ARMONK, N.Y.--(BUSINESS WIRE)--November 12, 2013--MBIA Inc. (NYSE: MBI) (the Company) today reported Adjusted Book Value (ABV) per share (a non-GAAP measure defined in the attached Explanation of Non-GAAP Financial Measures) of $28.68 per share at September 30, 2013 compared with $30.68 per share at December 31, 2012. Book Value (BV) per share was $16.54 as of September 30, 2013, compared to $16.22 as of December 31, 2012.

MBIA Inc.’s adjusted pre-tax loss (a non-GAAP measure defined in the attached Explanation of Non-GAAP Financial Measures) for the third quarter of 2013 was $188 million compared with an adjusted pre-tax loss of $118 million for the third quarter of 2012. The greater adjusted pre-tax loss for the three months ended September 30, 2013 compared to the same period of 2012 was driven primarily by decreases in premiums earned and net investment income, an increase in impairments on insured credit derivatives, loss and loss adjustment expenses (LAE) related to a gaming revenue transaction, and an impairment charge on the Company’s headquarters building, partially offset by decreases in other insurance losses and LAE. ABV and adjusted pre-tax income (loss) provide investors with alternative views of the Company’s operating results that management finds useful in measuring financial performance. Reconciliations of ABV to BV calculated in accordance with GAAP and adjusted pre-tax income (loss) to pre-tax income (loss) calculated in accordance with GAAP are attached.

The Company recorded consolidated net income of $132 million, or $0.67 per diluted share, for the third quarter of 2013 compared with consolidated net income of $7 million, or $0.04 per diluted share, for the third quarter of 2012. Consolidated total revenues for the three months ended September 30, 2013 included $257 million of net gains on the fair value of insured derivatives compared with $21 million of net losses for the same period of 2012. The net gains on the fair value of insured derivatives in 2013 were principally the result of the effects of improvements in the value of underlying reference obligations and shorter transaction lives combined with the effects of an unfavorable change in the market’s perception of MBIA Insurance Corporation’s (MBIA Corp.’s) nonperformance risk on its insured credit derivatives. The net losses on the fair value of insured derivatives in 2012 were principally due to the effects of unfavorable changes in spreads and pricing of underlying reference obligations and erosion of subordination, partially offset by the effects of unfavorable changes in the market perception of MBIA Corp.’s nonperformance risk on its insured credit derivatives. The Company is required to adjust the values of its insured credit derivatives for the market's perception of its nonperformance risk. A decrease in the value of the insured credit derivatives attributable to an increase in nonperformance risk is reflected as an unrealized gain, while an increase in the value of the insured credit derivatives attributable to a decline in nonperformance risk is reflected as an unrealized loss in the income statement. Consolidated total expenses for the three months ended September 30, 2013 included $98 million of net insurance loss and loss adjustment expenses compared with $171 million for the same period of 2012. The decrease in net insurance loss and loss adjustment expenses in 2013 when compared to 2012 was principally the result of lower increases in expected payments related to CMBS and first-lien RMBS transactions, partially offset by an increase in losses related to a gaming revenue transaction.

“Our third quarter financial results were disappointing,” said MBIA Inc. President and Chief Financial Officer Chuck Chaplin. “We recorded increased losses on our insured CMBS exposures and took a partial write-down against our insured second lien RMBS loss recoverable. We also had some large expenses, including a $29 million impairment to the value of our headquarters property, a $44 million loss related to a salvage asset that we settled by receiving a marketable security and $14 million in expenses related to a reduction in our workforce. On the revenue side, we saw a slowdown in our always unpredictable refunding premiums earned as interest rates spiked.”

“However, after years of high loss activity and litigation we’re getting much closer to resuming more normal operations,” Mr. Chaplin continued. “We’ve begun to reposition National’s investment portfolio from its nearly 40 percent cash position at June 30, and we continue to make good progress in our discussions with the rating agencies regarding National’s rating. Early in the fourth quarter, National paid its first dividend to MBIA Inc. of $214 million. Over the next few months, we anticipate the beginning of a new period of growth and stability for our shareholders.”

The Company’s consolidated adjusted pre-tax loss for the nine months ended September 30, 2013 was $368 million compared with an adjusted pre-tax loss of $818 million in the comparable period of 2012. The reduction in the adjusted pre-tax loss for the nine months ended September 30, 2013 was primarily due to a decrease in insurance losses and LAE, the absence of net investment losses related to other-than-temporary impairments, net gains from the sale of investments and a decrease in interest expense. These changes were partially offset by lower premiums earned and lower net investment income.

The Company recorded consolidated net income of $118 million, or $0.60 per diluted common share for the nine months ended September 30, 2013, compared with consolidated net income of $598 million, or $3.07 per diluted common share, for the same period of 2012. Consolidated total revenues for the nine months ended September 30, 2013 included $14 million of net gains on the fair value of insured derivatives compared with $1.1 billion of net gains for the same period of 2012. The net gains on the fair value of insured derivatives in 2013 were principally the result of commuting insured credit derivatives at prices below their fair values and changes in the weighted average life on transactions, partially offset by the effects of favorable changes in the market’s perception of MBIA Corp.’s nonperformance risk on its insured credit derivatives. The net gains on the fair value of insured derivatives in 2012 were principally the result of commuting insured credit derivatives at prices below their fair values and the effects of an unfavorable change in the market’s perception of MBIA’s Corp.’s nonperformance risk on its insured credit derivatives. Consolidated total expenses for the nine months ended September 30, 2013 included $92 million of net insurance loss and loss adjustment expenses compared with $330 million for the same period of 2012. The decrease in net insurance loss and loss adjustment expenses in 2013 when compared to 2012 was principally related to decreases in actual and expected payments related to insured second-lien and first-lien RMBS transactions, partially offset by an increase in losses related to an international road transaction and certain U.S. public finance transactions. In addition, consolidated total expenses for the three and nine months ended September 30, 2013 included operating expenses of approximately $2 million and $89 million, respectively, related to settlement, consulting and legal expenses associated with the resolution of litigation matters with Bank of America, Société Générale and Flagstar Bank.

The Company’s U.S. public finance insurance business is primarily conducted through its National Public Finance Guarantee Corporation (National) subsidiary. The U.S. public finance insurance segment recorded $6 million of pre-tax income in the third quarter of 2013 compared with $164 million of pre-tax income in the third quarter of 2012. The decline in pre-tax income in the third quarter of 2013 compared with the same period of 2012 was driven by a decline in total premiums earned due to lower market refunding activity, lower net investment income due to lower average yields on the investment portfolio following the repayment of the secured loan that National had extended to MBIA Corp., an impairment charge in the third quarter of 2013 related to the Company’s headquarters facility, and a loss related to the difference in the value of the salvage receivable recorded and the fair market value of the marketable securities received in connection with the restructuring of a remedial credit related to a gaming revenue transaction.

The structured finance and international insurance business is primarily conducted through MBIA Corp. and its subsidiaries.

The structured finance and international insurance segment had an adjusted pre-tax loss of $167 million for the third quarter of 2013 compared with an adjusted pre-tax loss of $224 million for the third quarter of 2012. The adjusted pre-tax loss declined principally due to lower losses on insured exposures and lower interest expense resulting from the repayment in full of the National Secured Loan in May of 2013.

The structured finance and international insurance segment had pre-tax income (calculated in accordance with GAAP) of $196 million in the third quarter of 2013, compared with a pre-tax loss of $164 million in the third quarter of 2012. Pre-tax income improved primarily due to net gains on the fair value of insured derivatives in the third quarter of 2013 compared with net losses for the same period of 2012, decreases in financial guarantee insurance losses and the absence of interest expense on the National Secured Loan, which was repaid in full in May of 2013.

The following is a summary of MBIA Corp.’s insured portfolio economic loss (a non-GAAP measure defined in the attached Explanation of Non-GAAP Financial Measures) activity in the third quarter:

Losses, credit impairments and loss-related expenses on insured exposures totaled $163 million in the third quarter of 2013, compared with $252 million in the third quarter of 2012.

As of September 30, 2013, MBIA Corp.’s statutory balance sheet reflected $611 million in cash and invested assets. Cash, short-term investments and other highly liquid investments available to meet liquidity demands, excluding amounts held by subsidiaries, totaled $97 million. The Company believes MBIA Corp.’s current liquidity position, together with future cash inflows and amounts available under its loan agreement with Blue Ridge Investments, L.L.C., a subsidiary of Bank of America, is adequate to make expected future claim payments. As of September 30, 2013, there was a $50 million outstanding balance under the loan agreement.

MBIA Corp. had statutory capital of $1.0 billion and claims-paying resources totaling $3.5 billion at September 30, 2013.

The Company’s Advisory Services business is primarily conducted in its Cutwater Asset Management and Trifinium Advisors (UK) Limited subsidiaries. The Advisory Services segment recorded a pre-tax loss of $8 million in the third quarter of 2013 compared with a pre-tax loss of $2 million in the third quarter of 2012. The larger pre-tax loss in the third quarter of 2013 compared with the same period of 2012 was driven by lower fees due to declines in assets under management and increases in legal costs, compensation expense and consulting fees.

MBIA Inc. contains the Corporate segment and Wind-down Operations. General corporate activities are conducted through the Corporate segment. The Company’s corporate operations primarily consist of holding company activities, including its service company, Optinuity Alliance Resources Corporation. The Company’s Wind-down Operations comprise its ALM and Conduit segments, both of which are in run-off.

The Corporate segment recorded pre-tax income of $36 million in the third quarter of 2013 compared with pre-tax income of $22 million in the third quarter of 2012. The increase in the Corporate segment's pre-tax income was primarily driven by decreases in the fair value of outstanding warrants issued on MBIA Inc. common stock, partially offset by a reduction in fees from affiliates. The fees for affiliate services may vary significantly from period to period.

The Company’s Wind-down Operations recorded a pre-tax loss of $54 million in the third quarter of 2013 compared with a pre-tax loss of $77 million in the third quarter of 2012. The favorable change in the pre-tax loss in the third quarter of 2013 compared with the third quarter of 2012 was driven by lower operating expenses of consolidated VIEs, lower net losses on financial instruments at fair value and foreign exchange and net gains on the extinguishment of debt in 2013. The lower operating expenses of consolidated VIEs resulted from lower fees paid to the Corporate segment. The lower net losses on financial instruments at fair value and foreign exchange resulted from derivative gains in 2013 compared with losses in 2012 and losses on the change in market value of investments in 2012, partially offset by a decline in gains related to the sale of investments and higher foreign exchange losses. These positive changes were partially offset by the absence of net gains on the extinguishment of VIE debt in the third quarter of 2013, compared with $16 million of such gains in the third quarter of 2012.

As of September 30, 2013, MBIA Inc. had liquidity of $282 million comprising cash and liquid assets of $228 million held in the Corporate segment available for general corporate liquidity purposes, excluding the amounts held in escrow under its tax sharing agreement, and $54 million not pledged directly as collateral held in the asset/liability products segment. MBIA Inc. seeks to maintain sufficient liquidity and capital resources to meet its general corporate needs as well as the needs of the asset/liability products operations.

After the end of the third quarter, National declared and paid a dividend of $214 million to its ultimate parent, MBIA Inc.

On November 11, 2013 Kewsong Lee resigned from the Board of Directors of MBIA Inc. Mr. Lee was elected to the Board of Directors in January 2008. Mr. Lee was nominated by Warburg Pincus Private Equity X, L.P. (Warburg Pincus) to be elected to the Board of Directors pursuant to the amended and restated Investment Agreement dated as of February 6, 2008 between MBIA Inc. and Warburg Pincus. Under the Investment Agreement, David A. Coulter, Warburg Pincus’s remaining member of the Board of Directors, has the right to designate Mr. Lee’s replacement on the Board of Directors, and the Board of Directors is required to use its reasonable best efforts to take all action required to fill the vacancy resulting from Mr. Lee’s resignation with Mr. Coulter’s designee.

The Company will host a webcast and conference call for investors tomorrow, Wednesday, November 13, 2013 at 8:00 AM (EST) to discuss its third quarter 2013 financial results and other matters relating to the Company. The webcast and conference call will consist of brief remarks followed by a question and answer session.

The dial-in number for the call is (877) 694-4769 in the U.S. and (404) 665-9935 from outside the U.S. The conference call code is 87748641. A live webcast of the conference call will also be accessible on www.mbia.com.

A replay of the call will be available approximately two hours after the completion of the call on November 13 until 11:59 p.m. on November 27 by dialing (800) 585-8367 in the U.S. or (404) 537-3406 from outside the U.S. The replay call code is also 87748641. In addition, a recording of the call will be available on the Company's website approximately two hours after the completion of the call.

The information contained in this press release should be read in conjunction with our filings made with the Securities and Exchange Commission. This release includes statements that are not historical or current facts and are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The words “believe,” “anticipate,” “project,” “plan,” “expect,” “intend,” “will likely result,” “looking forward” or “will continue,” and similar expressions identify forward-looking statements. These statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical earnings and those presently anticipated or projected, including, among other risks and uncertainties, the possibility that the Company will experience severe losses or liquidity needs due to increased deterioration in its insurance portfolios and in particular, due to the performance of insured credit default swaps that are backed by or reference CMBS pools and CRE CDOs, insured RMBS transactions, and insured ABS CDOs, uncertainty regarding whether the Company will realize, or will be delayed in realizing, insurance loss recoveries expected in disputes with sellers/servicers of RMBS transactions at the levels recorded in its financial statements, the failure to implement our risk reduction and liquidity strategies because of an inability to draw on expected liquidity sources or obtain regulatory approvals, the possibility that loss reserve estimates are not adequate to cover potential claims, the Company’s ability to access capital and the Company’s exposure to significant fluctuations in liquidity and asset values within the global credit markets, in particular in the ALM business, the Company’s ability to fully implement its strategic plan, including its ability to achieve high stable ratings for National or any other insurance subsidiaries, and the Company’s ability to commute certain of its insured exposures, including as a result of limited available liquidity, the possibility that severe fiscal stress will result in credit losses or impairments on obligations of state and local governments that we insure and changes in general economic and competitive conditions. These and other factors that could affect financial performance or could cause actual results to differ materially from estimates contained in or underlying the Company’s forward-looking statements are discussed under the “Risk Factors” section in MBIA Inc.’s most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q, which may be updated or amended in the Company’s subsequent filings with the Securities and Exchange Commission. The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only to their respective dates. The Company undertakes no obligation to publicly correct or update any forward-looking statement if it later becomes aware that such result is not likely to be achieved.

MBIA Inc., headquartered in Armonk, New York is a holding company whose subsidiaries provide financial guarantee insurance, as well as related reinsurance, advisory and portfolio services, for the public and structured finance markets, and asset management advisory services. The Company services its clients around the globe with offices in New York, Denver, San Francisco, Paris, London, Madrid and Mexico City. Please visit MBIA's website at www.mbia.com.

The following are explanations of why the Company believes that the non-GAAP financial measures used in this press release, which serve to supplement GAAP information, are meaningful to investors.

Adjusted Book Value: Adjusted Book Value (ABV), a non-GAAP measure, is used by the Company to supplement its analysis of GAAP book value. The Company uses ABV as a measure of fundamental value and considers the change in ABV an important measure of periodic financial performance. ABV adjusts GAAP book value to remove the impact of certain items which the Company believes will reverse over time, as well as to add in the impact of certain items which the Company believes will be realized in GAAP book value in future periods. The Company has limited such adjustments to those items that it deems to be important to fundamental value and performance and which the likelihood and amount can be reasonably estimated. ABV assumes no new business activity. The Company has presented ABV to allow investors and analysts to evaluate the Company using the same measure that MBIA’s management regularly uses to measure financial performance. ABV is not a substitute for and should not be viewed in isolation from GAAP book value.

ABV is calculated on a consolidated basis and a segment basis. ABV by segment provides information about each segment’s contribution to consolidated ABV and is calculated using the same formula. ABV per share represents that amount of ABV allocated to each common share outstanding at the measurement date.

Adjusted Pre-tax Income (Loss): Adjusted pre-tax income (loss), a non-GAAP measure, is used by the Company to supplement its analysis of GAAP pre-tax income (loss). The Company uses adjusted pre-tax income (loss) as a measure of fundamental periodic financial performance. Adjusted pre-tax income (loss) adjusts GAAP pre-tax income (loss) to remove the effects of consolidating insured VIEs and gains and losses related to fair valuing insured credit derivatives, which the Company believes will reverse over time, and adds in changes in the present value of insurance claims the Company expects to pay on insured credit derivatives based on its ongoing insurance loss monitoring and loss adjustment expenses. Adjusted pre-tax income (loss) is not a substitute for and should not be viewed in isolation from GAAP pre-tax income (loss) and the Company’s definition of adjusted pre-tax income (loss) may differ from that used by other companies.

Claims-paying Resources (CPR): CPR is a key measure of the resources available to National and MBIA Corp. to pay claims under their respective insurance policies. CPR consists of total financial resources and reserves calculated on a statutory basis. CPR has been a common measure used by financial guarantee insurance companies to report and compare resources and continues to be used by MBIA’s management to evaluate changes in such resources. The Company has provided CPR to allow investors and analysts to evaluate National and MBIA Corp. using the same measure that MBIA’s management uses to evaluate their resources to pay claims under their respective insurance policies. There is no directly comparable GAAP measure.

Credit Impairments on Insured Derivatives: Credit impairments on insured derivatives represent actual net payments for the period plus the present value of the Company’s estimate of expected future net claim payments for such transactions, using a discount rate required by statutory accounting principles, plus loss adjustment expenses. Since the Company’s insured credit derivatives have similar terms, conditions, risks, and economic profiles to its financial guarantee insurance policies, the Company evaluates them for impairment periodically in the same way that it estimates loss and loss adjustment expenses for its financial guarantee insurance policies. Credit impairments on insured derivatives are equal to the Company’s statutory losses and loss adjustment expenses for such contracts.

Credit impairments on insured derivatives may differ from the fair values recorded in the Company’s financial statements. The Company expects that the majority of its exposure written in derivative form will not be settled at fair value. The fair value of an insured derivative contract will be influenced by a variety of market and transaction-specific factors that may be unrelated to potential future claim payments. In the absence of credit impairments or the termination of derivatives at losses, the cumulative unrealized losses recorded from fair valuing insured derivatives should reverse before or at the maturity of the contracts. Contracts also may be settled prior to maturity at amounts that may be more or less than their recorded fair values. Those settlements can result in realized gains or losses, and the reversal of unrealized losses. For these reasons, the Company believes its disclosure of credit impairments on insured derivatives provides additional meaningful information to investors about potential realized losses on these contracts.

Economic Losses: Economic losses for a reporting period represent the change in the discounted values of net payments without regard to the manner in which they are presented in the Company’s financial statements. Economic losses are calculated in accordance with GAAP, with the exception of those related to insured credit derivative impairments. The amounts reported for insured credit derivative impairments are calculated in accordance with U.S. STAT because GAAP does not contain a comparable measurement basis for these contracts. Losses and recoverables on VIEs that are eliminated in consolidation are included because the consolidation of these VIEs does not impact whether or not the Company will be required to make payments under insurance contracts. As a result of the different accounting bases of amounts, the total economic losses represent a non-GAAP measure.

MBIA INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (unaudited)
(In millions except share and per share amounts)

				September 30, 2013		December 31, 2012
Assets
Investments:
	Fixed-maturity securities held as available-for-sale, at fair value (amortized cost $4,516 and $4,347)			$	4,505	$	4,485
	Fixed-maturity securities at fair value				249		244
	Investments pledged as collateral, at fair value (amortized cost $407 and $489)				347		443
	Short-term investments held as available-for-sale, at fair value (amortized cost $1,377 and $662)				1,378		669
	Other investments (includes investments at fair value of $10 and $12)				16		21
			Total investments		6,495		5,862

Cash and cash equivalents					1,057		814
Premiums receivable					1,085		1,228
Deferred acquisition costs					270		302
Insurance loss recoverable					742		3,648
Property and equipment, at cost (less accumulated depreciation of $87 and $146)					37		69
Deferred income taxes, net					1,243		1,199
Other assets					247		268
Assets of consolidated variable interest entities:
	Cash				46		176
	Investments held-to-maturity, at amortized cost (fair value $2,566 and $2,674)				2,809		2,829
	Investments held as available-for-sale, at fair value (amortized cost $156 and $637)				156		625
	Fixed-maturity securities at fair value				626		1,735
	Loans receivable at fair value				1,704		1,881
	Loan repurchase commitments				1,116		1,086
	Other assets				-		2
			Total assets	$	17,633	$	21,724

Liabilities and Equity
Liabilities:
	Unearned premium revenue			$	2,544	$	2,938
	Loss and loss adjustment expense reserves				688		853
	Investment agreements				760		944
	Medium-term notes (includes financial instruments carried at fair value of $204 and $165)				1,554		1,598
	Long-term debt				1,677		1,732
	Derivative liabilities				1,370		2,934
	Other liabilities				439		245
	Liabilities of consolidated variable interest entities:
		Variable interest entity notes (includes financial instruments carried at fair value of $2,426 and $3,659)			5,385		7,124
		Derivative liabilities			15		162
			Total liabilities		14,432		18,530


Equity:
	Preferred stock, par value $1 per share; authorized shares--10,000,000; issued and outstanding--none				-		-
	Common stock, par value $1 per share; authorized shares--400,000,000; issued shares--277,804,062 and 277,405,039				278		277
	Additional paid-in capital				3,113		3,076
	Retained earnings				2,157		2,039
	Accumulated other comprehensive income (loss), net of deferred tax of $30 and $21				(50)		56
	Treasury stock, at cost--85,551,418 and 81,733,530 shares				(2,318)		(2,275)
			Total shareholders' equity of MBIA Inc.		3,180		3,173
	Preferred stock of subsidiary and noncontrolling interest				21		21
			Total equity		3,201		3,194
			Total liabilities and equity	$	17,633	$	21,724

MBIA INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS (unaudited)
(In millions)

							Structured
					U.S. Public		Finance and
					Finance		International		Advisory
Three Months Ended September 30, 2013					Insurance		Insurance		Services				Wind-down
					(National)		(MBIA Corp.)		(Cutwater)		Corporate		Operations		Subtotal		Eliminations		Consolidated

Revenues:
	Premiums earned:
		Scheduled premiums earned			$	48	$	40	$	-	$	-	$	-	$	88	$	(8)	$	80
		Refunding premiums earned				27		-		-		-		-		27		(3)		24
			Total premiums earned			75		40		-		-		-		115		(11)		104
	Net investment income					26		3		-		6		6		41		1		42
	Fees and reimbursements					2		18		11		32		-		63		(58)		5
	Change in fair value of insured derivatives:
		Realized gains (losses) and other
		settlements on insured derivatives				-		(28)		-		-		-		(28)		-		(28)
		Unrealized gains (losses) on
		insured derivatives				-		285		-		-		-		285		-		285
			Net change in fair value of
			insured derivatives			-		257		-		-		-		257		-		257
	Net gains (losses) on financial instruments
	at fair value and foreign exchange					-		(3)		-		43		(29)		11		(6)		5
	Net gains (losses) on extinguishment
	of debt					-		-		-		-		6		6		-		6
	Other net realized gains (losses)					(29)		-		-		-		-		(29)		-		(29)
	Revenues of consolidated VIEs:
		Net investment income				-		13		-		-		(1)		12		1		13
		Net gains (losses) on financial instruments
		at fair value and foreign exchange				-		15		-		-		-		15		2		17
				Total revenues		74		343		11		81		(18)		491		(71)		420

Expenses:
	Losses and loss adjustment					35		63		-		-		-		98		-		98
	Amortization of deferred acquisition costs					16		19		-		-		-		35		(26)		9
	Operating					17		22		19		32		2		92		(21)		71
	Interest					-		30		-		13		19		62		(3)		59
	Expenses of consolidated VIEs:
		Operating				-		3		-		-		15		18		(16)		2
		Interest				-		10		-		-		-		10		-		10
				Total expenses		68		147		19		45		36		315		(66)		249

Pre-tax income (loss)					$	6	$	196	$	(8)	$	36	$	(54)	$	176	$	(5)		171

	Provision (benefit) for income taxes																			39

Net income (loss)																			$	132

MBIA INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS (unaudited)
(In millions)

								Structured
						U.S. Public		Finance and
						Finance		International		Advisory
Three Months Ended September 30, 2012					Insurance		Insurance			Services			Wind-down
					(National)		(MBIA Corp.)		(Cutwater)		Corporate		Operations		Subtotal		Eliminations		Consolidated

Revenues:
	Premiums earned:
		Scheduled premiums earned			$	52	$	38	$	-	$	-	$	-	$	90	$	(5)	$	85
		Refunding premiums earned				82		-		-		-		-		82		(12)		70
			Total premiums earned			134		38		-		-		-		172		(17)		155
	Net investment income					56		8		-		3		7		74		(24)		50
	Fees and reimbursements					2		43		13		54		-		112		(92)		20
	Change in fair value of insured derivatives:
		Realized gains (losses) and other
			settlements on insured derivatives			-		12		-		-		-		12		-		12
		Unrealized gains (losses) on
			insured derivatives			-		(33)		-		-		-		(33)		-		(33)
			Net change in fair value of
				insured derivatives		-		(21)		-		-		-		(21)		-		(21)
	Net gains (losses) on financial instruments
		at fair value and foreign exchange				22		14		-		11		(38)		9		(2)		7
	Investment losses related to other-than-
		temporary impairments:
		Investment losses related to other-than-
			temporary impairments			-		(3)		-		-		-		(3)		-		(3)
		Other-than-temporary impairments
			recognized in accumulated
			other comprehensive income (loss)			-		(1)		-		(4)		-		(5)		-		(5)
				Net investment losses related to
				other-than-temporary impairments		-		(4)		-		(4)		-		(8)		-		(8)
	Other net realized gains (losses)					-		1		-		-		-		1		-		1
	Revenues of consolidated VIEs:
		Net investment income				-		13		-		-		3		16		1		17
		Net gains (losses) on financial instruments
			at fair value and foreign exchange			-		42		-		-		-		42		2		44
		Net gains (losses) on extinguishment
			of debt			-		-		-		-		16		16		-		16
				Total revenues		214		134		13		64		(12)		413		(132)		281

Expenses:
	Losses and loss adjustment					4		167		-		-		-		171		-		171
	Amortization of deferred acquisition costs					26		24		-		-		-		50		(42)		8
	Operating					20		30		15		27		3		95		(23)		72
	Interest					-		62		-		15		22		99		(30)		69
	Expenses of consolidated VIEs:
		Operating				-		5		-		-		37		42		(37)		5
		Interest				-		10		-		-		3		13		-		13
				Total expenses		50		298		15		42		65		470		(132)		338

Pre-tax income (loss)					$	164	$	(164)	$	(2)	$	22	$	(77)	$	(57)	$	-		(57)

	Provision (benefit) for income taxes																			(64)

Net income (loss)																			$	7

MBIA INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS (unaudited)
(In millions)

							Structured
					U.S. Public		Finance and
					Finance		International		Advisory
Nine Months Ended September 30, 2013					Insurance		Insurance		Services				Wind-down
					(National)		(MBIA Corp.)		(Cutwater)		Corporate		Operations		Subtotal		Eliminations		Consolidated

Revenues:
	Premiums earned:
		Scheduled premiums earned			$	157	$	111	$	-	$	-	$	-	$	268	$	(32)	$	236
		Refunding premiums earned				123		-		-		-		-		123		(11)		112
			Total premiums earned			280		111		-		-		-		391		(43)		348
	Net investment income					110		12		-		15		18		155		(37)		118
	Fees and reimbursements					5		65		33		76		-		179		(162)		17
	Change in fair value of insured derivatives:
		Realized gains (losses) and other
		settlements on insured derivatives				-		(1,548)		-		-		-		(1,548)		-		(1,548)
		Unrealized gains (losses) on
		insured derivatives				-		1,562		-		-		-		1,562		-		1,562
			Net change in fair value of
			insured derivatives			-		14		-		-		-		14		-		14
	Net gains (losses) on financial instruments
	at fair value and foreign exchange					30		31		-		19		(38)		42		20		62
	Net gains (losses) on extinguishment
	of debt					-		-		-		-		10		10		39		49
	Other net realized gains (losses)					(29)		-		-		-		-		(29)		-		(29)
	Revenues of consolidated VIEs:
		Net investment income				-		38		-		-		3		41		2		43
		Net gains (losses) on financial instruments
		at fair value and foreign exchange				-		119		-		-		4		123		5		128
		Other net realized gains (losses)				-		1		-		(10)		-		(9)		10		1
				Total revenues		396		391		33		100		(3)		917		(166)		751

Expenses:
	Losses and loss adjustment					105		(13)		-		-		-		92		-		92
	Amortization of deferred acquisition costs					59		76		-		-		-		135		(99)		36
	Operating					70		83		48		133		6		340		(60)		280
	Interest					-		129		-		36		60		225		(46)		179
	Expenses of consolidated VIEs:
		Operating				-		10		-		-		26		36		(28)		8
		Interest				-		30		-		-		4		34		-		34
				Total expenses		234		315		48		169		96		862		(233)		629

Pre-tax income (loss)					$	162	$	76	$	(15)	$	(69)	$	(99)	$	55	$	67		122

	Provision (benefit) for income taxes																			4

Net income (loss)																			$	118

MBIA INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS (unaudited)
(In millions)


					U.S. Public		Structured Finance and
					Finance		International		Advisory
Nine Months Ended September 30, 2012					Insurance		Insurance		Services				Wind-down
					(National)		(MBIA Corp.)		(Cutwater)		Corporate		Operations		Subtotal		Eliminations		Consolidated

Revenues:
	Premiums earned:
		Scheduled premiums earned			$	168	$	143	$	-	$	-	$	-	$	311	$	(20)	$	291
		Refunding premiums earned				202		-		-		-		-		202		(29)		173
			Total premiums earned			370		143		-		-		-		513		(49)		464
	Net investment income					167		22		-		10		37		236		(64)		172
	Fees and reimbursements					5		109		42		133		-		289		(242)		47
	Change in fair value of insured derivatives:
		Realized gains (losses) and other
		settlements on insured derivatives				-		(420)		-		-		-		(420)		-		(420)
		Unrealized gains (losses) on
		insured derivatives				-		1,473		-		-		-		1,473		-		1,473
			Net change in fair value of
			insured derivatives			-		1,053		-		-		-		1,053		-		1,053
	Net gains (losses) on financial instruments
		at fair value and foreign exchange				43		18		-		19		(170)		(90)		72		(18)
	Investment losses related to other-than-
	temporary impairments:
		Investment losses related to other-than-
			temporary impairments			-		(6)		-		-		(52)		(58)		-		(58)
		Other-than-temporary impairments
			recognized in accumulated
			other comprehensive income (loss)			-		(39)		-		(4)		(4)		(47)		-		(47)
				Net investment losses related to
				other-than-temporary impairments		-		(45)		-		(4)		(56)		(105)		-		(105)
	Other net realized gains (losses)					-		1		-		5		1		7		-		7
	Revenues of consolidated VIEs:
		Net investment income				-		40		-		-		8		48		3		51
		Net gains (losses) on financial instruments
			at fair value and foreign exchange			-		(25)		-		-		-		(25)		8		(17)
		Net gains (losses) on extinguishment
			of debt			-		-		-		-		49		49		-		49
				Total revenues		585		1,316		42		163		(131)		1,975		(272)		1,703

Expenses:
	Losses and loss adjustment					15		315		-		-		-		330		-		330
	Amortization of deferred acquisition costs					75		81		-		-		-		156		(120)		36
	Operating					128		115		48		79		12		382		(75)		307
	Interest					-		175		-		43		79		297		(83)		214
	Expenses of consolidated VIEs:
		Operating				-		16		-		-		72		88		(74)		14
		Interest				-		32		-		-		11		43		-		43
				Total expenses		218		734		48		122		174		1,296		(352)		944

Pre-tax income (loss)					$	367	$	582	$	(6)	$	41	$	(305)	$	679	$	80		759

	Provision (benefit) for income taxes																			161

Net income (loss)																			$	598

MBIA INC. AND SUBSIDIARIES
ADJUSTED PRE-TAX INCOME (LOSS) RECONCILIATION⁽¹⁾
(In millions)

		Three Months Ended September 30,				Nine Months Ended September 30,
		2013		2012		2013		2012
Adjusted pre-tax income (loss)		$	(188)	$	(118)	$	(368)	$	(818)
Additions to adjusted pre-tax income (loss):
	Impact of consolidating certain VIEs		20		29		18		62
	Mark-to-market gains (losses) on insured credit derivatives		285		(33)		1,562		1,473
Subtractions from adjusted pre-tax income (loss):
	Impairments on insured credit derivatives		(54)		(65)		1,090		(42)
Pre-tax income (loss)		$	171	$	(57)	$	122	$	759


STRUCTURED FINANCE & INTERNATIONAL INSURANCE (MBIA CORP.)
ADJUSTED PRE-TAX INCOME (LOSS) RECONCILIATION⁽¹⁾
(In millions)

		Three Months Ended September 30,				Nine Months Ended September 30,
		2013		2012		2013		2012
Adjusted pre-tax income (loss)		$	(167)	$	(224)	$	(357)	$	(970)
Additions to adjusted pre-tax income (loss):
	Impact of consolidating certain VIEs		24		28		(39)		37
	Mark-to-market gains (losses) on insured credit derivatives		285		(33)		1,562		1,473
Subtractions from adjusted pre-tax income (loss):
	Impairments on insured credit derivatives		(54)		(65)		1,090		(42)
Pre-tax income (loss)		$	196	$	(164)	$	76	$	582


(1) A non-GAAP measure; please see Explanation of Non-GAAP Financial Measures.

MBIA INC. AND SUBSIDIARIES

Components of Adjusted Book Value per Share:
		As of September 30, 2013
				Structured
		U.S. Public		Finance and
		Finance		International		Advisory
		Insurance		Insurance		Services				Wind-down
		(National)		(MBIA Corp.)		(Cutwater)		Corporate		Operations		Consolidated
Book Value per Share		$	20.81	$	2.86	$	0.12	$	(3.46)	$	(3.79)	$	16.54

Adjustments for items included in book value per share (after-tax):

	Cumulative net loss from consolidating certain VIEs⁽¹⁾		-		0.59		-		-		-		0.59

	Cumulative unrealized loss on insured credit derivatives		-		4.59		-		-		-		4.59

	Net unrealized (gains) losses included in other comprehensive income		0.18		(0.12)		-		0.08		(0.02)		0.12

Adjustments for items not included in book value per share (after-tax):

	Net unearned premium revenue⁽²⁾⁽³⁾		4.40		3.66		-		-		-		8.06

	Cumulative impairments on insured credit derivatives⁽²⁾		-		(1.22)		-		-		-		(1.22)

Adjusted Book Value per Share⁽⁴⁾		$	25.39	$	10.36	$	0.12	$	(3.38)	$	(3.81)	$	28.68



		As of December 31, 2012

				Structured
		U.S. Public		Finance and
		Finance		International		Advisory
		Insurance		Insurance		Services				Wind-down
		(National)		(MBIA Corp.)		(Cutwater)		Corporate		Operations		Consolidated
Reported Book Value per Share		$	20.33	$	2.39	$	0.12	$	(3.10)	$	(3.52)	$	16.22

Adjustments for items included in book value per share (after-tax):

	Cumulative net loss from consolidating certain VIEs⁽¹⁾		-		0.59		-		-		-		0.59

	Cumulative unrealized loss on insured credit derivatives		-		9.70		-		-		-		9.70

	Net unrealized (gains) losses included in other comprehensive income		(0.35)		(0.39)		-		0.18		0.09		(0.47)

Adjustments for items not included in book value per share (after-tax):

	Net unearned premium revenue⁽²⁾⁽³⁾		5.07		4.42		-		-		-		9.49

	Cumulative impairments on insured credit derivatives⁽²⁾		-		(4.85)		-		-		-		(4.85)

Adjusted Book Value per Share⁽⁴⁾		$	25.05	$	11.86	$	0.12	$	(2.92)	$	(3.43)	$	30.68


⁽¹⁾	Represents the impact on consolidated total equity of VIEs that are not considered a business enterprise of the Company.
⁽²⁾	The discount rate on financial guarantee installment premiums was the risk-free rate as defined by the accounting principles for financial guarantee insurance contracts and the discount rate on insured derivative installment revenue and impairments was 5.0%.
⁽³⁾	The amounts consist of installment and upfront financial guarantee premiums, insured derivative revenue and deferred commitment/structuring fees, net of deferred acquisition costs.
⁽⁴⁾	A non-GAAP measure; please see Explanation of Non-GAAP Financial Measures.


Net Income (Loss) per Common Share:
				Three Months Ended						Nine Months Ended
				September 30,						September 30,
				2013		2012				2013		2012
			Basic	$	0.68	$	0.04			$	0.61	$	3.09
			Diluted	$	0.67	$	0.04			$	0.60	$	3.07


Weighted Average Number of Common Shares Outstanding:

			Basic		192,711,608		193,879,994				193,440,078		193,760,654
			Diluted		196,746,771		194,977,642				197,762,488		194,835,537

INSURANCE OPERATIONS

Selected Financial Data Computed on a Statutory Basis
(Dollars in millions)

National Public Finance Guarantee Corporation

		September 30, 2013		December 31, 2012
Policyholders’ surplus		$	2,162	$	1,999
Contingency reserves			1,203		1,249
	Statutory capital		3,365		3,248

Unearned premium reserve			1,772		2,041
Present value of installment premiums⁽¹⁾			207		217
	Premium resources⁽²⁾		1,979		2,258

Net loss and loss adjustment expense reserves⁽¹⁾			(81)		(109)
Salvage reserves			185		262
	Gross loss and loss adjustment expense reserves		104		153
Total claims-paying resources		$	5,448	$	5,659

Net debt service outstanding		$	449,896	$	519,458

Capital ratio⁽³⁾			134:1		160:1

Claims-paying ratio⁽⁴⁾			95:1		107:1

MBIA Insurance Corporation
		September 30, 2013		December 31, 2012
Policyholders’ surplus		$	612	$	965
Contingency reserves			428		493
	Statutory capital		1,040		1,458

Unearned premium reserve			551		600
Present value of installment premiums⁽⁵⁾			841		1,035
	Premium resources⁽²⁾		1,392		1,635

Net loss and loss adjustment expense reserves⁽⁵⁾			(843)		(2,448)
Salvage reserves⁽⁶⁾			1,941		4,628
	Gross loss and loss adjustment expense reserves		1,098		2,180
Total claims-paying resources		$	3,530	$	5,273

Net debt service outstanding		$	110,662	$	145,763

Capital ratio⁽³⁾			106:1		100:1

Claims-paying ratio⁽⁴⁾			36:1		31:1

	⁽¹⁾		At September 30, 2013 and December 31, 2012 the discount rate was 4.54%.
	⁽²⁾		The amounts consist of financial guarantee premiums and insured derivative premiums.
	⁽³⁾		Net debt service outstanding divided by statutory capital.
	⁽⁴⁾		Net debt service outstanding divided by the sum of statutory capital, unearned premium reserve (after-tax), present value of installment premiums (after-tax), net loss and loss adjustment expense reserves and salvage reserves.
	⁽⁵⁾		At September 30, 2013 and December 31, 2012 the discount rate was 5.72%.
	⁽⁶⁾		The amount primarily consists of expected recoveries related to the Company’s put-back claims of ineligible mortgage loans.

CONTACT:
MBIA Inc.
Media
Kevin Brown, +1-914-765-3648
or
MBIA Inc.
Investor Relations:
Greg Diamond, +1-914-765-3190


3Q 2013 Economic Loss (Benefit) Activity

($ in millions)	Second-Lien RMBS	First-Lien RMBS	ABS CDO	CMBS	Other	Total
Change in Expected Payments	$(8)	$14	$(10)	$90	$7	$93
Change in Expected Salvage	61	(6)	(2)	8	9	70
Total Economic Losses (Benefit)	$53	$8	$(12)	$98	$16	$163