liabilities | 366 | | | 495 | |
Other | — | | | 7 | |
Total FG VIEs’ liabilities with recourse | $ | 543 | | | $ | 702 | |
FG VIEs’ liabilities without recourse: | | | |
U.S. RMBS first lien | $ | 11 | | | $ | 13 | |
Total FG VIEs’ liabilities without recourse | $ | 11 | | | $ | 13 | |
____________________
(1) Includes $154 million and $2 million of cash as of December 31, 2023 and 2022.
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, 2023, 2022 and 2021 that was reported in the consolidated statements of operations for 2023, 2022 and 2021 were gains of $3 million, $10 million and $14 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, |
| 2023 | | 2022 |
| (in millions) |
Excess of unpaid principal over fair value of: | | | |
FG VIEs’ assets | $ | 259 | | | $ | 265 | |
FG VIEs’ liabilities with recourse | 25 | | | 21 | |
FG VIEs’ liabilities without recourse | 16 | | | 15 | |
Unpaid principal balance for FG VIEs’ assets that were 90 days or more past due | 29 | | | 34 | |
Unpaid principal for FG VIEs’ liabilities with recourse (1) | 568 | | | 723 | |
____________________
(1) FG VIEs’ liabilities with recourse will mature at various dates ranging from 2024 through 2041.
CIVs
In connection with the Sound Point Transaction and AHP Transaction, the Company reevaluated its consolidation conclusion for each CIV and deconsolidated all but three CIVs consisting of funds currently managed by Sound Point. The deconsolidation reduced CIV assets by $4.7 billion and CIV liabilities by $4.4 billion. The Company recognized a loss on deconsolidation of $16 million, which is reported in “fair value gains (losses) on CIVs.” In addition, the deconsolidation resulted in a decrease in NCI of $132 million at the time of deconsolidation. During 2022, the Company deconsolidated a CLO with assets and liabilities of $417 million. In the fourth quarter of 2021, the Company consolidated AssuredIM managed fund and recognized a gain on consolidation of $31 million in 2021.
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. Changes in the fair value of assets and liabilities of CIVs, interest income and expense, and gains and losses on consolidation and deconsolidation of CIVs are reported in “fair value gains (losses) on CIVs” in the consolidated statements of operations. Interest income from CLO assets is recorded based on contractual rates.
Number of Consolidated CIVs by Type
| | | | | | | | | | | | | | |
| | As of December 31, |
CIV Type | | 2023 | | 2022 |
Funds | | 3 | | | 8 | |
CLOs | | — | | | 10 | |
CLO warehouses | | — | | | 4 | |
Total number of consolidated CIVs (1) | | 3 | | | 22 | |
____________________
(1) As of December 31, 2022 two CIVs were VOEs.
The table below summarizes the change in the number of consolidated CIVs during each of the periods. During 2022 and 2021, two and five, respectively, consolidated CLO warehouses became CLOs.
Roll Forward of Number of Consolidated CIVs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Beginning of year | 22 | | | 20 | | | 11 | |
Consolidated | — | | | 4 | | | 10 | |
Deconsolidated | (19) | | | (2) | | | (1) | |
December 31 | 3 | | | 22 | | | 20 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Assets and Liabilities of CIVs
| | | | | | | | | | | |
| As of December 31, |
| 2023 | | 2022 |
| (in millions) |
Assets: | | | |
Fund assets: | | | |
Cash and cash equivalents | $ | 35 | | | $ | 59 | |
Fund investments, at fair value: | | | |
Equity securities and warrants | 83 | | | 434 | |
Structured products | 248 | | | 128 | |
Corporate securities | — | | | 96 | |
| | | |
Other | — | | | 1 | |
CLO and CLO warehouse assets: | | | |
Cash | — | | | 38 | |
CLO investments: | | | |
Loans in CLOs and CLO warehouses, FVO | — | | | 4,570 | |
Short-term investments, at fair value | — | | | 135 | |
Due from brokers and counterparties | — | | | 32 | |
Total assets (1) | $ | 366 | | | $ | 5,493 | |
Liabilities: | | | |
CLO obligations, FVO (2) | $ | — | | | $ | 4,090 | |
Warehouse financing debt, FVO (3) | — | | | 313 | |
Due to brokers and counterparties | — | | | 112 | |
Other liabilities (4) | 4 | | | 110 | |
Total liabilities | $ | 4 | | | $ | 4,625 | |
____________________
(1) Includes investments with affiliated entities of $281 million as of December 31, 2023. Includes investments in AssuredIM funds and other affiliated entities of $392 million as of December 31, 2022. Includes assets and liabilities of a VOE of $58 million and $1 million, respectively, as of December 31, 2022.
(2) As of December 31, 2022, the weighted average maturity of CLO obligations was 6.2 years and the weighted average interest rate of CLO obligations was 5.3%.
(3) The weighted average maturity of warehouse financing debt of CLO warehouses was 1.9 years as of December 31, 2022. The weighted average interest rate of warehouse financing debt of CLO warehouses was 4.5% as of December 31, 2022.
(4) Includes $3 million with affiliated entities as of December 31, 2023 and $21 million of redeemable NCI as of December 31, 2022.
As of December 31, 2023 and December 31, 2022, the CIVs included derivative contracts with notional amounts totaling $36 million and $46 million, respectively, and average notional amounts of $41 million and $47 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.
NCI in CIVs
NCI represents the portion of the consolidated funds not owned by the Company and includes ownership interests of third parties, employees and former employees. The NCI is non-redeemable and presented on the statement of shareholders’ equity.
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 $92 million and liabilities of $7 million as of December 31, 2023 and assets of $86 million and liabilities of $12 million as of December 31, 2022, which were 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, 2023, approximately 14 thousand policies are not within the scope of 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. As of December 31, 2023 and 2022, the Company identified 68 and 85, respectively, policies that contain provisions and experienced events that may trigger consolidation.
The Company holds variable interests in non-FG VIEs which are not consolidated, as the Company is not the primary beneficiary. As of December 31, 2023, the Company’s maximum exposure to losses relating to these non-FG VIEs was $326 million, which is limited to the carrying value of these investments of $314 million and other assets of $12 million.
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 or transfer 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 (i) 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 (ii) discounted cash flows, using a third party’s proprietary pricing models. In addition to market information, when applicable, the models also incorporate transaction details, such as the instrument’s maturity, and contractual features that reduce the Company’s credit exposure (e.g., collateral rights).
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 transparency for certain products changes, the Company may refine its methodologies and assumptions. During 2023, 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. The categorization, of an asset or liability, 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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.
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 (i) determined using pricing models, discounted cash flow methodologies or similar techniques and (ii) 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 was a transfer of a fixed-maturity security in the investment portfolio from Level 3 to Level 2 during 2023. There was also a transfer of fixed-maturity securities in the investment and FG VIE portfolios from Level 2 to Level 3 during 2023. There were no other 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 that provide 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.
In many cases, benchmark yields have proven to be more reliable indicators of the market for a security, as compared to reported trades for infrequently traded securities and distressed transactions. 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, 2023, the Company used models to price 191 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 based on 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 could have significantly affected 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 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 the remaining expected put option premium payments under AGC 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, the Company’s publicly traded debt and an estimation of the securities’ remaining term. 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. These instruments qualify as derivatives under GAAP, and require fair value measurement, with changes in fair value reported in the consolidated statements of operations. The Company did not enter into CDS contracts with the intent to trade these contracts. Additionally, the Company may not unilaterally terminate a CDS contract, absent an event of default or termination event that entitles the Company to terminate such contract. However, for certain CDS transactions, the Company has mutually negotiated with various counterparties to terminate such 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 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 mutually negotiated 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 generally 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, 2023 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 published gross spreads on its outstanding contracts from third-party market data sources (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 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 and the fair value for CDS contracts 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.
•Information provided by the counterparty of the CDS.
The rates used to discount future expected premium cash flows ranged from 3.26% to 4.81% at December 31, 2023 and 2.78% to 5.08% at December 31, 2022.
The premium the Company receives is referred to as the “net spread.” The Company’s pricing model considers not only how credit spreads on its insured risks 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 quoted market price for credit protection bought on the Company, as reflected by quoted market prices on CDS contracts referencing AGC. Due to the relatively low volume and characteristics of CDS contracts remaining in AGM’s portfolio, changes in AGM’s CDS 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.
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, because 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.
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 limiting the amount of unrealized gains that are recognized on certain CDS contracts. Approximately 11.5%, based on fair value, of the Company’s CDS contracts were fair valued using this minimum premium as of December 31, 2023. As of December 31, 2022, the use of the minimum premium did not have an effect on fair value.
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 then discounting such amounts using the applicable discount rate 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.
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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 and structured finance and other FG VIEs. As of December 31, 2023, assets in the Puerto Rico Trusts, consisted of one fixed-maturity debt security classified as Level 3. As of December 31, 2022, assets in the Puerto Rico Trusts, consisted primarily of New Recovery Bonds and CVIs 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. Structured finance and other FG VIEs’ assets and liabilities are carried at fair value under the FVO and are classified as Level 3.
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 these transactions. 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 lead to a potential 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 prices of the assets and liabilities of the FG VIEs are generally determined with the assistance of an independent third party, based on a discounted cash flow approach. The third party pricing service 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 U.S. 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. This is a significant factor in determining the implied benefit of the Company’s insurance policy, which guarantees the timely payment of principal and interest for the insured tranches of debt issued by the FG VIEs. In general, extending the timing of expected loss payments by the Company 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 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
Investments held by CIVs which are quoted on a national securities exchange are valued at their last reported sale price on the date of determination. Investments held by CIVs which are traded over-the-counter reflect third-party data generally at the average of dealer offer and bid prices. The valuation methodology may include, but is not limited to: (i) performing price comparisons with similar investments; (ii) obtaining valuation-related information from issuers; (iii) calculating the present value of future cash flows; (iv) assessing other data related to the investment that is an indication of value; (v) obtaining information provided by third parties; and/or (vi) evaluating information provided by the investment manager. Inputs may
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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.
The CLOs were collateralized financing entities (CFEs) that were consolidated until July 1, 2023. Loans in CLOs were priced using a loan pricing service which aggregated quotes from loan market participants. The loans were 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 was measured on the basis of the more observable CLO loans. Under the CFE practical expedient guidance, the loans of consolidated CLOs were measured at fair value and the debt of consolidated CLOs were 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 was allocated to the individual financial liabilities (other than the underlying financial liabilities to the beneficial interests retained by the Company).
Prior to securitization, when a CLO’s loans were warehoused in an investment vehicle, such vehicle was not considered a CFE. The Company had elected the FVO to measure the loans held, and the debt issued, by CLO warehouses, mitigating the accounting mismatch between such assets and liabilities upon securitization.
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, 2023
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value Hierarchy | | |
| Level 1 | | Level 2 | | Level 3 | | Total |
| (in millions) |
Assets: | | | | | | | |
Fixed-maturity securities, available-for-sale: | | | | | | | |
Obligations of state and political subdivisions | $ | — | | | $ | 2,655 | | | $ | 6 | | | $ | 2,661 | |
U.S. government and agencies | — | | | 60 | | | — | | | 60 | |
Corporate securities | — | | | 2,141 | | | — | | | 2,141 | |
Mortgage-backed securities: | | | | | | | |
RMBS | — | | | 188 | | | 154 | | | 342 | |
CMBS | — | | | 151 | | | — | | | 151 | |
Asset-backed securities | — | | | 49 | | | 803 | | | 852 | |
Non-U.S. government securities | — | | | 100 | | | — | | | 100 | |
Total fixed-maturity securities, available-for-sale | — | | | 5,344 | | | 963 | | | 6,307 | |
Fixed-maturity securities, trading | — | | | 318 | | | — | | | 318 | |
Short-term investments | 1,657 | | | 4 | | | — | | | 1,661 | |
Other invested assets (1) | — | | | — | | | 3 | | | 3 | |
FG VIEs’ assets | — | | | — | | | 174 | | | 174 | |
Assets of CIVs: | | | | | | | |
Equity securities and warrants | — | | | 3 | | | 80 | | | 83 | |
Structured products | — | | | 59 | | | 189 | | | 248 | |
Total assets of CIVs | — | | | 62 | | | 269 | | | 331 | |
Other assets | 55 | | | 52 | | | 16 | | | 123 | |
Total assets carried at fair value | $ | 1,712 | | | $ | 5,780 | | | $ | 1,425 | | | $ | 8,917 | |
Liabilities: | | | | | | | |
Credit derivative liabilities | $ | — | | | $ | — | | | $ | 53 | | | $ | 53 | |
FG VIEs’ liabilities (3) | — | | | — | | | 554 | | | 554 | |
Total liabilities carried at fair value | $ | — | | | $ | — | | | $ | 607 | | | $ | 607 | |
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: | | | | | | | |
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 | |
____________________
(1) Includes Level 3 mortgage loans that are recorded at fair value on a non-recurring basis.
(2) As of December 31, 2022, excludes $5 million in investments in AssuredIM funds for which the Company recorded a 100% NCI. The consolidation of these funds resulted in a gross up of assets and NCI on the consolidated financial statements; however, it resulted in no economic equity or net income attributable to AGL.
(3) Includes FG VIEs’ liabilities with recourse and FG VIEs’ liabilities without recourse. See Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, 2023 and 2022.
Roll Forward of Level 3 Assets (Liabilities) at Fair Value on a Recurring Basis
Year Ended December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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, 2022 | $ | 47 | | | $ | 179 | | | $ | 794 | | | $ | 204 | | | $ | 297 | | | $ | 96 | | | $ | 46 | | | $ | 50 | | |
Total pre-tax realized and unrealized gains (losses) recorded in: | | | | | | | | | | | | | | | | |
Net income (loss) | 1 | | (1) | 13 | | (1) | 32 | | (1) | 9 | | (2) | 51 | | (4) | (3) | | (4) | 21 | | (4) | (32) | | (3) |
Other comprehensive income (loss) | (2) | | | (8) | | | (8) | | | — | | | — | | | — | | | — | | | — | | |
Purchases | — | | | — | | | 23 | | | — | | | 42 | | | 6 | | | 5 | | | — | | |
Sales | — | | | — | | | (2) | | | — | | | (91) | | | (15) | | | (48) | | | — | | |
Settlements | (3) | | | (30) | | | (36) | | | (33) | | | — | | | — | | | — | | | (4) | | |
Deconsolidations | — | | | — | | | — | | | (7) | | | (219) | | | (84) | | | 165 | | | — | | |
Transfers into Level 3 | 3 | | | — | | | — | | | 1 | | | — | | | — | | | — | | | — | | |
Transfers out of Level 3 | (40) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Fair value as of December 31, 2023 | $ | 6 | | | $ | 154 | | | $ | 803 | | | $ | 174 | | | $ | 80 | | | $ | — | | | $ | 189 | | | $ | 14 | | |
Change in unrealized gains (losses) related to financial instruments held as of December 31, 2023 included in: | | | | | | | | | | | | | | | | |
Earnings | | | | | | | $ | 4 | | (2) | $ | 11 | | (4) | $ | — | | (4) | $ | 10 | | (4) | $ | (32) | | (3) |
OCI | $ | — | | | $ | (7) | | | $ | 9 | | | | | | | | | | | $ | — | | |
Roll Forward of Level 3 Assets (Liabilities) at Fair Value on a Recurring Basis
Year Ended December 31, 2023
| | | | | | | | | | | | | | | | | | | | |
| Credit Derivative Liability, net (5) | | FG VIEs’ Liabilities (8) | | Liabilities of CIVs | |
| (in millions) | |
Fair value as of December 31, 2022 | $ | (162) | | | $ | (715) | | | $ | (4,154) | | |
Total pre-tax realized and unrealized gains (losses) recorded in: | | | | | | |
Net income (loss) | 114 | | (6) | | 2 | | (2) | | (45) | | (4) | |
Other comprehensive income (loss) | — | | | 3 | | | (13) | | |
Issuances | (1) | | | — | | | — | | |
Settlements | (1) | | | 149 | | | 13 | | |
Deconsolidations | — | | | 7 | | | 4,199 | | |
Fair value as of December 31, 2023 | $ | (50) | | | $ | (554) | | | $ | — | | |
Change in unrealized gains (losses) related to financial instruments held as of December 31, 2023 included in: | | | | | | |
Earnings | $ | 112 | | (6) | | $ | — | | | $ | — | | |
OCI | | | $ | 3 | | | $ | — | | |
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, 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) | | | — | | | — | | | — | | | — | | |
Consolidation | — | | | — | | | — | | | 22 | | | — | | | — | | | — | | | — | | |
Deconsolidations | — | | | — | | | — | | | (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 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 | | |
__________________(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, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | $ | 6 | | | Yield | | 7.4 | % | - | 22.5% | | 7.8% |
RMBS | | 154 | | | CPR | | 0.1 | % | - | 15.0% | | 3.4% |
| | CDR | | 1.5 | % | - | 18.8% | | 5.6% |
| | Loss severity | | 50.0 | % | - | 125.0% | | 82.6% |
| | Yield | | 7.5 | % | - | 11.3% | | 8.9% |
Asset-backed securities: | | | | | | | | | | |
CLOs | | 450 | | | Discount margin | | 1.1 | % | - | 9.5% | | 2.6% |
Others | | 353 | | | Yield | | 6.2 | % | - | 11.7% | | 7.8% |
FG VIEs’ assets (1) | | 174 | | | CPR | | 0.2 | % | - | 21.4% | | 7.8% |
| | CDR | | 1.3 | % | - | 41.0% | | 10.4% |
| | Loss severity | | 45.0 | % | - | 100.0% | | 82.9% |
| | Yield | | 5.5 | % | - | 10.9% | | 9.4% |
Assets of CIVs (3): | | | | | | | | | | |
Equity securities and warrants | | 80 | | | Discount rate | | 20.9% | | |
| | | | Market multiple-price to book | | 1.10x | | |
| | | | Market multiple-price to earnings | | 5.50x | | |
| | | | Terminal growth rate | | 4.0% | | |
| | | | Exit multiple-price to book | | 1.10x | | |
| | | | Exit multiple-price to earnings | | 5.50x | | |
Structured products | | 189 | | | Yield | | 14.7 | % | - | 21.4% | | 18.0% |
Other assets (1) | | 13 | | | Implied Yield | | 7.8 | % | - | 8.4% | | 8.1% |
Term (years) | | 10 years | | |
Credit derivative liabilities, net (1) | | (50) | | | Hedge cost (in basis points)( bps) | | 10.2 | % | - | 26.5% | | 15.8% |
| | Bank profit (in bps) | | 105.6 | - | 302.6 | | 158.6 |
| | Internal floor (in bps) | | 10.0 | | |
| | Internal credit rating | | CCC | - | AAA | | A |
FG VIEs’ liabilities (1) | | (554) | | | CPR | | 0.2 | % | - | 21.4% | | 7.8% |
| | CDR | | 1.3 | % | - | 41.0% | | 10.4% |
| | Loss severity | | 45.0 | % | - | 100.0% | | 82.9% |
| | Yield | | 5.0 | % | - | 10.7% | | 5.8% |
____________________
(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 $3 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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: | | | | | | | | | | |
CLOs | | 428 | | | Discount margin | | 1.8 | % | - | 4.1% | | 3.0% |
Others | | 366 | | | Yield | | 7.4 | % | - | 12.9% | | 11.4% |
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 | | |
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 |
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) |
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).
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 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 independent third-party 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, 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 derivative contracts; its use is therefore restricted until 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
As of December 31, 2022, $35 million 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 consolidated European CLOs, which was required to comply with its European risk retention obligations, were included in “other liabilities.”
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The carrying amount and estimated fair value of the Company’s financial instruments not carried at fair value are presented in the following table.
Fair Value of Financial Instruments Not Carried at Fair Value
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2023 | | As of December 31, 2022 |
| Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
| (in millions) |
Assets (liabilities): | | | | | | | |
Assets of CIVs | $ | 19 | | | $ | 19 | | | $ | 46 | | | $ | 46 | |
Other assets (including other invested assets) | 79 | | | 80 | | | 92 | | | 93 | |
Financial guaranty insurance contracts (1) | (2,244) | | | (1,811) | | | (2,335) | | | (986) | |
Long-term debt | (1,694) | | | (1,593) | | | (1,675) | | | (1,477) | |
Liabilities of CIVs | — | | | — | | | (170) | | | (170) | |
Other liabilities | (15) | | | (15) | | | (43) | | | (43) | |
____________________
(1) 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.
10. Asset Management Fees
Prior to the Sound Point Transaction and AHP Transaction, the Company received management fees, as well as performance fees, incentive allocations or carried interest (collectively referred to as performance fees) in exchange for AssuredIM providing investment advisory services to manage investment funds and CLOs. After the Sound Point Transaction and AHP Transaction, the Company continues to consolidate the general partner of a fund that Sound Point now manages and may report performance fees reported in “other income.”
Accounting Policy
All management, CLO and performance fees earned by the Company are accounted for as contracts with customers. The Company recognizes revenue when the contractual performance criteria are 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 were evaluated on an individual basis to determine the timing of revenue recognition.
The following table presents the sources of asset management fees on a consolidated basis through the end of December 31, 2023.
Asset Management Fees
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 (1) | | 2022 | | 2021 |
| (in millions) |
Management fees | $ | 21 | | | $ | 53 | | | $ | 65 | |
Performance fees | 18 | | | 19 | | | 1 | |
Reimbursable fund expenses | 14 | | | 21 | | | 22 | |
Total asset management fees | $ | 53 | | | $ | 93 | | | $ | 88 | |
____________________
(1) Represents asset management fees associated with the AssuredIM consolidated business for the first half of 2023, prior to the Sound Point Transaction and AHP Transaction.
As of December 31, 2022, the Company had related party receivables, which were included in “other assets” on the consolidated balance sheets, consisting of management and performance fees receivable of $10 million and other receivables of $3 million from AssuredIM managed funds.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
In the second half of 2023, after the consummation of the Sound Point Transaction, one AssuredIM GP is still consolidated in the Company’s financial statements, which had $5 million of revenues and $3 million of expenses.
11. Goodwill and Other Intangible Assets
Accounting Policy
Goodwill represents the excess of cost over the net fair value of assets and liabilities at the date of acquisition. Finite-lived intangible assets are recorded at fair value on the date of acquisition and are amortized over their estimated useful lives.
Goodwill and Intangible Assets
The following table summarizes the carrying value for the Company’s goodwill and other intangible assets:
Goodwill and Other Intangible Assets
| | | | | | | | | | | | | | |
| | As of December 31, |
| | 2023 | | 2022 |
| | (in millions) |
Goodwill | | $ | — | | | $ | 117 | |
Finite-lived intangible assets: | | | | |
Finite-lived intangible assets, gross (1) | | 1 | | | 82 | |
Accumulated amortization | | (1) | | | (42) | |
Finite-lived intangible assets, net | | — | | | 40 | |
Indefinite-lived intangible assets (insurance licenses) | | 6 | | | 6 | |
Total goodwill and other intangible assets | | $ | 6 | | | $ | 163 | |
____________________
(1) The December 31, 2022 amount primarily included CLO contracts and investment management contracts of $42 million and $24 million, respectively, and had a weighted average amortization period ranging from 1.2 years to 6.8 years.
Goodwill and substantially all finite-lived intangible assets were related to AssuredIM. In 2023, in connection with the Sound Point Transaction and the AHP Transaction, the carrying value of all goodwill and the intangible assets associated with AssuredIM were reduced to zero. See Note 1, Business and Basis of Presentation, for additional information.
To date, there have been no impairments of goodwill or finite-lived intangible assets. Amortization expense associated with the finite-lived intangible assets was $2 million, $11 million and $12 million for the years ended December 31, 2023, 2022 and 2021, respectively, and is reported in “other operating expenses” in the consolidated statements of operations.
The Company merged MAC with and into AGM, with AGM as the surviving company 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. This was reported in “other operating expenses” in the Insurance segment.
12. Long-Term Debt and Credit Facilities
Accounting Policy
Long-term debt is recorded at principal amounts net of any: (i) unamortized original issue discount or premium; (ii) unamortized acquisition date fair value adjustments for AGM and AGMH debt; and (iii) 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 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.
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, 2023 | | As of December 31, 2022 |
| Principal | | Carrying Value | | Principal | | Carrying Value |
| (in millions) |
AGUS 6.125% Senior Notes | $ | 350 | | | $ | 345 | | | $ | — | | | $ | — | |
AGUS 3.15% Senior Notes | 500 | | | 496 | | | 500 | | | 495 | |
AGUS 7% Senior Notes | 200 | | | 198 | | | 200 | | | 198 | |
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 | | | 110 | | | 146 | | | 108 | |
AGUS 5% Senior Notes | — | | | — | | | 330 | | | 329 | |
Total | $ | 1,746 | | | $ | 1,694 | | | $ | 1,726 | | | $ | 1,675 | |
____________________
(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
6.125% Senior Notes. On August 21, 2023, AGUS issued $350 million of 6.125% Senior Notes due 2028 (6.125% Senior Notes) for net proceeds of $345 million. The net proceeds from the issuance were used for the redemption on September 25, 2023, of $330 million of AGUS’s debt maturing in 2024. AGUS may redeem all or part of the 6.125% Senior Notes at any time or from time to time prior to August 15, 2028 (the date that is one month prior to the maturity of the 6.125% Senior Notes), at its option, at a redemption price equal to the greater of: (i) the sum of the present values of the remaining scheduled payments of principal and interest on the 6.125% Senior Notes being redeemed (excluding interest accrued to the redemption date) from the redemption date to August 15, 2028 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; and (ii) 100% of the principal amount of the 6.125% Senior Notes being redeemed; plus, in each case, accrued and unpaid interest on the 6.125% Senior Notes to be redeemed to, but excluding, the redemption date. AGUS may redeem all or part of the 6.125% Senior Notes at any time or from time to time on and after August 15, 2028, at its option, at a redemption price equal to 100% of the principal amount of the 6.125% Senior Notes being redeemed, plus accrued and unpaid interest on the 6.125% Senior Notes to be redeemed to, but excluding, the redemption date. The 6.125% Senior Notes are senior unsecured obligations of AGUS and rank equal in right of payment with all of AGUS’s other unsecured and unsubordinated indebtedness outstanding. The 6.125% Senior Notes are fully and unconditionally guaranteed on a senior unsecured basis by AGL and ranks equal in right of payment with all of AGL’s other unsecured and unsubordinated indebtedness outstanding.
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 partial redemption of AGMH’s debt, 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 equal 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 equal in right of payment with all of AGL’s other unsecured and unsubordinated indebtedness outstanding.
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.
3.6% Senior Notes. On August 20, 2021, AGUS issued $400 million of 3.6% 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 certain 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 equal 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 equal 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 Chicago Mercantile Exchange (CME) Term SOFR plus a margin equal to 2.64%. 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.
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 were 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. As mentioned above, 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; and, on September 25, 2023, the Company used a portion of the proceeds from the issuance of AGUS’s 6.125% Senior Notes on August 21, 2023 to redeem the remaining $330 million of the outstanding principal of these 5% Senior Notes.
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 CME Term SOFR plus 2.33% 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, 2023 and 2022, AGUS holds approximately $154 million in principal of the AGMH Subordinated Debentures.
Loss on Extinguishment of Debt
In 2021, a portion of the proceeds from the issuance of the 3.15% Senior Notes and all of the proceeds from the issuance of the 3.6% Senior Notes were used to redeem $430 million of AGMH debt and $170 million of AGUS’s 5% Senior Notes due in 2024.
As a result of the redemptions discussed above, 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, 2023
| | | | | | | | |
Year | | Principal |
| | (in millions) |
2028 | | $ | 350 | |
2029-2048 | | 700 | |
2049-2066 | | 696 | |
Total | | $ | 1,746 | |
____________________
(1) Includes eliminations of AGMH’s debt purchased by AGUS.
The Company’s interest expense was $90 million, $81 million and $87 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Committed Capital Securities
Each of AGC and AGM is party to an arrangement that enables it to access, at its discretion, up to $200 million of capital, at any time, and has the right to use such capital for any purpose, including to pay claims.
The arrangement entails four custodial trusts (Woodbourne Capital Trust I, II, III and IV) relating to AGC and four custodial trusts (Sutton Capital Trust I, II, III and IV) relating to AGM, each of which issued $50 million face amount of “committed capital securities” and invested the proceeds of that issuance in eligible assets that would enable the trust to have the cash necessary to respond to AGC’s or AGM’s exercise, respectively, of a put option.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
The put option consists of a right that each of AGC and AGM has, pursuant to separate put agreements that AGC and AGM entered into with each of the trusts, to issue to each trust $50 million of non-cumulative redeemable perpetual preferred stock, in exchange for an equivalent amount of cash (i.e., an aggregate of $200 million for each of AGC and AGM). When AGC or AGM exercises its put option, the relevant trust(s) must liquidate the portfolio of high-quality, liquid assets that it currently maintains and use the liquidation proceeds to purchase AGC or AGM preferred stock, as applicable.
The put agreements have no scheduled termination date or maturity, but may be terminated upon the occurrence of certain specified events.
None of the events that would give rise to a termination of the put agreements have occurred. Accordingly, each of AGC and AGM currently has the ability to exercise put options to raise up to $200 million of capital at any time.
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, 2023, 7,841,664 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. Except for the share-based awards to retirement-eligible employees, 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. For retirement-eligible employees, the Company expenses the portion of the unvested time-based awards that fully vest upon retirement eligibility.
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, 2022 | 1,067,066 | | | $ | 49.18 | |
Granted | 270,741 | | | 61.26 | |
Vested | (399,607) | | | 45.86 | |
Forfeited | (5,472) | | | 55.69 | |
Nonvested at December 31, 2023 | 932,728 | | | $ | 54.16 | |
As of December 31, 2023, the total unrecognized compensation cost related to outstanding non-vested restricted stock units was $15 million, which the Company expects to recognize over the weighted average remaining service period of 1.7 years. The total fair value of restricted stock units vested during the years ended December 31, 2023, 2022 and 2021 was $18 million, $12 million and $12 million, respectively. The weighted average grant-date fair value of restricted stock units granted during the years ended December 31, 2023, 2022 and 2021 was $61.26, $56.46, and $44.08, 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, 2022 | 635,385 | | | $ | 54.26 | |
Granted (1) | 293,950 | | | 71.34 | |
Vested (2) | (251,479) | | | 44.20 | |
Forfeited | — | | | — | |
Nonvested at December 31, 2023 (3) | 677,856 | | | $ | 64.62 | |
____________________
(1) Includes 86,501 ABV performance restricted stock units and 81,441 TSR performance restricted stock units that were granted prior to 2023 at a weighted average grant date fair value of $43.09 and $38.96, respectively, but met performance hurdles and vested during 2023. The weighted average grant date fair value per share excludes these shares.
(2) Excludes 167,942 TSR performance restricted stock units that vested during 2023 but were not delivered.
(3) Excludes 295,216 performance restricted stock units that have met performance hurdles and vested in February 2024. Includes 167,942 TSR performance restricted stock units that vested during 2023 but will be delivered in 2024.
As of December 31, 2023, the total unrecognized compensation cost related to outstanding non-vested performance share units was $13 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, 2023, 2022 and 2021 was based on grant date fair value and was $11 million, $8 million and $9 million, respectively.
For the 2023, 2022 and 2021 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 (Index). The inputs to the simulation include the beginning share price and historical share price volatility of each company in the Index as well as the historical correlation coefficient between the share price of each company in the Index and the Index itself. In addition, the simulation also uses the risk-free rate and a discount for liquidity. Because the simulation is calculating the total rate of return for each company in the Index, the simulation assumes that all dividends for all companies are reinvested. As a result, all dividends
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
within the simulation are set to zero regardless any actual (real world) dividends paid by any of the companies in the Index, so actual dividend data are not used as inputs.
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, |
| | 2023 | | 2022 | | 2021 |
Expected term | | 3.00 years | | 2.85 years | | 2.85 years |
Expected volatility | | 29.22 | % | – | 110.25% | | 27.19 | % | – | 78.96% | | 26.55 | % | – | 65.84% |
Dividend yield | | 0.00% | | 0.00% | | 0.00% |
Risk-free-rates | | 4.38% | | 1.74% | | 0.22% |
Grant-date fair value | | $80.80 | | $83.97 | | $60.06 |
For the 2023, 2022 and 2021 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 2023, 2022 and 2021 awards was $71.34, $62.89 and $52.04, 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, 2022 | 36,403 | | | $ | 59.47 | |
Granted | 38,464 | | | 52.26 | |
Vested | (36,403) | | | 59.47 | |
Forfeited | — | | | — | |
Nonvested at December 31, 2023 | 38,464 | | | $ | 52.26 | |
As of December 31, 2023, 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, 2023, 2022 and 2021 was $2.2 million, $2.3 million and $1.9 million, respectively. The weighted average grant-date fair value of shares granted during the years ended December 31, 2023, 2022 and 2021 was $52.26, $59.47 and $51.34, 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 1,200,000 AGL common shares. As of December 31, 2023, 367,838 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: (i) the expected dividend yield is based on the current expected annual dividend and share price on the grant date; (ii) the expected volatility is estimated at the date of grant based on the historical share price volatility, calculated on a daily basis; (iii) the risk-
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 (iv) the expected life is based on the term of the offering period.
Stock Purchase Plan
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (dollars in millions) |
Proceeds from purchase of shares by employees | $ | 2.2 | | | $ | 2.4 | | | $ | 2.1 | |
Number of shares issued by the Company | 47,204 | | | 53,453 | | | 67,615 | |
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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Share‑based compensation expense | $ | 36 | | | $ | 39 | | | $ | 27 | |
Share‑based compensation capitalized as DAC | 3 | | | 3 | | | 2 | |
Income tax benefit | 5 | | | 6 | | | 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 $16 million, $20 million and $20 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Payable to Sound Point and AHP
As of December 31, 2023, the Company had an $8 million payable for compensation to former employees of AssuredIM in accordance with the Sound Point Transaction and the AHP Transaction.
14. Income Taxes
Under Bermuda law, there was no Bermuda income, corporate or profits tax or withholding tax, capital gains tax or capital transfer tax payable by AGL or AG Re, AGRO and Cedar Personnel Ltd. (collectively, the Bermuda Subsidiaries) in 2023. 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 IRS to be taxed as a U.S. domestic corporation.
AGL is a 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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.
In July of 2023, the U.K. government passed legislation to implement the Organization for Economic Co-Operation and Development (OECD) Base Erosion and Profit Shifting (BEPS) Pillar Two income inclusion rule. This includes a multinational top-up tax which will apply to large multinational corporations for accounting periods beginning on or after December 31, 2023. It is expected this will apply to AGL and its subsidiaries, requiring a minimum effective rate of 15% in all jurisdictions in which they operate.
In addition, on December 27, 2023 the Bermuda government enacted a corporate income tax at the rate of 15% which will apply for accounting periods starting on or after January 1, 2025. The enactment of the corporate income tax regime requires the Company to recognize Bermuda deferred taxes for the first time and is recognized in the period that includes the date of enactment. Effective at the beginning of 2025, AGL’s Bermuda Subsidiaries will be subject to a 15% corporate income tax.
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, |
| 2023 | | 2022 |
| (in millions) |
Net deferred tax assets (liabilities) | $ | 250 | | | $ | 114 | |
Net current tax assets (liabilities) | (9) | | | 63 | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Components of Net Deferred Tax Assets (Liabilities)
| | | | | | | | | | | |
| As of December 31, |
| 2023 | | 2022 |
| (in millions) |
Deferred tax assets: | | | |
Unearned premium reserves, net | $ | 11 | | | $ | 26 | |
Net unrealized investment losses | 49 | | | 70 | |
Intangible assets | 149 | | | — | |
Value of in-force business | 45 | | | — | |
Rent | 15 | | | 18 | |
Investments | — | | | 4 | |
Net operating loss | 30 | | | 37 | |
Depreciation | 45 | | | 30 | |
Deferred compensation | 32 | | | 30 | |
Other | 6 | | | 28 | |
Total deferred tax assets | 382 | | | 243 | |
| | | |
Deferred tax liabilities: | | | |
Investments | 65 | | | — | |
DAC | 12 | | | 15 | |
Loss and LAE reserve | 13 | | | 74 | |
Lease | 13 | | | 14 | |
Other | 29 | | | 21 | |
Total deferred tax liabilities | 132 | | | 124 | |
Less: Valuation allowance | — | | | 5 | |
Net deferred tax assets (liabilities) | $ | 250 | | | $ | 114 | |
The new Bermuda corporate income tax allows an economic transition adjustment (ETA) equal to the difference between the fair market value and the carrying value of assets and liabilities of each of the Company’s Bermuda insurance subsidiaries as of September 30, 2023. The ETA resulted in the establishment of a deferred tax asset and corresponding benefit of $189 million reported in the fourth quarter of 2023 consolidated statement of operations. The ETA is expected to be utilized over 10 to 15 years, beginning in 2025.
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). 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, 2023, certain U.S. subsidiaries had gross deferred tax assets of approximately $23 million for federal NOL carryforwards which will begin to expire in 2033. In addition, as of December 31, 2023, the Company had gross deferred tax assets for certain non-U.S. NOL carryforwards of approximately $7 million which do not expire.
Valuation Allowance
During 2023, the Company recorded a return to provision adjustment, which included the utilization of $3 million in foreign tax credits (FTC), thereby reducing the Company’s FTC from $5 million as of December 31, 2022 to $2 million. As of December 31, 2023, the Company believes that the weight of the positive evidence outweighs the negative evidence regarding the realization of the Company’s FTC, resulting in the release of the corresponding $2 million valuation allowance.
During 2022, the Company recorded a return to provision adjustment, which included the utilization of $19 million in FTC, thereby reducing the Company’s FTC from $24 million as of December 31, 2021 to $5 million as of December 31, 2022. FTC 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 FTC, 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 for 2021.
The Company came to the conclusion that it is more likely than not that the 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.
Changes in market conditions during 2023 and 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, 2023, 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 components of the provision (benefit) for income taxes were as follows:
Current and Deferred Provision (Benefit) for Income Taxes
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Current provision (benefit) for income taxes: | | | | | |
Federal | $ | 76 | | | $ | (1) | | | $ | 88 | |
State and local | (13) | | | 15 | | | 8 | |
Foreign | — | | | — | | | — | |
Total current | $ | 63 | | | $ | 14 | | | $ | 96 | |
Deferred provision (benefit) for income taxes: | | | | | |
Federal | $ | 31 | | | $ | 12 | | | $ | (38) | |
State and local | — | | | — | | | — | |
Foreign | (187) | | | (15) | | | — | |
Total deferred | (156) | | | (3) | | | (38) | |
Total provision (benefit) for income taxes | $ | (93) | | | $ | 11 | | | $ | 58 | |
The Company’s overall effective tax rate fluctuates based on the distribution of income across jurisdictions. 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 2023, 2022 and 2021;
•French subsidiary taxed at the French marginal corporate tax rate of 25% in 2023, 25% in 2022, and 27.5% in 2021;
•no taxes on the income of the Company’s Bermuda Subsidiaries unless subject to U.S. tax by election; and
•U.K. subsidiaries taxed at the U.K. blended marginal corporate tax rate of 23.5% for the full year 2023, and 19% for the periods between April 1, 2017 and March 31, 2023. For periods subsequent to April 1, 2023, the U.K. corporation tax rate was increased to 25%.
Controlled foreign corporations (CFCs) apply the local marginal corporate tax rate. In addition, the TCJA created 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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Expected tax provision (benefit) | $ | 122 | | | $ | 23 | | | $ | 76 | |
Tax-exempt interest | (15) | | | (14) | | | (19) | |
Return to provision adjustment | (6) | | | (20) | | | (4) | |
Noncontrolling interest | (5) | | | (3) | | | (8) | |
State taxes, net of federal benefit | (10) | | | 12 | | | 7 | |
Foreign taxes | 11 | | | 6 | | | 8 | |
Stock based compensation | 2 | | | 5 | | | 4 | |
Bermuda ETA | (189) | | | — | | | — | |
Other | (3) | | | 2 | | | (6) | |
Total provision (benefit) for income taxes | $ | (93) | | | $ | 11 | | | $ | 58 | |
| | | | | |
Effective tax rate | (13.9) | % | | 7.2 | % | | 12.2 | % |
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.
The following tables present pre-tax income and revenue by jurisdiction.
Pre-tax Income (Loss) by Tax Jurisdiction
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
U.S. | $ | 622 | | | $ | 189 | | | $ | 378 | |
Bermuda | 79 | | | 44 | | | 115 | |
U.K. | (25) | | | (69) | | | (8) | |
France | (8) | | | (16) | | | (8) | |
Total | $ | 668 | | | $ | 148 | | | $ | 477 | |
Revenue by Tax Jurisdiction
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
U.S. | $ | 1,169 | | | $ | 661 | | | $ | 685 | |
Bermuda | 165 | | | 84 | | | 123 | |
U.K. | 37 | | | (15) | | | 41 | |
France | 2 | | | (8) | | | (3) | |
Other | — | | | 1 | | | 2 | |
Total | $ | 1,373 | | | $ | 723 | | | $ | 848 | |
Pre-tax income by jurisdiction may be disproportionate to revenue by jurisdiction to the extent that insurance losses incurred are disproportionate.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
Audits
As of December 31, 2023, 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, 2023, Assured Guaranty Overseas US Holdings Inc. had open tax years with the IRS for 2020 forward and is not currently under audit with the IRS. In September 2022, His Majesty’s Revenue & Customs (HMRC) 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. In December 2023, HMRC issued an inquiry into the Company’s 2021 U.K. tax returns. As of December 31, 2023, the Company's U.K. subsidiaries had open tax years with HMRC for 2021 forward. The Company’s French subsidiary is not currently under examination and has open tax years of 2020 forward.
Uncertain Tax Positions
During the years ended December 31, 2023, 2022 and 2021, there were no unrecognized tax benefits. There were no accruals for the payment of interest and penalties related to income taxes as of each of December 31, 2023, 2022 and 2021.
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.
Insurance Regulatory Amounts Reported
U.S. and Bermuda
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Policyholders’ Surplus | | Net Income (Loss) |
| As of December 31, | | Year Ended December 31, |
| 2023 | | 2022 | | 2023 | | 2022 | | 2021 |
| (in millions) |
U.S. statutory companies: | | | | | | | | | |
AGM (1) | $ | 2,646 | | | $ | 2,747 | | | $ | 209 | | | $ | 163 | | | $ | 352 | |
AGC (2) | 1,651 | | | 1,916 | | | 79 | | | 62 | | | 282 | |
Bermuda statutory companies: | | | | | | | | | |
AG Re | 905 | | | 839 | | | 95 | | | 53 | | | 121 | |
AGRO | 412 | | | 390 | | | 16 | | | 9 | | | 6 | |
____________________
(1) Policyholders’ surplus is net of contingency reserves of $876 million and $855 million as of December 31, 2023 and December 31, 2022, respectively.
(2) Policyholders’ surplus is net of contingency reserves of $420 million and $347 million as of December 31, 2023 and December 31, 2022, 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’ SAP prescribed or permitted by insurance regulatory authorities. The principal differences result from the SAP listed below.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
•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 SAP 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.
•The amount of admitted deferred tax assets are subject to an adjusted surplus threshold and subject to a limitation calculated in accordance with SAP. 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 securities classified as available-for-sale under GAAP differs from the statutory impairment model. Under SAP, fixed-maturity 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 a 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.
•Non-USD 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 based on Prudential Regulation Authority and Solvency II Regulations (Solvency II). As of December 31, 2023, AGUK’s eligible own funds were an estimated £528 million (or $672 million). As of December 31, 2022 AGUK’s own funds were an estimated £592 million (or $716 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, 2023 AGE’s own funds were an estimated €44 million (or $49 million). As of December 31, 2022 AGE’s own funds were an estimated €52 million (or $56 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 2024 for AGM to distribute as dividends without regulatory approval is estimated to be approximately $265 million. Of such $265 million, $47 million is estimated to be available for distribution in the first quarter of 2024.
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 2024 for AGC to distribute as ordinary dividends is approximately $117 million. Of such $117 million, approximately $35 million is estimated to be available for distribution in the first quarter of 2024.
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 $226 million, without AG Re certifying to the Authority that it will continue to meet required margins. Based on the foregoing limitations, in 2024 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 $226 million as of December 31, 2023. 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, 2023; and (ii) the amount of statutory surplus, which as of December 31, 2023 was $47 million.
For AGRO, a subsidiary of AG Re, annual dividends cannot exceed $103 million, without AGRO certifying to the Authority that it will continue to meet required margins. Based on the foregoing limitations, in 2024 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 $103 million as of December 31, 2023. 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 $383 million as of December 31, 2023; and (ii) the amount of statutory surplus, which as of December 31, 2023 was $275 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 general insurer’s ability to declare a dividend, the Prudential Regulation Authority’s capital requirements may in practice act as
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
a restriction on dividends for AGUK. In 2023 AGUK paid a dividend and plans to make further distributions of excess capital in the future.
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 Insurance Company Subsidiaries
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Dividends paid by AGC to AGUS | $ | 102 | | | $ | 207 | | | $ | 94 | |
Dividends paid by AGM to AGMH | 257 | | | 266 | | | 291 | |
Dividends paid by AG Re to AGL (1) | 53 | | | — | | | 150 | |
Dividends from AGUK to AGM | 127 | | | — | | | — | |
Redemption of common stock by AGC from AGUS | 200 | | | — | | | — | |
____________________
(1) 2021 included fixed-maturity securities with a fair value of $46 million.
16. Related Party Transactions
Accounting Policy
The Company follows ASC 850, “Related Party Transactions”, for the identification and disclosure of related party transactions. Pursuant to ASC 850, related parties include: (i) the Company’s affiliates; (ii) entities for which investments in their equity securities would be required, absent the election of the FVO to be accounted for by the equity method; (iii) trusts for the benefit of employees, such as pension and profit sharing trusts that are managed by or under the trusteeship of management; (iv) the Company’s principal owners; (v) the Company’s management; (vi) other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and (vii) other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
Related party amounts and transactions disclosed in this note include transactions with “Related Persons” as defined in Item 404 of SEC’s Regulation S-K as well as “related parties” as defined in ASC 850.
Related Party Transactions
Prior to the Sound Point Transaction and the AHP Transaction, certain Related Persons were eligible to make investments in various private funds, vehicles or accounts managed by AssuredIM and AHP, subject to compliance with applicable laws. Generally, these investments were 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. Subsequent to the Sound Point Transaction, from time to time, certain Related Persons may make investments in various private funds, vehicles or accounts managed by Sound Point that are not subject to management fees, performance allocations or incentive fees charged to other investors.
As of December 31, 2023 and December 31, 2022, 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. Both Wellington and BlackRock are Related Persons. Wellington is
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 investment management fees and reporting software expense incurred from transactions with Wellington and BlackRock were approximately $1.9 million in 2023, $2.0 million in 2022 and $2.4 million in 2021. The Company reported payables to Wellington and BlackRock in connection with these fees and transactions of less than $1 million as of both December 31, 2023 and December 31, 2022.
Throughout the notes to these consolidated financial statements, the Company describes several affiliated balances and transactions.
In Note 1, Business and Basis of Presentation and Note 7, Investments and Cash, the Company includes a discussion of, and amounts related to, its various equity method investments, including an equity method investment in Sound Point, and several Sound Point managed funds. Certain of the Sound Point (and prior to July 1, 2023, AssuredIM) managed funds in which the Company invests are reported as CIVs as described in Note 8, Financial Guaranty Variable Interest Entities and Consolidated Investment Vehicles.
Prior to the Sound Point Transaction and AHP Transaction, the Company owned and consolidated AssuredIM and earned management and performance fees for its investment advisory and management services in respect of AssuredIM Funds. Amounts earned in respect of such services are presented in Note 10, Asset Management Fees, along with the related receivables and payables.
Amounts contributed to employee retirement and savings plans are disclosed in Note 13, Employee Benefit Plans.
17. Leases
The Company is party to various non-cancelable lease agreements, all of which are operating leases as of December 31, 2023. 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) with expiration dates ranging from 2024 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. Any impairment is reported in “other operating expenses” in the consolidated statement of operations.
Lease Assets and Liabilities
As of December 31, 2023, the ROU asset and lease liability was $71 million and $97 million, respectively. As of December 31, 2022, the ROU asset and lease liability was $87 million and $116 million, respectively. The weighted average
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
remaining lease term as of December 31, 2023 and December 31, 2022 was 7.8 years and 8.2 years, respectively. The Company used a weighted average discount rate of 2.60% and 2.49% as of December 31, 2023 and December 31, 2022, respectively.
Lease Expense and Other Information
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2023 | | 2022 | | 2021 |
| | (in millions) |
Operating lease cost | | $ | 20 | | | $ | 16 | | | $ | 16 | |
Other lease costs (1) | | 2 | | | 3 | | | 3 | |
Sublease income | | (7) | | | (7) | | | (5) | |
Total lease cost | | $ | 15 | | | $ | 12 | | | $ | 14 | |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | |
Operating cash outflows for operating leases | | $ | 24 | | | $ | 23 | | | $ | 20 | |
ROU assets obtained in exchange for new operating lease liabilities (2) | | 1 | | | 1 | | | 35 | |
____________________
(1) Primarily includes variable and short-term lease costs.
(2) The amounts in 2021 relate primarily to additional office space leased in New York City.
During the fourth quarter of 2023, the Company made the decision to sublease office space that was previously occupied by the Company in support of its operations. The Company concluded that the associated ROU asset was not recoverable. Accordingly, the Company recognized an ROU asset impairment of $3 million as of December 31, 2023, reducing the carrying value of the associated ROU asset to its estimated fair value.
Future Minimum Rental Payments
Operating Leases
| | | | | | | | |
| | As of December 31, 2023 |
Year | | (in millions) |
2024 | | $ | 16 | |
2025 | | 13 | |
2026 | | 12 | |
2027 | | 12 | |
2028 | | 13 | |
Thereafter | | 41 | |
Total lease payments | | 107 | |
Less: Imputed interest | | 10 | |
Total lease liabilities | | $ | 97 | |
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 that 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 of 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 the “Exposure to Puerto Rico” section of Note 3, Outstanding Exposure, for a description of such actions. 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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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. In the first quarter of 2023, the Company reduced its previously recorded accrual of $20 million to zero in connection with developments in litigation.
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. Additionally, it 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 2009 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 had terminated the transactions in question in compliance with the agreement between AGFP and LBIE, and properly 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. 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. Following a bench trial, on March 8, 2023, the Court rendered its decision and found in favor of AGFP. On June 30, 2023, the clerk entered judgment in favor of AGFP in the amount of approximately $54 million plus post-judgment simple interest at an annual rate of 8%. On July 1, 2023, AGFP moved the Court to award it approximately $58 million for attorneys’ fees and expenses AGFP incurred through March 2023. The parties reached a confidential settlement with respect to this motion for attorneys’ fees, and AGFP withdrew the motion without prejudice on October 30, 2023. On September 22, 2023, LBIE appealed the Court’s post-trial decision to the New York Appellate Division’s First Judicial Department. Briefing on the appeal was completed on January 12, 2024, and oral argument on the appeal was heard on February 21, 2024. The Company did not accrue in its financial statements for the judgment it was awarded or the attorneys’ fees it sought.
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.
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.
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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 November 1, 2023, the Board authorized the repurchase of an additional $300 million of its common shares. As of February 27, 2024, the Company was authorized to purchase $228 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.
Share Repurchases
| | | | | | | | | | | | | | | | | | | | |
Year | | Number of Shares Repurchased | | Total Payments (in millions) | | Average Price Paid Per Share |
2021 | | 10,519,040 | | | $ | 496 | | | $ | 47.19 | |
2022 | | 8,847,981 | | | 503 | | | 56.79 | |
2023 | | 3,215,893 | | | 199 | | | 61.95 | |
2024 (through February 27, 2024 on a settlement date basis) | | 950,551 | | | 76 | | | 79.98 | |
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
employer stock fund as of the date of such election. As of December 31, 2023 and 2022, 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 21, 2024, the Company declared a quarterly dividend of $0.31 per common share compared with $0.28 per common share paid in 2023, an increase of 11%.
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, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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, 2022 | $ | (343) | | | $ | (110) | | | $ | (23) | | | $ | (45) | | | $ | 6 | | | $ | (515) | |
Other comprehensive income (loss) before reclassifications | 139 | | | (5) | | | — | | | 2 | | | — | | | 136 | |
Less: Amounts reclassified from AOCI to: | | | | | | | | | | | |
Net realized investment gains (losses) | (1) | | | (13) | | | — | | | — | | | — | | | (14) | |
Fair value gains (losses) on FG VIEs | — | | | — | | | (3) | | | — | | | — | | | (3) | |
Fair value gains (losses) on CIVs | — | | | — | | | — | | | (6) | | | — | | | (6) | |
Interest expense | — | | | — | | | — | | | — | | | 1 | | | 1 | |
Total before tax | (1) | | | (13) | | | (3) | | | (6) | | | 1 | | | (22) | |
Tax (provision) benefit | (1) | | | 2 | | | — | | | 1 | | | — | | | 2 | |
Total amount reclassified from AOCI, net of tax | (2) | | | (11) | | | (3) | | | (5) | | | 1 | | | (20) | |
Other comprehensive income (loss) | 141 | | | 6 | | | 3 | | | 7 | | | (1) | | | 156 | |
Balance, December 31, 2023 | $ | (202) | | | $ | (104) | | | $ | (20) | | | $ | (38) | | | $ | 5 | | | $ | (359) | |
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
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) | |
| | | | | | | | | | | |
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) | |
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 | |
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, |
| 2023 | | 2022 | | 2021 |
| (in millions, except per share amounts) |
Basic EPS: | | | | | |
Net income (loss) attributable to AGL | $ | 739 | | | $ | 124 | | | 389 | |
Less: Distributed and undistributed income (loss) available to nonvested shareholders | 6 | | | 1 | | | — | |
Distributed and undistributed income (loss) available to common shareholders of AGL and subsidiaries, basic | $ | 733 | | | $ | 123 | | | 389 | |
Basic shares | 58.4 | | | 62.9 | | | 73.5 | |
Basic EPS | $ | 12.54 | | | $ | 1.95 | | | $ | 5.29 | |
| | | | | |
Diluted EPS: | | | | | |
Distributed and undistributed income (loss) available to common shareholders of AGL and subsidiaries, basic | $ | 733 | | | $ | 123 | | | $ | 389 | |
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 | $ | 733 | | | $ | 123 | | | $ | 389 | |
Basic shares | 58.4 | | | 62.9 | | | 73.5 | |
Dilutive securities: | | | | | |
Restricted stock awards | 1.2 | | | 1.0 | | | 0.8 | |
Diluted shares | 59.6 | | | 63.9 | | | 74.3 | |
Diluted EPS | $ | 12.30 | | | $ | 1.92 | | | $ | 5.23 | |
Potentially dilutive securities excluded from computation of EPS because of antidilutive effect | 0.1 | | | 0.6 | | | 0.1 | |
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, |
| 2023 | | 2022 |
Assets | | | |
Investments | $ | 40 | | | $ | 26 | |
Investments in subsidiaries | 5,553 | | | 4,984 | |
Dividends receivable from subsidiaries | 80 | | | 18 | |
Other assets (1) | 64 | | | 58 | |
Total assets | $ | 5,737 | | | $ | 5,086 | |
| | | |
Liabilities | | | |
Other liabilities (1) | $ | 24 | | | $ | 22 | |
Total liabilities | $ | 24 | | | $ | 22 | |
| | | |
Total shareholders’ equity attributable to AGL | $ | 5,713 | | | $ | 5,064 | |
Total liabilities and shareholders’ equity | $ | 5,737 | | | $ | 5,086 | |
____________________
(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, |
| 2023 | | 2022 | | 2021 |
Revenues | | | | | |
Net investment income | $ | 1 | | | $ | 3 | | | $ | 1 | |
Net realized investment gains (losses) | (1) | | | (4) | | | — | |
Total revenues | — | | | (1) | | | 1 | |
Expenses | | | | | |
Other expenses (1) | 45 | | | 45 | | | 35 | |
Total expenses | 45 | | | 45 | | | 35 | |
Income (loss) before equity in earnings of subsidiaries | (45) | | | (46) | | | (34) | |
Equity in earnings of subsidiaries | 784 | | | 170 | | | 423 | |
Net income attributable to AGL | 739 | | | 124 | | | 389 | |
Other comprehensive income (loss) attributable to AGL | 156 | | | (815) | | | (198) | |
Comprehensive income (loss) attributable to AGL | $ | 895 | | | $ | (691) | | | $ | 191 | |
____________________
(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, |
| 2023 | | 2022 | | 2021 |
Cash flows from operating activities: | | | | | |
Net income attributable to AGL | $ | 739 | | | $ | 124 | | | $ | 389 | |
Adjustments to reconcile net income to net cash flows provided by operating activities: | | | | | |
Equity in earnings of subsidiaries | (784) | | | (170) | | | (423) | |
Net realized investment losses (gains) | 1 | | | 4 | | | — | |
Cash dividends from subsidiaries | 306 | | | 437 | | | 539 | |
Other | 36 | | | 32 | | | 22 | |
Net cash flows provided by (used in) operating activities | 298 | | | 427 | | | 527 | |
| | | | | |
Cash flows from investing activities: | | | | | |
Short-term investments with maturities of over three months: | | | | | |
Sales | 4 | | | 52 | | | — | |
Maturities and paydowns | — | | | 5 | | | 4 | |
Net sales (purchases) of short-term investments with original maturities of less than three months | (18) | | | 92 | | | 41 | |
Net cash flows provided by (used in) investing activities | (14) | | | 149 | | | 45 | |
| | | | | |
Cash flows from financing activities: | | | | | |
Dividends paid | (67) | | | (64) | | | (66) | |
Repurchases of common shares | (199) | | | (500) | | | (496) | |
Other | (18) | | | (12) | | | (10) | |
Net cash flows provided by (used in) financing activities | (284) | | | (576) | | | (572) | |
| | | | | |
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 | |
Basis of Presentation
These condensed financial statements of AGL should be read in conjunction with the Company’s consolidated financial statements and notes thereto. AGL is a Bermuda-based holding company that provides, through its wholly-owned operating subsidiaries, credit protection products to the U.S. and non-U.S. public finance (including infrastructure) and structured finance markets. Assured Guaranty also participates in the asset management business. 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.
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
Assured Guaranty Ltd.
Notes to Consolidated Financial Statements, Continued
a principal amount not exceeding $225 million in the aggregate. In October 2023, the commitment was extended until October 25, 2033 (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, 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. In July of 2023, the U.K. government passed legislation to implement the OECD BEPS Pillar Two income inclusion rule, which includes a multinational top-up tax which will apply to large multinational corporations for accounting periods beginning on or after December 31, 2023. It is expected this will apply to AGL, requiring a minimum effective rate of 15% in all jurisdictions in which it operates. See Note 14, Income Taxes, for further information regarding AGL’s income taxes.