XML 68 R50.htm IDEA: XBRL DOCUMENT v3.3.1.900
Subsidiary Information (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
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

Other
98

 
29

 
26

 
571

 
(264
)
 
460

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

Other
6

 
82

 
15

 
622

 
(402
)
 
323

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 BALANCE SHEET
AS OF DECEMBER 31, 2014
(in millions)
 
 
Assured
Guaranty Ltd.
(Parent)
 
AGUS
(Issuer)
 
AGMH
(Issuer)
 
Other
Entities
 
Consolidating
Adjustments
 
Assured
Guaranty Ltd.
(Consolidated)
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Total investment portfolio and cash
$
126

 
$
204

 
$
47

 
$
11,382

 
$
(300
)
 
$
11,459

Investment in subsidiaries
5,612

 
5,072

 
3,965

 
339

 
(14,988
)
 

Premiums receivable, net of commissions payable

 

 

 
864

 
(135
)
 
729

Ceded unearned premium reserve

 

 

 
1,469

 
(1,088
)
 
381

Deferred acquisition costs

 

 

 
186

 
(65
)
 
121

Reinsurance recoverable on unpaid losses

 

 

 
338

 
(260
)
 
78

Credit derivative assets

 

 

 
277

 
(209
)
 
68

Deferred tax asset, net

 
54

 

 
295

 
(89
)
 
260

Intercompany receivable

 

 

 
90

 
(90
)
 

Financial guaranty variable interest entities’ assets, at fair value

 

 

 
1,402

 

 
1,402

Other
27

 
71

 
27

 
538

 
(242
)
 
421

TOTAL ASSETS
$
5,765

 
$
5,401

 
$
4,039

 
$
17,180

 
$
(17,466
)
 
$
14,919

LIABILITIES AND SHAREHOLDERS’ EQUITY
 

 
 

 
 

 
 

 
 

 
 

Unearned premium reserves
$

 
$

 
$

 
$
5,328

 
$
(1,067
)
 
$
4,261

Loss and LAE reserve

 

 

 
1,066

 
(267
)
 
799

Long-term debt

 
841

 
437

 
19

 

 
1,297

Intercompany payable

 
90

 

 
300

 
(390
)
 

Credit derivative liabilities

 

 

 
1,172

 
(209
)
 
963

Deferred tax liabilities, net

 

 
94

 

 
(94
)
 

Financial guaranty variable interest entities’ liabilities, at fair value

 

 

 
1,419

 

 
1,419

Other
7

 
9

 
16

 
764

 
(374
)
 
422

TOTAL LIABILITIES
7

 
940

 
547

 
10,068

 
(2,401
)
 
9,161

TOTAL SHAREHOLDERS’ EQUITY ATTRIBUTABLE TO ASSURED GUARANTY LTD.
5,758

 
4,461

 
3,492

 
6,773

 
(14,726
)
 
5,758

Noncontrolling interest

 

 

 
339

 
(339
)
 

TOTAL SHAREHOLDERS’ EQUITY
5,758

 
4,461

 
3,492

 
7,112

 
(15,065
)
 
5,758

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
5,765

 
$
5,401

 
$
4,039

 
$
17,180

 
$
(17,466
)
 
$
14,919

Condensed Consolidating Statement of Operations and Comprehensive Income
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

 
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 OPERATIONS
AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2013
(in millions)

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

 
 

 
 

 
 

 
 

 
 

Net earned premiums
$

 
$

 
$

 
$
740

 
$
12

 
$
752

Net investment income
0

 
0

 
1

 
408

 
(16
)
 
393

Net realized investment gains (losses)
0

 
0

 
0

 
87

 
(35
)
 
52

Net change in fair value of credit derivatives:
 

 
 

 
 

 
 

 
 

 
 
Realized gains (losses) and other settlements

 

 

 
(42
)
 

 
(42
)
Net unrealized gains (losses)

 

 

 
107

 

 
107

Net change in fair value of credit derivatives

 

 

 
65

 

 
65

Other

 

 

 
348

 
(2
)
 
346

TOTAL REVENUES
0

 
0

 
1

 
1,648

 
(41
)
 
1,608

EXPENSES
 

 
 

 
 

 
 

 
 

 
 

Loss and LAE

 

 

 
144

 
10

 
154

Amortization of deferred acquisition costs

 

 

 
12

 
0

 
12

Interest expense

 
28

 
54

 
20

 
(20
)
 
82

Other operating expenses
22

 
1

 
1

 
199

 
(5
)
 
218

TOTAL EXPENSES
22

 
29

 
55

 
375

 
(15
)
 
466

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN NET EARNINGS OF SUBSIDIARIES
(22
)
 
(29
)
 
(54
)
 
1,273

 
(26
)
 
1,142

Total (provision) benefit for income taxes

 
9

 
17

 
(387
)
 
27

 
(334
)
Equity in net earnings of subsidiaries
830

 
768

 
701

 
19

 
(2,318
)
 

NET INCOME (LOSS)
808

 
748

 
664

 
905

 
(2,317
)
 
808

Less: noncontrolling interest

 

 

 
19

 
(19
)
 

NET INCOME (LOSS) ATTRIBUTABLE TO ASSURED GUARANTY LTD.
$
808

 
$
748

 
$
664

 
$
886

 
$
(2,298
)
 
$
808

 
 
 
 
 
 
 
 
 
 
 
 
COMPREHENSIVE INCOME (LOSS)
$
453

 
$
522

 
$
515

 
$
309

 
$
(1,346
)
 
$
453

Condensed Consolidating Statement of Cash Flows
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

Intercompany debt

 

 

 

 

 

Investment in subsidiary

 

 
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

 

Capital contribution from parent

 

 

 

 

 

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
)
Net proceeds from issuance of long-term debt

 

 

 

 

 

Payment of long-term debt

 

 

 
(4
)
 

 
(4
)
Intercompany debt

 

 

 

 

 

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

Intercompany debt

 

 

 

 

 

Investment in subsidiary

 

 
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

 

Capital contribution from parent

 

 

 

 

 

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
)
Intercompany debt

 

 

 

 

 

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


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2013
(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
$
128

 
$
178

 
$
133

 
$
347

 
$
(542
)
 
$
244

Cash flows from investing activities
 

 
 

 
 

 
 

 
 

 
 

Fixed-maturity securities:
 

 
 

 
 

 
 

 
 

 
 

Purchases

 
(93
)
 
(26
)
 
(1,832
)
 
65

 
(1,886
)
Sales
176

 
1

 
25

 
892

 
(65
)
 
1,029

Maturities
29

 
3

 
2

 
849

 

 
883

Sales (purchases) of short-term investments, net
7

 
(28
)
 
(15
)
 
(51
)
 

 
(87
)
Net proceeds from financial guaranty variable entities’ assets

 

 

 
663

 

 
663

Intercompany debt

 

 

 
7

 
(7
)
 

Investment in subsidiary

 
0

 
49

 

 
(49
)
 

Other

 

 

 
79

 

 
79

Net cash flows provided by (used in) investing activities
212

 
(117
)
 
35

 
607

 
(56
)
 
681

Cash flows from financing activities
 

 
 

 
 

 
 

 
 

 
 
Return of capital

 

 

 
(50
)
 
50

 

Capital contribution from parent

 

 

 
1

 
(1
)
 

Dividends paid
(75
)
 

 
(168
)
 
(374
)
 
542

 
(75
)
Repurchases of common stock
(264
)
 

 

 

 

 
(264
)
Share activity under option and incentive plans
(1
)
 

 

 

 

 
(1
)
Net paydowns of financial guaranty variable entities’ liabilities

 

 

 
(511
)
 

 
(511
)
Payment of long-term debt

 

 

 
(27
)
 

 
(27
)
Intercompany debt

 
(7
)
 

 

 
7

 

Net cash flows provided by (used in) financing activities
(340
)
 
(7
)
 
(168
)
 
(961
)
 
598

 
(878
)
Effect of exchange rate changes

 

 

 
(1
)
 

 
(1
)
Increase (decrease) in cash
0

 
54

 

 
(8
)
 

 
46

Cash at beginning of period

 
13

 
0

 
125

 

 
138

Cash at end of period
$
0

 
$
67

 
$
0

 
$
117

 
$

 
$
184