XML 136 R41.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2014
Text Block [Abstract]  
Quantitative Information Regarding The Significant Unobservable Inputs For Certain Assets And Liabilities Measured At Fair Value On A Recurring Basis
Fair Value
as ofRange
December 31,(Weighted
In millions2014Valuation TechniquesUnobservable InputAverage)
Assets of consolidated VIEs:
Loans receivable at fair value$1,431Market prices adjusted for financialImpact of financial guarantee0% - 10% (2%)
guarantees provided to VIE obligations
Loan repurchase commitments379Discounted cash flowRecovery rates(1)
Breach rates(1)
Liabilities of consolidated VIEs:
Variable interest entity notes735Market prices of VIE assetsImpact of financial guarantee0% - 35% (16%)
adjusted for financial guarantees provided
Credit derivative liabilities, net:
CMBS224BET ModelRecovery rates25% - 90% (59%)
Nonperformance risk12% - 29% (25%)
Weighted average life (in years)1.3 - 3.2 (2.3)
CMBS spreads0% - 41% (19%)
Multi-sector CDO9Direct Price ModelNonperformance risk53% - 53% (53%)
Other11BET Model and Dual DefaultRecovery rates42% - 45% (45%)
Nonperformance risk41% - 51% (50%)
Weighted average life (in years)0.2 - 7.9 (1.1)
Other derivative liabilities 24Discounted cash flowCash flows$0 - $83 ($42)(2)
____________
(1) - Recovery rates and breach rates include estimates about potential variations in the outcome of litigation with a counterparty.
(2) - Midpoint of cash flows are used for the weighted average.
Fair Value
as ofRange
December 31,(Weighted
In millions2013Valuation TechniquesUnobservable InputAverage)
Assets of consolidated VIEs:
Loans receivable at fair value$1,612Market prices adjusted for financialImpact of financial guarantee0% - 17% (3%)
guarantees provided to VIE obligations
Loan repurchase commitments359Discounted cash flowRecovery rates(1)
Breach rates(1)
Liabilities of consolidated VIEs:
Variable interest entity notes940Market prices of VIE assetsImpact of financial guarantee0% - 25% (12%)
adjusted for financial guarantees provided
Credit derivative liabilities, net:
CMBS1,050BET ModelRecovery rates25% - 90% (60%)
Nonperformance risk8% - 57% (25%)
Weighted average life (in years)1.1-28.0 (3.3)
CMBS spreads1% - 29% (13%)
Multi-sector CDO12Direct Price ModelNonperformance risk57%-57% (57%)
Other85BET Model and Dual DefaultRecovery rates42%-90% (45%)
Nonperformance risk13% - 54% (25%)
Weighted average life (in years)0.2 - 8.7 (2.3)
____________
(1) - Recovery rates and breach rates include estimates about potential variations in the outcome of litigation with a counterparty.
Company's Assets And Liabilities Measured At Fair Value On Recurring Basis
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificant
Active MarketsOtherSignificantCounterparty
for IdenticalObservableUnobservableand CashBalance as of
AssetsInputsInputsCollateralDecember 31,
In millions(Level 1)(Level 2)(Level 3)Netting2014
Assets:
Fixed-maturity investments:
U.S. Treasury and government agency$573$118$-$-$691
State and municipal bonds-1,7248 (1)-1,732
Foreign governments221636 (1)-290
Corporate obligations-2,04810 (1)-2,058
Mortgage-backed securities:
Residential mortgage-backed agency-1,162- -1,162
Residential mortgage-backed non-agency-56- -56
Commercial mortgage-backed-202 (1)-22
Asset-backed securities:
Collateralized debt obligations-687 (1)-93
Other asset-backed-15685 (1)-241
Total fixed-maturity investments7945,353198-6,345
Money market securities428---428
Perpetual debt and equity securities2231- -53
Cash and cash equivalents729---729
Derivative assets:
Non-insured derivative assets:
Interest rate derivatives-83-(81)2
Assets held for sale:
Equity securities6---6
Loans receivable at fair value-711--711
Cash and cash equivalents55---55
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificant
Active MarketsOtherSignificantCounterparty
for IdenticalObservableUnobservableand CashBalance as of
AssetsInputsInputsCollateralDecember 31,
In millions(Level 1)(Level 2)(Level 3)Netting2014
Assets of consolidated VIEs:
Corporate obligations-1055 (1)-65
Mortgage-backed securities:
Residential mortgage-backed non-agency-1943 (1)-197
Commercial mortgage-backed-86- -86
Asset-backed securities:
Collateralized debt obligations-75 (1)-12
Other asset-backed-3526 (1)-61
Cash53---53
Loans receivable at fair value:
Residential loans receivable--1,431-1,431
Loan repurchase commitments--379-379
Total assets$2,087$6,510$2,097$(81)$10,613
Liabilities:
Medium-term notes$-$-$197 (1)$-$197
Derivative liabilities:
Insured derivatives:
Credit derivatives-2244-246
Non-insured derivatives:
Interest rate derivatives-248-(81)167
Other --24-24
Liabilities held for sale:
Variable interest entity notes-431--431
Payable for loans purchased-323--323
Other liabilities:
Warrants-28--28
Liabilities of consolidated VIEs:
Variable interest entity notes-1,312735-2,047
Total liabilities$-$2,344$1,200$(81)$3,463
____________
(1) - Unobservable inputs are either not developed by the Company or do not significantly impact the overall fair values of the aggregate financial assets and liabilities.
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificant
Active MarketsOtherSignificantCounterparty
for IdenticalObservableUnobservableand CashBalance as of
AssetsInputsInputsCollateralDecember 31,
In millions(Level 1)(Level 2)(Level 3)Netting2013
Assets:
Fixed-maturity investments:
U.S. Treasury and government agency$397$156$-$-$553
State and municipal bonds-1,76519 (1)-1,784
Foreign governments1126512 (1)-189
Corporate obligations-1,77648 (1)-1,824
Mortgage-backed securities:
Residential mortgage-backed agency-1,173--1,173
Residential mortgage-backed non-agency-866 (1)-92
Commercial mortgage-backed-2514 (1)-39
Asset-backed securities:
Collateralized debt obligations-7282 (1)-154
Other asset-backed-13058 (1)-188
Total fixed-maturity investments5095,248239-5,996
Money market securities783---783
Perpetual debt and equity securities271311 (1)-51
Cash and cash equivalents1,161---1,161
Derivative assets:
Non-insured derivative assets:
Interest rate derivatives-46- (42)4
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificant
Active MarketsOtherSignificantCounterparty
for IdenticalObservableUnobservableand CashBalance as of
AssetsInputsInputsCollateralDecember 31,
In millions(Level 1)(Level 2)(Level 3)Netting2013
Assets of consolidated VIEs:
Corporate obligations-4148 (1)-89
Mortgage-backed securities:
Residential mortgage-backed non-agency-2554 (1)-259
Commercial mortgage-backed-1023 (1)-105
Asset-backed securities:
Collateralized debt obligations-1422 (1)-36
Other asset-backed-4454 (1)-98
Money market securities136---136
Cash97---97
Loans receivable at fair value--1,612-1,612
Loan repurchase commitments--359-359
Total assets$2,713$5,763$2,352$(42)$10,786
Liabilities:
Medium-term notes$-$-$203 (1)$-$203
Derivative liabilities:
Insured derivatives:
Credit derivatives-51,147-1,152
Non-insured derivatives:
Interest rate derivatives-165- (165)-
Other liabilities:
Warrants-59--59
Liabilities of consolidated VIEs:
Variable interest entity notes-1,416940-2,356
Derivative liabilities:
Currency derivatives--11 (1)-11
Total liabilities$-$1,645$2,301$(165)$3,781
____________
(1) - Unobservable inputs are either not developed by the Company or do not significantly impact the overall fair values of the aggregate financial assets and liabilities.
Fair Value Hierarchy Table Presents The Company's Assets And Liabilities Not Recorded At Fair Value On The Company's Consolidated Balance Sheet
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificantSignificant Fair ValueCarry Value
Active Markets forOther ObservableUnobservableBalance as of Balance as of
Identical AssetsInputsInputsDecember 31,December 31,
In millions (Level 1) (Level 2) (Level 3)20142014
Assets:
Other investments$-$-$4$4$4
Accrued investment income(1)-43-4343
Receivable for investments sold(1)-69-6969
Assets held for sale:
Facility-26-2626
Assets of consolidated VIEs:
Investments held-to-maturity--2,6322,6322,757
Total assets$-$138$2,636$2,774$2,899
Liabilities:
Investment agreements$-$-$705$705$547
Medium-term notes--8018011,004
Long-term debt-1,172-1,1721,810
Payable for investments purchased(2)-42-4242
Liabilities of consolidated VIEs:
Variable interest entity notes--2,7792,7792,757
Total liabilities$-$1,214$4,285$5,499$6,160
Financial Guarantees:
Gross$-$-$4,051$4,051$1,959
Ceded--10910965
__________
(1) - Reported within "Other assets" on MBIA's consolidated balance sheets.
(2) - Reported within "Other liabilities" on MBIA's consolidated balance sheets.
Fair Value Measurements at Reporting Date Using
Quoted Prices inSignificantSignificant Fair ValueCarry Value
Active Markets for Other ObservableUnobservableBalance as of Balance as of
Identical AssetsInputsInputsDecember 31,December 31,
In millions (Level 1) (Level 2) (Level 3)20132013
Assets:
Other investments$-$-$4$4$5
Accrued investment income(1)-52-5252
Receivable for investments sold(1)-22-2222
Net cash collateral pledged(1)24--2424
Assets held for sale
Facility-29-2929
Assets of consolidated VIEs:
Investments held-to-maturity--2,6512,6512,801
Total assets$24$103$2,655$2,782$2,933
Liabilities:
Investment agreements$-$-$814$814$700
Medium-term notes--9279271,224
Long-term debt-1,412-1,4121,702
Payable for investments purchased(2)-31-3131
Liabilities of consolidated VIEs:
Variable interest entity notes--2,7512,7512,930
Total liabilities$-$1,443$4,492$5,935$6,587
Financial Guarantees:
Gross$-$-$2,843$2,843$2,388
Ceded--717176
__________
(1) - Reported within "Other assets" on MBIA's consolidated balance sheets.
(2) - Reported within "Other liabilities" on MBIA's consolidated balance sheets.
Changes In Level 3 Assets Measured At Fair Value On A Recurring Basis
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis for the Year Ended December 31, 2014
Change in
Unrealized
Gains
(Losses) for
the Period
Included in
UnrealizedEarnings for
Gains /UnrealizedForeignAssets
(Losses)Gains /Exchangestill held
Balance,RealizedIncluded(Losses)RecognizedTransfersTransfersas of
BeginningGains /inIncludedin OCI orintoout ofEndingDecember 31,
In millionsof Year(Losses)Earningsin OCIEarningsPurchasesIssuancesSettlementsSalesLevel 3(1)Level 3(1)Balance2014
Assets:
Foreign governments$12$-$-$-$-$-$-$(15)$-$9$-$6$-
Corporate obligations4823(3)(1)10-(7)(48)7(1)10-
Residential mortgage-
backed agency-------(8)-37(29)--
Residential mortgage-
backed non-agency6--(1)------(5)--
Commercial
mortgage-backed14------(14)-3(1)2-
Collateralized debt
obligations82(2)128-5-(15)(41)36(7)87-
Other asset-backed58--4-11-(12)(1)52(27)85-
State and municipal
bonds19--3---(4)(4)46(52)8-
Perpetual debt and equity
securities11-2-----(13)4(4)--
Assets of
consolidated VIEs:
Corporate obligations48-(10)----(5)(3)25-55-
Residential mortgage-
backed non-agency4-(1)----(1)-2(1)3-
Commercial
mortgage-backed3-(3)----------
Collateralized debt
obligations22-(10)----(5)-1(3)51
Other asset-backed54-(26)----(10)-18(10)26(9)
Loans receivable1,612-39----(220)---1,43139
Loan repurchase
commitments359-20--------37920
Total assets$2,352$-$15$31$(1)$26$-$(316)$(110)$240$(140)$2,097$51
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis for the Year Ended December 31, 2013
Change in
Unrealized
Gains
(Losses) for
the Period
Included in
UnrealizedEarnings for
Gains /UnrealizedForeignAssets
(Losses)Gains /Exchangestill held
Balance,RealizedIncluded(Losses)RecognizedTransfersTransfersas of
BeginningGains /inIncludedin OCI orintoout ofEndingDecember 31,
In millionsof Year(Losses)Earningsin OCIEarningsPurchasesIssuancesSettlementsSalesLevel 3(1)Level 3(1)Balance2013
Assets:
Foreign governments$3$-$-$-$-$10$-$(16)$-$18$(3)$12$-
Corporate obligations76(5)713-1-(16)(28)1(1)487
Residential mortgage-
backed agency-------(1)-20(19)--
Residential mortgage-
backed non-agency4------(2)-5(1)6-
Commercial
mortgage-backed28--4---(1)(19)3(1)14-
Collateralized debt
obligations31(2)112-61-(17)(5)31(30)821
Other asset-backed26-(3)-3-(10)-47(5)58-
State and municipal
bonds1032-(1)---(5)(13)42(109)19-
Perpetual debt and equity
securities14---------(3)11-
Assets of
consolidated VIEs:
Corporate obligations78(4)(7)6---(4)(24)3-48-
Residential mortgage-
backed non-agency6-6----(7)-3(4)4-
Commercial
mortgage-backed7-------(24)20-31
Collateralized debt
obligations125-(8)5---(5)(85)4(14)221
Other asset-backed64-(9)----(14)(2)21(6)542
Loans receivable1,881-180----(275)(174)--1,612166
Loan repurchase
commitments1,086-172----(899)---359172
Total assets$3,532$(9)$342$36$-$75$-$(1,272)$(374)$218$(196)$2,352$350
Changes In Level 3 Liabilities Measured At Fair Value On A Recurring Basis
Change in
Unrealized
(Gains)
Losses for
the Period
Included in
UnrealizedEarnings for
(Gains) /UnrealizedForeignLiabilities
Losses(Gains) /Exchangestill held
Balance,RealizedIncludedLossesRecognizedTransfersTransfersas of
Beginning(Gains) /inIncludedin OCI orintoout ofEndingDecember 31,
In millionsof YearLossesEarningsin OCIEarningsPurchasesIssuancesSettlementsSalesLevel 3(1)Level 3(1)Balance2014
Liabilities:
Medium-term notes$203$-$20$-$(26)$-$-$-$-$-$-$197$(6)
Credit derivatives, net1,147415(903)----(415)---244(20)
Other
derivatives, net-30(6)--------24(6)
Liabilities of
consolidated VIEs:
VIE notes940-46---3(211)(43)--73542
Currency derivatives,
net11-(5)-(6)-------(11)
Total liabilities$2,301$445$(848)$-$(32)$-$3$(626)$(43)(2)$-$-$1,200$(1)
_______________
(1) - Transferred in and out at the end of the period.
(2) - Primarily relates to the deconsolidation of VIEs.
Change in
Unrealized
(Gains)
Losses for
the Period
Included in
UnrealizedEarnings for
(Gains) /UnrealizedForeignLiabilities
Losses(Gains) /Exchangestill held
Balance,RealizedIncludedLossesRecognizedTransfersTransfersas of
Beginning(Gains) /inIncludedin OCI orintoout ofEndingDecember 31,
In millionsof YearLossesEarningsin OCIEarningsPurchasesIssuancesSettlementsSalesLevel 3(1)Level 3(1)Balance2013
Liabilities:
Medium-term notes$165$-$29$-$9$-$-$-$$-$-$203$38
Credit derivatives, net2,9211,548(1,778)----(1,548)-4-1,14787
Interest rate
derivatives, net(1)-2-------(1)-(18)
Currency
derivatives, net1---------(1)--
Liabilities of
consolidated VIEs:
VIE notes1,932-180----(277)(1,076)181-94092
Currency derivatives,
net21-(10)--------11(10)
Total liabilities$5,039$1,548$(1,577)$-$9$-$-$(1,825)$(1,076)(2)$185$(2)$2,301$189
_______________
(1) - Transferred in and out at the end of the period.
(2) - Primarily relates to the deconsolidation of VIEs.
Gains And Losses (Realized And Unrealized) Included In Earnings Pertaining To Level 3 Assets And Liabilities
Change in Unrealized Gains (Losses)
for the Period Included in Earnings
Total Gains (Losses)for Assets and Liabilities still
In millionsIncluded in Earningsheld as of December 31,
201420132012201420132012
Revenues:
Unrealized gains (losses) on
insured derivatives$903$1,778$1,869$20$(87)$927
Realized gains (losses) and other
settlements on insured derivatives(445)(1,548)(407)---
Net gains (losses) on financial instruments
at fair value and foreign exchange18(37)1312(12)(6)
Net investment losses related to
other-than-temporary impairments--(68)---
Revenues of consolidated VIEs:
Net gains (losses) on financial instruments
at fair value and foreign exchange(32)160(376)20260(271)
Total$444$353$1,031$52$161$650
Changes In Fair Value Included In The Company's Consolidated Statements Of Operations
Years Ended December 31,
In millions201420132012
Investments carried at fair value(1)$ 2$ 8$ 10
Fixed-maturity securities held at fair value-VIE(2) (104) (74) (55)
Loans receivable at fair value:
Residential mortgage loans(2) (182) (107) (107)
Other loans(2) 10 13 (56)
Loan repurchase commitments(2) 20 172 9
Medium-term notes(1) 6 38 -
Variable interest entity notes (2)269155107
___________
(1) - Reported within "Net gains (losses) on financial instruments at fair value and foreign exchange" on MBIA's consolidated statements of operations.
(2) - Reported within "Net gains (losses) on financial instruments at fair value and foreign exchange-VIE" on MBIA's consolidated statements of operations.
Difference Between Aggregate Fair Value And The Aggregate Remaining Contractual Principal Balance Outstanding
As of December 31, 2014As of December 31, 2013
ContractualContractual
OutstandingFairOutstandingFair
In millionsPrincipalValueDifferencePrincipalValueDifference
Loans receivable at fair value:
Residential mortgage loans$1,554$1,377$177$1,846$1,562$284
Residential mortgage loans (90 days or more past due)2275417323150181
Other loans72171110---
Total loans receivable at fair value$2,502$2,142$360$2,077$1,612$465
Variable interest entity notes$3,584$2,479$1,105$3,787$2,356$1,431
Medium-term notes$242$197$45$276$203$73