XML 72 R50.htm IDEA: XBRL DOCUMENT v3.6.0.2
Subsidiary Information (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2016
(in millions)

 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Total investment portfolio and cash
$
36

 
$
384

 
$
22

 
$
11,029

 
$
(368
)
 
$
11,103

Investment in subsidiaries
6,164

 
5,696

 
3,734

 
296

 
(15,890
)
 

Premiums receivable, net of commissions payable

 

 

 
699

 
(123
)
 
576

Ceded unearned premium reserve

 

 

 
1,099

 
(893
)
 
206

Deferred acquisition costs

 

 

 
156

 
(50
)
 
106

Reinsurance recoverable on unpaid losses

 

 

 
484

 
(404
)
 
80

Credit derivative assets

 

 

 
69

 
(56
)
 
13

Deferred tax asset, net

 
16

 

 
597

 
(116
)
 
497

Intercompany receivable

 

 

 
70

 
(70
)
 

Financial guaranty variable interest entities’ assets, at fair value

 

 

 
876

 

 
876

Dividend receivable from affiliate
300

 

 

 

 
(300
)
 

Other
11

 
78

 
26

 
801

 
(222
)
 
694

TOTAL ASSETS
$
6,511

 
$
6,174

 
$
3,782

 
$
16,176

 
$
(18,492
)
 
$
14,151

LIABILITIES AND SHAREHOLDERS’ EQUITY
 

 
 

 
 

 
 

 
 

 
 

Unearned premium reserves

 

 

 
4,488

 
(977
)
 
3,511

Loss and LAE reserve

 

 

 
1,596

 
(469
)
 
1,127

Long-term debt

 
843

 
453

 
10

 

 
1,306

Intercompany payable

 
70

 

 
300

 
(370
)
 

Credit derivative liabilities

 

 

 
458

 
(56
)
 
402

Deferred tax liabilities, net

 

 
88

 

 
(88
)
 

Financial guaranty variable interest entities’ liabilities, at fair value

 

 

 
958

 

 
958

Dividend payable to affiliate

 
300

 

 

 
(300
)
 

Other
7

 
3

 
14

 
665

 
(346
)
 
343

TOTAL LIABILITIES
7

 
1,216

 
555

 
8,475

 
(2,606
)
 
7,647

TOTAL SHAREHOLDERS’ EQUITY ATTRIBUTABLE TO ASSURED GUARANTY LTD.
6,504

 
4,958

 
3,227

 
7,405

 
(15,590
)
 
6,504

Noncontrolling interest

 

 

 
296

 
(296
)
 

TOTAL SHAREHOLDERS’ EQUITY
6,504

 
4,958

 
3,227

 
7,701

 
(15,886
)
 
6,504

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
6,511

 
$
6,174

 
$
3,782

 
$
16,176

 
$
(18,492
)
 
$
14,151


CONDENSED CONSOLIDATING BALANCE SHEET
AS OF DECEMBER 31, 2015
(in millions)
 
 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Total investment portfolio and cash
$
10

 
$
156

 
$
22

 
$
11,530

 
$
(360
)
 
$
11,358

Investment in subsidiaries
5,961

 
5,569

 
4,081

 
377

 
(15,988
)
 

Premiums receivable, net of commissions payable

 

 

 
833

 
(140
)
 
693

Ceded unearned premium reserve

 

 

 
1,266

 
(1,034
)
 
232

Deferred acquisition costs

 

 

 
176

 
(62
)
 
114

Reinsurance recoverable on unpaid losses

 

 

 
467

 
(398
)
 
69

Credit derivative assets

 

 

 
207

 
(126
)
 
81

Deferred tax asset, net

 
52

 

 
357

 
(133
)
 
276

Intercompany receivable

 

 

 
90

 
(90
)
 

Financial guaranty variable interest entities’ assets, at fair value

 

 

 
1,261

 

 
1,261

Dividend receivable from affiliate
69

 

 

 

 

 
69

Other
29

 
29

 
26

 
571

 
(264
)
 
391

TOTAL ASSETS
$
6,069

 
$
5,806

 
$
4,129

 
$
17,135

 
$
(18,595
)
 
$
14,544

LIABILITIES AND SHAREHOLDERS’ EQUITY
 

 
 

 
 

 
 

 
 

 
 

Unearned premium reserves

 

 

 
5,143

 
(1,147
)
 
3,996

Loss and LAE reserve

 

 

 
1,537

 
(470
)
 
1,067

Long-term debt

 
842

 
445

 
13

 

 
1,300

Intercompany payable

 
90

 

 
300

 
(390
)
 

Credit derivative liabilities

 

 

 
572

 
(126
)
 
446

Deferred tax liabilities, net

 

 
91

 

 
(91
)
 

Financial guaranty variable interest entities’ liabilities, at fair value

 

 

 
1,349

 

 
1,349

Dividend payable to affiliate

 
69

 

 

 

 
69

Other
6

 
13

 
15

 
622

 
(402
)
 
254

TOTAL LIABILITIES
6

 
1,014

 
551

 
9,536

 
(2,626
)
 
8,481

TOTAL SHAREHOLDERS’ EQUITY ATTRIBUTABLE TO ASSURED GUARANTY LTD.
6,063

 
4,792

 
3,578

 
7,222

 
(15,592
)
 
6,063

Noncontrolling interest

 

 

 
377

 
(377
)
 

TOTAL SHAREHOLDERS’ EQUITY
6,063

 
4,792

 
3,578

 
7,599

 
(15,969
)
 
6,063

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
6,069

 
$
5,806

 
$
4,129

 
$
17,135

 
$
(18,595
)
 
$
14,544

Condensed Consolidating Statement of Operations and Comprehensive Income
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2016
(in millions)

 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
REVENUES
 

 
 

 
 

 
 

 
 

 
 

Net earned premiums
$

 
$

 
$

 
$
892

 
$
(28
)
 
$
864

Net investment income
0

 
0

 
0

 
412

 
(4
)
 
408

Net realized investment gains (losses)
0

 
2

 
0

 
(28
)
 
(3
)
 
(29
)
Net change in fair value of credit derivatives:
 

 
 

 
 

 
 

 
 

 
 
Realized gains (losses) and other settlements

 

 

 
29

 
0

 
29

Net unrealized gains (losses)

 

 

 
69

 

 
69

Net change in fair value of credit derivatives

 

 

 
98

 

 
98

Bargain purchase gain and settlement of pre-existing relationships

 

 

 
257

 
2

 
259

Other
0

 

 

 
78

 
(1
)
 
77

TOTAL REVENUES
0

 
2

 
0

 
1,709

 
(34
)
 
1,677

EXPENSES
 

 
 

 
 

 
 

 
 

 
 

Loss and LAE

 

 

 
296

 
(1
)
 
295

Amortization of deferred acquisition costs

 

 

 
30

 
(12
)
 
18

Interest expense

 
52

 
54

 
10

 
(14
)
 
102

Other operating expenses
29

 
2

 
2

 
217

 
(5
)
 
245

TOTAL EXPENSES
29

 
54

 
56

 
553

 
(32
)
 
660

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN NET EARNINGS OF SUBSIDIARIES
(29
)
 
(52
)
 
(56
)
 
1,156

 
(2
)
 
1,017

Total (provision) benefit for income taxes

 
18

 
20

 
(175
)
 
1

 
(136
)
Equity in net earnings of subsidiaries
910

 
794

 
274

 
44

 
(2,022
)
 

NET INCOME (LOSS)
881

 
760

 
238

 
1,025

 
(2,023
)
 
881

Less: noncontrolling interest

 

 

 
44

 
(44
)
 

NET INCOME (LOSS) ATTRIBUTABLE TO ASSURED GUARANTY LTD.
$
881

 
$
760

 
$
238

 
$
981

 
$
(1,979
)
 
$
881

 
 
 
 
 
 
 
 
 
 
 
 
COMPREHENSIVE INCOME (LOSS)
$
793

 
$
685

 
$
163

 
$
953

 
$
(1,801
)
 
$
793



CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2015
(in millions)

 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
REVENUES
 

 
 

 
 

 
 

 
 

 
 

Net earned premiums
$

 
$

 
$

 
$
783

 
$
(17
)
 
$
766

Net investment income
0

 
1

 
0

 
432

 
(10
)
 
423

Net realized investment gains (losses)
0

 
0

 
1

 
(19
)
 
(8
)
 
(26
)
Net change in fair value of credit derivatives:
 

 
 

 
 

 
 

 
 

 
 
Realized gains (losses) and other settlements

 

 

 
(18
)
 
0

 
(18
)
Net unrealized gains (losses)

 

 

 
773

 
(27
)
 
746

Net change in fair value of credit derivatives

 

 

 
755

 
(27
)
 
728

Bargain purchase gain and settlement of pre-existing relationships

 

 

 
54

 
160

 
214

Other

 
0

 

 
102

 
0

 
102

TOTAL REVENUES
0

 
1

 
1

 
2,107

 
98

 
2,207

EXPENSES
 

 
 

 
 

 
 

 
 

 
 

Loss and LAE

 

 

 
434

 
(10
)
 
424

Amortization of deferred acquisition costs

 

 

 
29

 
(9
)
 
20

Interest expense

 
52

 
54

 
14

 
(19
)
 
101

Other operating expenses
30

 
1

 
1

 
202

 
(3
)
 
231

TOTAL EXPENSES
30

 
53

 
55

 
679

 
(41
)
 
776

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN NET EARNINGS OF SUBSIDIARIES
(30
)
 
(52
)
 
(54
)
 
1,428

 
139

 
1,431

Total (provision) benefit for income taxes

 
18

 
19

 
(365
)
 
(47
)
 
(375
)
Equity in net earnings of subsidiaries
1,086

 
923

 
468

 
39

 
(2,516
)
 

NET INCOME (LOSS)
1,056

 
889

 
433

 
1,102

 
(2,424
)
 
1,056

Less: noncontrolling interest

 

 

 
39

 
(39
)
 

NET INCOME (LOSS) ATTRIBUTABLE TO ASSURED GUARANTY LTD.
$
1,056

 
$
889

 
$
433

 
$
1,063

 
$
(2,385
)
 
$
1,056

 
 
 
 
 
 
 
 
 
 
 
 
COMPREHENSIVE INCOME (LOSS)
$
923

 
$
787

 
$
359

 
$
967

 
$
(2,113
)
 
$
923


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2014
(in millions)

 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
REVENUES
 

 
 

 
 

 
 

 
 

 
 

Net earned premiums
$

 
$

 
$

 
$
566

 
$
4

 
$
570

Net investment income
0

 
0

 
1

 
412

 
(10
)
 
403

Net realized investment gains (losses)
0

 
0

 
0

 
(58
)
 
(2
)
 
(60
)
Net change in fair value of credit derivatives:
 

 
 

 
 

 
 

 
 

 
 
Realized gains (losses) and other settlements

 

 

 
23

 

 
23

Net unrealized gains (losses)

 

 

 
800

 

 
800

Net change in fair value of credit derivatives

 

 

 
823

 

 
823

Other

 

 

 
259

 
(1
)
 
258

TOTAL REVENUES
0

 
0

 
1

 
2,002

 
(9
)
 
1,994

EXPENSES
 

 
 

 
 

 
 

 
 

 
 

Loss and LAE

 

 

 
122

 
4

 
126

Amortization of deferred acquisition costs

 

 

 
33

 
(8
)
 
25

Interest expense

 
40

 
54

 
16

 
(18
)
 
92

Other operating expenses
31

 
1

 
1

 
195

 
(8
)
 
220

TOTAL EXPENSES
31

 
41

 
55

 
366

 
(30
)
 
463

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN NET EARNINGS OF SUBSIDIARIES
(31
)
 
(41
)
 
(54
)
 
1,636

 
21

 
1,531

Total (provision) benefit for income taxes

 
14

 
19

 
(469
)
 
(7
)
 
(443
)
Equity in net earnings of subsidiaries
1,119

 
983

 
513

 
32

 
(2,647
)
 

NET INCOME (LOSS)
1,088

 
956

 
478

 
1,199

 
(2,633
)
 
1,088

Less: noncontrolling interest

 

 

 
32

 
(32
)
 

NET INCOME (LOSS) ATTRIBUTABLE TO ASSURED GUARANTY LTD.
$
1,088

 
$
956

 
$
478

 
$
1,167

 
$
(2,601
)
 
$
1,088

 
 
 
 
 
 
 
 
 
 
 
 
COMPREHENSIVE INCOME (LOSS)
$
1,298

 
$
1,114

 
$
577

 
$
1,570

 
$
(3,261
)
 
$
1,298

Condensed Consolidating Statement of Cash Flows
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2016
(in millions)
 
 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
Net cash flows provided by (used in) operating activities
$
390

 
$
533

 
$
213

 
$
64

 
$
(1,341
)
 
$
(141
)
Cash flows from investing activities
 

 
 

 
 

 
 

 
 

 
 

Fixed-maturity securities:
 

 
 

 
 

 
 

 
 

 
 

Purchases
(4
)
 
(143
)
 
(10
)
 
(1,489
)
 

 
(1,646
)
Sales
4

 
24

 
12

 
1,325

 

 
1,365

Maturities

 
30

 

 
1,125

 

 
1,155

Sales (purchases) of short-term investments, net
(26
)
 
(237
)
 
(10
)
 
290

 

 
17

Net proceeds from financial guaranty variable entities’ assets

 

 

 
629

 

 
629

Intercompany debt

 

 

 
20

 
(20
)
 

Proceeds from stock redemption and return of capital from subsidiaries

 

 
300

 
4

 
(304
)
 

Acquisition of CIFG, net of cash acquired

 

 

 
(442
)
 
7

 
(435
)
Other

 
7

 

 
(9
)
 
(7
)
 
(9
)
Net cash flows provided by (used in) investing activities
(26
)
 
(319
)
 
292

 
1,453

 
(324
)
 
1,076

Cash flows from financing activities
 

 
 

 
 

 
 

 
 

 
 

Return of capital

 

 

 
(4
)
 
4

 

Dividends paid
(69
)
 
(288
)
 
(513
)
 
(540
)
 
1,341

 
(69
)
Repurchases of common stock
(306
)
 

 

 
(300
)
 
300

 
(306
)
Share activity under option and incentive plans
11

 

 

 
(1
)
 

 
10

Net paydowns of financial guaranty variable entities’ liabilities

 

 

 
(611
)
 

 
(611
)
Payment of long-term debt

 

 

 
(2
)
 

 
(2
)
Intercompany debt

 
(20
)
 

 

 
20

 

Net cash flows provided by (used in) financing activities
(364
)
 
(308
)
 
(513
)
 
(1,458
)
 
1,665

 
(978
)
Effect of exchange rate changes

 

 

 
(5
)
 

 
(5
)
Increase (decrease) in cash

 
(94
)
 
(8
)
 
54

 

 
(48
)
Cash at beginning of period
0

 
95

 
8

 
63

 

 
166

Cash at end of period
$
0

 
$
1

 
$
0

 
$
117

 
$

 
$
118

 
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2015
(in millions)
 
 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
Net cash flows provided by (used in) operating activities
$
513

 
$
408

 
$
185

 
$
52

 
$
(1,210
)
 
$
(52
)
Cash flows from investing activities
 

 
 

 
 

 
 

 
 

 
 

Fixed-maturity securities:
 

 
 

 
 

 
 

 
 

 
 

Purchases

 
(72
)
 
(21
)
 
(2,550
)
 
66

 
(2,577
)
Sales

 
177

 
30

 
1,900

 

 
2,107

Maturities

 
9

 

 
889

 

 
898

Sales (purchases) of short-term investments, net
116

 
33

 
19

 
729

 

 
897

Net proceeds from financial guaranty variable entities’ assets

 

 

 
400

 

 
400

Proceeds from repayment of surplus notes

 

 
25

 

 
(25
)
 

Acquisition of Radian Asset, net of cash acquired

 

 

 
(800
)
 

 
(800
)
Other

 
(5
)
 

 
74

 

 
69

Net cash flows provided by (used in) investing activities
116

 
142

 
53

 
642

 
41

 
994

Cash flows from financing activities
 

 
 

 
 

 
 

 
 

 

Return of capital

 

 

 
(25
)
 
25

 

Dividends paid
(72
)
 
(455
)
 
(234
)
 
(455
)
 
1,144

 
(72
)
Repurchases of common stock
(555
)
 

 

 

 

 
(555
)
Share activity under option and incentive plans
(2
)
 

 

 

 

 
(2
)
Net paydowns of financial guaranty variable entities’ liabilities

 

 

 
(214
)
 

 
(214
)
Payment of long-term debt

 

 

 
(4
)
 

 
(4
)
Net cash flows provided by (used in) financing activities
(629
)
 
(455
)
 
(234
)
 
(698
)
 
1,169

 
(847
)
Effect of exchange rate changes

 

 

 
(4
)
 

 
(4
)
Increase (decrease) in cash

 
95

 
4

 
(8
)
 

 
91

Cash at beginning of period
0

 
0

 
4

 
71

 

 
75

Cash at end of period
$
0

 
$
95

 
$
8

 
$
63

 
$

 
$
166


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2014
(in millions)
 
 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
Net cash flows provided by (used in) operating activities
$
758

 
$
223

 
$
144

 
$
663

 
$
(1,211
)
 
$
577

Cash flows from investing activities
 

 
 

 
 

 
 

 
 

 
 

Fixed-maturity securities:
 

 
 

 
 

 
 

 
 

 
 

Purchases

 
(540
)
 
(8
)
 
(2,253
)
 

 
(2,801
)
Sales

 
464

 
10

 
777

 

 
1,251

Maturities

 
6

 
1

 
870

 

 
877

Sales (purchases) of short-term investments, net
(93
)
 
(15
)
 
(3
)
 
269

 

 
158

Net proceeds from financial guaranty variable entities’ assets

 

 

 
408

 

 
408

Proceeds from repayment of surplus notes

 

 
50

 

 
(50
)
 

Other

 

 

 
11

 

 
11

Net cash flows provided by (used in) investing activities
(93
)
 
(85
)
 
50

 
82

 
(50
)
 
(96
)
Cash flows from financing activities
 

 
 

 
 

 
 

 
 

 
 
Return of capital

 

 

 
(50
)
 
50

 

Dividends paid
(76
)
 
(700
)
 
(190
)
 
(321
)
 
1,211

 
(76
)
Repurchases of common stock
(590
)
 

 

 

 

 
(590
)
Share activity under option and incentive plans
1

 

 

 

 

 
1

Net paydowns of financial guaranty variable entities’ liabilities

 

 

 
(396
)
 

 
(396
)
Net proceeds from issuance of long-term debt

 
495

 

 

 

 
495

Payment of long-term debt

 

 

 
(19
)
 

 
(19
)
Net cash flows provided by (used in) financing activities
(665
)
 
(205
)
 
(190
)
 
(786
)
 
1,261

 
(585
)
Effect of exchange rate changes

 

 

 
(5
)
 

 
(5
)
Increase (decrease) in cash

 
(67
)
 
4

 
(46
)
 

 
(109
)
Cash at beginning of period
0

 
67

 
0

 
117

 

 
184

Cash at end of period
$
0

 
$
0

 
$
4

 
$
71

 
$

 
$
75