XML 26 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value Measurement (Tables)
3 Months Ended
Mar. 31, 2015
Fair Value Disclosures [Abstract]  
Information by Credit Spread Type
Information by Credit Spread Type (1)
 
 
As of
March 31, 2015
 
As of
December 31, 2014
Based on actual collateral specific spreads
9
%
 
9
%
Based on market indices
81
%
 
82
%
Provided by the CDS counterparty
10
%
 
9
%
Total
100
%
 
100
%

 ____________________
(1)    Based on par.
Schedule of example effects of change in gross spreads, company's own credit spread and cost to buy protection on the on the Company affect the amount of premium the company can demand for credit protection
 
Scenario 1
 
Scenario 2
 
bps
 
% of Total
 
bps
 
% of Total
Original gross spread/cash bond price (in bps)
185

 
 

 
500

 
 

Bank profit (in bps)
115

 
62
%
 
50

 
10
%
Hedge cost (in bps)
30

 
16
%
 
440

 
88
%
The premium the Company receives per annum (in bps)
40

 
22
%
 
10

 
2
%
Fair Value Hierarchy of Financial Instruments Carried at Fair Value
Fair Value Hierarchy of Financial Instruments Carried at Fair Value
As of March 31, 2015
 
 
 
 
Fair Value Hierarchy
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(in millions)
Assets:
 

 
 

 
 

 
 

Investment portfolio, available-for-sale:
 

 
 

 
 

 
 

Fixed-maturity securities
 

 
 

 
 

 
 

Obligations of state and political subdivisions
$
5,458

 
$

 
$
5,450

 
$
8

U.S. government and agencies
497

 

 
497

 

Corporate securities
1,399

 

 
1,320

 
79

Mortgage-backed securities:
 

 
 
 
 
 
 
RMBS
1,185

 

 
802

 
383

Commercial mortgage-backed securities ("CMBS")
600

 

 
600

 

Asset-backed securities
401

 

 
175

 
226

Foreign government securities
293

 

 
293

 

Total fixed-maturity securities
9,833



 
9,137

 
696

Short-term investments
349

 
172

 
177

 

Other invested assets (1)
107

 
0

 
26

 
81

Credit derivative assets
77

 

 

 
77

FG VIEs’ assets, at fair value (2)
1,495

 

 

 
1,495

Other assets
84

 
30

 
17

 
37

Total assets carried at fair value
$
11,945

 
$
202

 
$
9,357

 
$
2,386

Liabilities:
 

 
 

 
 

 
 

Credit derivative liabilities
$
859

 
$

 
$

 
$
859

FG VIEs’ liabilities with recourse, at fair value
1,278

 

 

 
1,278

FG VIEs’ liabilities without recourse, at fair value
145

 

 

 
145

Total liabilities carried at fair value
$
2,282

 
$

 
$

 
$
2,282

 
Fair Value Hierarchy of Financial Instruments Carried at Fair Value
As of December 31, 2014
 
 
 
 
Fair Value Hierarchy
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
(in millions)
Assets:
 

 
 

 
 

 
 

Investment portfolio, available-for-sale:
 

 
 

 
 

 
 

Fixed-maturity securities
 

 
 

 
 

 
 

Obligations of state and political subdivisions
$
5,795

 
$

 
$
5,757

 
$
38

U.S. government and agencies
665

 

 
665

 

Corporate securities
1,368

 

 
1,289

 
79

Mortgage-backed securities:
 

 
 

 
 

 
 

RMBS
1,285

 

 
860

 
425

CMBS
659

 

 
659

 

Asset-backed securities
417

 

 
189

 
228

Foreign government securities
302

 

 
302

 

Total fixed-maturity securities
10,491

 

 
9,721

 
770

Short-term investments
767

 
359

 
408

 

Other invested assets (1)
100

 
0

 
17

 
83

Credit derivative assets
68

 

 

 
68

FG VIEs’ assets, at fair value (2)
1,398

 

 

 
1,398

Other assets
78

 
26

 
17

 
35

Total assets carried at fair value
$
12,902

 
$
385

 
$
10,163

 
$
2,354

Liabilities:
 

 
 

 
 

 
 

Credit derivative liabilities
$
963

 
$

 
$

 
$
963

FG VIEs’ liabilities with recourse, at fair value
1,277

 

 

 
1,277

FG VIEs’ liabilities without recourse, at fair value
142

 

 

 
142

Total liabilities carried at fair value
$
2,382

 
$

 
$

 
$
2,382

____________________
(1)
Includes Level 3 mortgage loans that are recorded at fair value on a non-recurring basis.

(2)
Exclude restricted cash.
Fair Value Assets Measured on Recurring Basis
Fair Value Level 3 Rollforward
Recurring Basis
First Quarter 2015
 
 
Fixed-Maturity Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations
of State and
Political
Subdivisions
 
Corporate Securities
 
RMBS
 
Asset-
Backed
Securities
 
Other
Invested
Assets
 
FG VIEs’
Assets at
Fair
Value
 
Other
Assets
 
Credit
Derivative
Asset
(Liability),
net(5)
 
FG VIEs' Liabilities
with
Recourse,
at Fair
Value
 
FG VIEs’ Liabilities
without
Recourse,
at Fair
Value
 
 
(in millions)
Fair value as of December 31, 2014
$
38

 

$
79

 
$
425

 

$
228

 

$
78

 
$
1,398

 

$
35

 

$
(895
)
 
$
(1,277
)
 
$
(142
)
 
Total pretax realized and unrealized gains/(losses) recorded in:(1)
 
 

 
 
 
 

 
 

 
 
 
 

 
 

 
 

 
 

 
 

Net income (loss)
3

(2
)
2

(2
)
9

(2
)
(2
)
(2
)
(4
)
(2
)
23

(3
)
2

(4
)
124

(6
)
93

(3
)
(5
)
(3
)
Other comprehensive income (loss)
(2
)
 

(2
)
 
5

 

1

 

2

 

 


 


 


 


 

Purchases

 


 
9

 


 


 

 


 


 


 


 

Settlements
(31
)
(7
)

 
(65
)
 
(1
)
 
0

 
(30
)
 

 

(11
)
 

37

 

2

 

FG VIE consolidations

 


 

 


 


 
104

 


 


 

(131
)
 

 

FG VIE deconsolidations

 

 

 

 

 

 

 

 

 

 
Fair value as of March 31, 2015
$
8

 

$
79

 
$
383

 

$
226

 

$
76

 
$
1,495

 

$
37

 

$
(782
)
 
$
(1,278
)
 
$
(145
)
 
Change in unrealized gains/(losses) related to financial instruments held as of March 31, 2015
$
0

 
$
(2
)
 
$
7

 
$
1

 
$
2

 
$
34

 
$
2

 
$
103

 
$
(6
)
 
$
(4
)
 
 

Fair Value Level 3 Rollforward
Recurring Basis
First Quarter 2014
 
 
Fixed-Maturity Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations
of State and
Political
Subdivisions
 
Corporate Securities
 
RMBS
 
Asset-Backed Securities
 
Other
Invested
Assets
 
FG VIEs’
Assets at
Fair
Value
 
Other
Assets
 
Credit
Derivative
Asset
(Liability),
net(5)
 
FG VIEs' Liabilities
with
Recourse,
at Fair
Value
 
FG VIEs’ Liabilities
without
Recourse,
at Fair
Value
 
 
(in millions)
Fair value as of December 31, 2013
$
36

 
$
136

 
$
290

 
268

 

$
2

 
$
2,565

 

$
46

 

$
(1,693
)
 
$
(1,790
)
 
$
(1,081
)
 
Total pretax realized and unrealized gains/(losses) recorded in:(1)
 
 
 
 
 
 
 
 

 
 
 
 

 
 

 
 

 
 

 
 

Net income (loss)
1

(2
)
3

(2
)
4

(2
)
7

(2
)

 
82

(3
)
(9
)
(4
)
(211
)
(6
)
(72
)
(3
)
(9
)
(3
)
Other comprehensive income (loss)
1

 
4

 
14

 
8

 

1

 

 


 


 


 


 

Purchases

 

 
53

 

 
45

(7
)

 


 


 


 


 

Settlements

 
(5
)
 
(15
)
 
(31
)
 

 
(286
)
 

 

(19
)
 

269

 

12

 

FG VIE consolidations

 

 

 

 


 

 


 


 


 

 

FG VIE deconsolidations

 

 
13

 

 

 
(1,104
)
 

 

 
247

 
977

 
Fair value as of March 31, 2014
$
38

 
$
138

 
$
359

 
$
252

 

$
48

 
$
1,257

 
$
37

 
$
(1,923
)
 
$
(1,346
)
 
$
(101
)
 
Change in unrealized gains/(losses) related to financial instruments held as of March 31, 2014
$
1

 
$
4

 
$
15

 
$
7

 
$
1

 
$
25

 
$
(9
)
 
$
(232
)
 
$
(28
)
 
$
(10
)
 
______________
(1)
Realized and unrealized gains (losses) from changes in values of Level 3 financial instruments represent gains (losses) from changes in values of those financial instruments only for the periods in which the instruments were classified as Level 3.

(2)
Included in net realized investment gains (losses) and net investment income.

(3)
Included in fair value gains (losses) on FG VIEs.

(4)
Recorded in fair value gains (losses) on CCS.

(5)
Represents net position of credit derivatives. The consolidated balance sheet presents gross assets and liabilities based on net counterparty exposure.

(6)
Reported in net change in fair value of credit derivatives.

(7)
Includes a non-cash transaction.
Fair Value, Liabilities Measured on Recurring Basis
Fair Value Level 3 Rollforward
Recurring Basis
First Quarter 2015
 
 
Fixed-Maturity Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations
of State and
Political
Subdivisions
 
Corporate Securities
 
RMBS
 
Asset-
Backed
Securities
 
Other
Invested
Assets
 
FG VIEs’
Assets at
Fair
Value
 
Other
Assets
 
Credit
Derivative
Asset
(Liability),
net(5)
 
FG VIEs' Liabilities
with
Recourse,
at Fair
Value
 
FG VIEs’ Liabilities
without
Recourse,
at Fair
Value
 
 
(in millions)
Fair value as of December 31, 2014
$
38

 

$
79

 
$
425

 

$
228

 

$
78

 
$
1,398

 

$
35

 

$
(895
)
 
$
(1,277
)
 
$
(142
)
 
Total pretax realized and unrealized gains/(losses) recorded in:(1)
 
 

 
 
 
 

 
 

 
 
 
 

 
 

 
 

 
 

 
 

Net income (loss)
3

(2
)
2

(2
)
9

(2
)
(2
)
(2
)
(4
)
(2
)
23

(3
)
2

(4
)
124

(6
)
93

(3
)
(5
)
(3
)
Other comprehensive income (loss)
(2
)
 

(2
)
 
5

 

1

 

2

 

 


 


 


 


 

Purchases

 


 
9

 


 


 

 


 


 


 


 

Settlements
(31
)
(7
)

 
(65
)
 
(1
)
 
0

 
(30
)
 

 

(11
)
 

37

 

2

 

FG VIE consolidations

 


 

 


 


 
104

 


 


 

(131
)
 

 

FG VIE deconsolidations

 

 

 

 

 

 

 

 

 

 
Fair value as of March 31, 2015
$
8

 

$
79

 
$
383

 

$
226

 

$
76

 
$
1,495

 

$
37

 

$
(782
)
 
$
(1,278
)
 
$
(145
)
 
Change in unrealized gains/(losses) related to financial instruments held as of March 31, 2015
$
0

 
$
(2
)
 
$
7

 
$
1

 
$
2

 
$
34

 
$
2

 
$
103

 
$
(6
)
 
$
(4
)
 
 

Fair Value Level 3 Rollforward
Recurring Basis
First Quarter 2014
 
 
Fixed-Maturity Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations
of State and
Political
Subdivisions
 
Corporate Securities
 
RMBS
 
Asset-Backed Securities
 
Other
Invested
Assets
 
FG VIEs’
Assets at
Fair
Value
 
Other
Assets
 
Credit
Derivative
Asset
(Liability),
net(5)
 
FG VIEs' Liabilities
with
Recourse,
at Fair
Value
 
FG VIEs’ Liabilities
without
Recourse,
at Fair
Value
 
 
(in millions)
Fair value as of December 31, 2013
$
36

 
$
136

 
$
290

 
268

 

$
2

 
$
2,565

 

$
46

 

$
(1,693
)
 
$
(1,790
)
 
$
(1,081
)
 
Total pretax realized and unrealized gains/(losses) recorded in:(1)
 
 
 
 
 
 
 
 

 
 
 
 

 
 

 
 

 
 

 
 

Net income (loss)
1

(2
)
3

(2
)
4

(2
)
7

(2
)

 
82

(3
)
(9
)
(4
)
(211
)
(6
)
(72
)
(3
)
(9
)
(3
)
Other comprehensive income (loss)
1

 
4

 
14

 
8

 

1

 

 


 


 


 


 

Purchases

 

 
53

 

 
45

(7
)

 


 


 


 


 

Settlements

 
(5
)
 
(15
)
 
(31
)
 

 
(286
)
 

 

(19
)
 

269

 

12

 

FG VIE consolidations

 

 

 

 


 

 


 


 


 

 

FG VIE deconsolidations

 

 
13

 

 

 
(1,104
)
 

 

 
247

 
977

 
Fair value as of March 31, 2014
$
38

 
$
138

 
$
359

 
$
252

 

$
48

 
$
1,257

 
$
37

 
$
(1,923
)
 
$
(1,346
)
 
$
(101
)
 
Change in unrealized gains/(losses) related to financial instruments held as of March 31, 2014
$
1

 
$
4

 
$
15

 
$
7

 
$
1

 
$
25

 
$
(9
)
 
$
(232
)
 
$
(28
)
 
$
(10
)
 
______________
(1)
Realized and unrealized gains (losses) from changes in values of Level 3 financial instruments represent gains (losses) from changes in values of those financial instruments only for the periods in which the instruments were classified as Level 3.

(2)
Included in net realized investment gains (losses) and net investment income.

(3)
Included in fair value gains (losses) on FG VIEs.

(4)
Recorded in fair value gains (losses) on CCS.

(5)
Represents net position of credit derivatives. The consolidated balance sheet presents gross assets and liabilities based on net counterparty exposure.

(6)
Reported in net change in fair value of credit derivatives.

(7)
Includes a non-cash transaction.
Schedule of Quantitative Information About Level 3 Assets, Fair Value Measurements
Quantitative Information About Level 3 Fair Value Inputs
At March 31, 2015

Financial Instrument Description (1)
 
Fair Value at
March 31, 2015
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Assets:
 
 

 
 
 
 
 
 
 
 
Fixed-maturity securities:
 
 

 
 
 
 
 
 
 
 
Obligations of state and political subdivisions
 
$
8

 
Rate of inflation
 
1.0
%
-
3.0%
 
2.0%
 
 
Cash flow receipts
 
0.5
%
-
20.9%
 
12.9%
 
 
Yield
 
4.6%
 
 
 
 
Collateral recovery period
 
4 months

-
8.3 years
 
4.3 years
 
 
 
 
 
 
 
 
 
 
 
Corporate securities
 
79

 
Yield
 
18.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
383

 
CPR
 
0.3
%
-
7.5%
 
3.4%
 
 
CDR
 
2.4
%
-
11.6%
 
5.5%
 
 
Loss severity
 
50.0
%
-
100.0%
 
72.4%
 
 
Yield
 
4.2
%
-
10.0%
 
5.9%
Asset-backed securities:
 
 
 
 
 
 
 
 
 
 
Investor owned utility
 
96

 
Cash flow receipts

100.0%

 
 
 
Collateral recovery period
 
3.8 years
 
 
 
 
Discount factor
 
7.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Triple-X life insurance transactions
 
130

 
Yield
 
6.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other invested assets
 
81

 
Discount for lack of liquidity
 
20.0%
 
 
 
 
Recovery on delinquent loans
 
40.0%
 
 
 
 
Default rates
 
0.0
%
-
7.0%
 
6.1%
 
 
Loss severity
 
40.0
%
-
75.0%
 
68.7%
 
 
Prepayment speeds
 
6.0
%
-
15.0%
 
12.0%
 
 
Net asset value (per share)
 
$
966

-
$1,147
 
$1,046
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ assets, at fair value
 
1,495

 
CPR
 
0.3
%
-
11.0%
 
2.6%
 
 
CDR
 
1.7
%
-
13.1%
 
4.2%
 
 
Loss severity
 
36.0
%
-
100.0%
 
64.2%
 
 
Yield
 
2.7
%
-
16.7%
 
6.4%

Financial Instrument Description (1)
 
Fair Value at
March 31, 2015
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Other assets
 
37

 
Quotes from third party pricing
 
$
51

-
$60
 
$56
 
 
Term (years)
 
5 years
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 

 
 
 
 
 
 
 
 
Credit derivative liabilities, net
 
(782
)
 
Year 1 loss estimates
 
0.0
%
-
50.0%
 
1.7%
 
 
Hedge cost (in bps)
 
15.0

-
255.8
 
57.4
 
 
Bank profit (in bps)
 
1.0

-
990.0
 
124.8
 
 
Internal floor (in bps)
 
7.0

-
100.0
 
16.3
 
 
Internal credit rating
 
AAA

-
CCC
 
AA
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ liabilities, at fair value
 
(1,423
)
 
CPR
 
0.3
%
-
11.0%
 
2.6%
 
 
CDR
 
1.7
%
-
13.1%
 
4.2%
 
 
Loss severity
 
36.0
%
-
100.0%
 
64.2%
 
 
Yield
 
2.7
%
-
16.7%
 
5.5%
___________________
(1)
Discounted cash flow is used as valuation technique for all financial instruments.

Quantitative Information About Level 3 Fair Value Inputs
At December 31, 2014

Financial Instrument Description (1)
 
Fair Value at
December 31, 2014
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Assets:
 
 

 
 
 
 
 
 
 
 
Fixed-maturity securities:
 
 

 
 
 
 
 
 
 
 
Obligations of state and political subdivisions
 
$
38

 
Rate of inflation
 
1.0
%
-
3.0%
 
2.0%
 
 
Cash flow receipts
 
0.5
%
-
74.3%
 
63.0%
 
 
Discount rates
 
4.6
%
-
8.0%
 
7.3%
 
 
Collateral recovery period
 
1 month

-
34 years
 
28 years
 
 
 
 
 
 
 
 
 
 
 
Corporate securities
 
79

 
Yield
 
17.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
425

 
CPR
 
0.3
%
-
8.1%
 
3.3%
 
 
CDR
 
2.7
%
-
10.6%
 
5.3%
 
 
Loss severity
 
52.6
%
-
100.0%
 
75.2%
 
 
Yield
 
4.7
%
-
11.7%
 
6.4%
Asset-backed securities:
 
 
 
 
 
 
 
 
 
 
Investor owned utility
 
95

 
Cash flow receipts
 
100%
 
 
 
 
Collateral recovery period
 
4 years
 
 
 
 
Discount factor
 
7.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Triple-X life insurance transactions
 
133

 
Yield
 
7.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other invested assets
 
83

 
Discount for lack of liquidity
 
20.0%
 
 
 
 
Recovery on delinquent loans
 
40.0%
 
 
 
 
Default rates
 
0.0
%
-
7.0%
 
5.8%
 
 
Loss severity
 
40.0
%
-
75.0%
 
68.3%
 
 
Prepayment speeds
 
5.0
%
-
15.0%
 
12.3%
 
 
Net asset value (per share)
 
$
965

-
$1,159
 
$1,082
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ assets, at fair value
 
1,398

 
CPR
 
0.3
%
-
11.0%
 
3.3%
 
 
CDR
 
1.6
%
-
11.8%
 
5.1%
 
 
Loss severity
 
40.0
%
-
100.0%
 
82.2%
 
 
Yield
 
2.7
%
-
17.7%
 
7.9%


 
Financial Instrument Description (1)
 
Fair Value at
December 31, 2014
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Other assets
 
35

 
Quotes from third party pricing
 
$52
-
$61
 
$57
 
 
 
Term (years)
 
5 years
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 

 
 
 
 
 
 
 
 
Credit derivative liabilities, net
 
(895
)
 
Year 1 loss estimates
 
0.0
%
-
93.0%
 
2.1%
 
 
 
Hedge cost (in bps)
 
20.0

-
243.8
 
61.5
 
 
 
Bank profit (in bps)
 
1.0

-
994.4
 
127.0
 
 
 
Internal floor (in bps)
 
7.0

-
100.0
 
15.9
 
 
 
Internal credit rating
 
AAA

-
CCC
 
AA+
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ liabilities, at fair value
 
(1,419
)
 
CPR
 
0.3
%
-
11.0%
 
3.3%
 
 
CDR
 
1.6
%
-
11.8%
 
5.1%
 
 
Loss severity
 
40.0
%
-
100.0%
 
82.2%
 
 
Yield
 
2.7
%
-
17.7%
 
5.8%

____________________
(1)
Discounted cash flow is used as valuation technique for all financial instruments.
Schedule of Quantitative Information About Level 3 Liabilities, Fair Value Measurements
At March 31, 2015

Financial Instrument Description (1)
 
Fair Value at
March 31, 2015
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Assets:
 
 

 
 
 
 
 
 
 
 
Fixed-maturity securities:
 
 

 
 
 
 
 
 
 
 
Obligations of state and political subdivisions
 
$
8

 
Rate of inflation
 
1.0
%
-
3.0%
 
2.0%
 
 
Cash flow receipts
 
0.5
%
-
20.9%
 
12.9%
 
 
Yield
 
4.6%
 
 
 
 
Collateral recovery period
 
4 months

-
8.3 years
 
4.3 years
 
 
 
 
 
 
 
 
 
 
 
Corporate securities
 
79

 
Yield
 
18.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
383

 
CPR
 
0.3
%
-
7.5%
 
3.4%
 
 
CDR
 
2.4
%
-
11.6%
 
5.5%
 
 
Loss severity
 
50.0
%
-
100.0%
 
72.4%
 
 
Yield
 
4.2
%
-
10.0%
 
5.9%
Asset-backed securities:
 
 
 
 
 
 
 
 
 
 
Investor owned utility
 
96

 
Cash flow receipts

100.0%

 
 
 
Collateral recovery period
 
3.8 years
 
 
 
 
Discount factor
 
7.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Triple-X life insurance transactions
 
130

 
Yield
 
6.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other invested assets
 
81

 
Discount for lack of liquidity
 
20.0%
 
 
 
 
Recovery on delinquent loans
 
40.0%
 
 
 
 
Default rates
 
0.0
%
-
7.0%
 
6.1%
 
 
Loss severity
 
40.0
%
-
75.0%
 
68.7%
 
 
Prepayment speeds
 
6.0
%
-
15.0%
 
12.0%
 
 
Net asset value (per share)
 
$
966

-
$1,147
 
$1,046
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ assets, at fair value
 
1,495

 
CPR
 
0.3
%
-
11.0%
 
2.6%
 
 
CDR
 
1.7
%
-
13.1%
 
4.2%
 
 
Loss severity
 
36.0
%
-
100.0%
 
64.2%
 
 
Yield
 
2.7
%
-
16.7%
 
6.4%

Financial Instrument Description (1)
 
Fair Value at
March 31, 2015
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Other assets
 
37

 
Quotes from third party pricing
 
$
51

-
$60
 
$56
 
 
Term (years)
 
5 years
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 

 
 
 
 
 
 
 
 
Credit derivative liabilities, net
 
(782
)
 
Year 1 loss estimates
 
0.0
%
-
50.0%
 
1.7%
 
 
Hedge cost (in bps)
 
15.0

-
255.8
 
57.4
 
 
Bank profit (in bps)
 
1.0

-
990.0
 
124.8
 
 
Internal floor (in bps)
 
7.0

-
100.0
 
16.3
 
 
Internal credit rating
 
AAA

-
CCC
 
AA
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ liabilities, at fair value
 
(1,423
)
 
CPR
 
0.3
%
-
11.0%
 
2.6%
 
 
CDR
 
1.7
%
-
13.1%
 
4.2%
 
 
Loss severity
 
36.0
%
-
100.0%
 
64.2%
 
 
Yield
 
2.7
%
-
16.7%
 
5.5%
___________________
(1)
Discounted cash flow is used as valuation technique for all financial instruments.

Quantitative Information About Level 3 Fair Value Inputs
At December 31, 2014

Financial Instrument Description (1)
 
Fair Value at
December 31, 2014
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Assets:
 
 

 
 
 
 
 
 
 
 
Fixed-maturity securities:
 
 

 
 
 
 
 
 
 
 
Obligations of state and political subdivisions
 
$
38

 
Rate of inflation
 
1.0
%
-
3.0%
 
2.0%
 
 
Cash flow receipts
 
0.5
%
-
74.3%
 
63.0%
 
 
Discount rates
 
4.6
%
-
8.0%
 
7.3%
 
 
Collateral recovery period
 
1 month

-
34 years
 
28 years
 
 
 
 
 
 
 
 
 
 
 
Corporate securities
 
79

 
Yield
 
17.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
425

 
CPR
 
0.3
%
-
8.1%
 
3.3%
 
 
CDR
 
2.7
%
-
10.6%
 
5.3%
 
 
Loss severity
 
52.6
%
-
100.0%
 
75.2%
 
 
Yield
 
4.7
%
-
11.7%
 
6.4%
Asset-backed securities:
 
 
 
 
 
 
 
 
 
 
Investor owned utility
 
95

 
Cash flow receipts
 
100%
 
 
 
 
Collateral recovery period
 
4 years
 
 
 
 
Discount factor
 
7.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
Triple-X life insurance transactions
 
133

 
Yield
 
7.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other invested assets
 
83

 
Discount for lack of liquidity
 
20.0%
 
 
 
 
Recovery on delinquent loans
 
40.0%
 
 
 
 
Default rates
 
0.0
%
-
7.0%
 
5.8%
 
 
Loss severity
 
40.0
%
-
75.0%
 
68.3%
 
 
Prepayment speeds
 
5.0
%
-
15.0%
 
12.3%
 
 
Net asset value (per share)
 
$
965

-
$1,159
 
$1,082
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ assets, at fair value
 
1,398

 
CPR
 
0.3
%
-
11.0%
 
3.3%
 
 
CDR
 
1.6
%
-
11.8%
 
5.1%
 
 
Loss severity
 
40.0
%
-
100.0%
 
82.2%
 
 
Yield
 
2.7
%
-
17.7%
 
7.9%


 
Financial Instrument Description (1)
 
Fair Value at
December 31, 2014
(in millions)
 
Significant Unobservable Inputs
 
Range
 
Weighted Average as a Percentage of Current Par Outstanding
Other assets
 
35

 
Quotes from third party pricing
 
$52
-
$61
 
$57
 
 
 
Term (years)
 
5 years
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 

 
 
 
 
 
 
 
 
Credit derivative liabilities, net
 
(895
)
 
Year 1 loss estimates
 
0.0
%
-
93.0%
 
2.1%
 
 
 
Hedge cost (in bps)
 
20.0

-
243.8
 
61.5
 
 
 
Bank profit (in bps)
 
1.0

-
994.4
 
127.0
 
 
 
Internal floor (in bps)
 
7.0

-
100.0
 
15.9
 
 
 
Internal credit rating
 
AAA

-
CCC
 
AA+
 
 
 
 
 
 
 
 
 
 
 
FG VIEs’ liabilities, at fair value
 
(1,419
)
 
CPR
 
0.3
%
-
11.0%
 
3.3%
 
 
CDR
 
1.6
%
-
11.8%
 
5.1%
 
 
Loss severity
 
40.0
%
-
100.0%
 
82.2%
 
 
Yield
 
2.7
%
-
17.7%
 
5.8%

____________________
(1)
Discounted cash flow is used as valuation technique for all financial instruments.
Fair Value of Financial Instruments
Fair Value of Financial Instruments
 
 
As of
March 31, 2015
 
As of
December 31, 2014
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
 
(in millions)
Assets:
 

 
 

 
 

 
 

Fixed-maturity securities
$
9,833

 
$
9,833

 
$
10,491

 
$
10,491

Short-term investments
349

 
349

 
767

 
767

Other invested assets
114

 
116

 
108

 
110

Credit derivative assets
77

 
77

 
68

 
68

FG VIEs’ assets, at fair value
1,495

 
1,495

 
1,398

 
1,398

Other assets
189

 
189

 
184

 
184

Liabilities:
 

 
 

 
 

 
 

Financial guaranty insurance contracts(1)
3,719

 
6,343

 
3,823

 
6,205

Long-term debt
1,304

 
1,609

 
1,303

 
1,603

Credit derivative liabilities
859

 
859

 
963

 
963

FG VIEs’ liabilities with recourse, at fair value
1,278

 
1,278

 
1,277

 
1,277

FG VIEs’ liabilities without recourse, at fair value
145

 
145

 
142

 
142

Other liabilities
72

 
72

 
27

 
27

____________________
(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.