Summary of Carrying Amount and Fair Value of Ambac's Financial Assets and Liabilities |
The following table sets forth the carrying amount and fair value of Ambac’s financial assets and liabilities as of December 31, 2022 and 2021, including the level within the fair value hierarchy at which fair value measurements are categorized. As required by the Fair Value Measurement Topic of the ASC financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Carrying Amount | | Total Fair Value | | Fair Value Measurements Categorized as: | Level 1 | | Level 2 | | Level 3 | December 31, 2022: | | | | | | | | | | | Financial assets: | | | | | | | | | | | Fixed maturity securities: | | | | | | | | | | | Municipal obligations | | $ | 102 | | | $ | 102 | | | $ | — | | | $ | 102 | | | $ | — | | Corporate obligations | | 598 | | | 598 | | | — | | | 585 | | | 12 | | Foreign obligations | | 76 | | | 76 | | | 76 | | | — | | | — | | U.S. government obligations | | 65 | | | 65 | | | 65 | | | — | | | — | | | | | | | | | | | | | Residential mortgage-backed securities | | 238 | | | 238 | | | — | | | 238 | | | — | | Commercial mortgage-backed securities | | 15 | | | 15 | | | — | | | 15 | | | — | | Collateralized debt obligations | | 137 | | | 137 | | | — | | | 137 | | | — | | Other asset-backed securities | | 224 | | | 224 | | | — | | | 157 | | | 67 | | Fixed maturity securities, pledged as collateral: | | | | | | | | | | | | | | | | | | | | | | Short-term | | 64 | | | 64 | | | 64 | | | — | | | — | | Short term investments | | 507 | | | 507 | | | 506 | | | 1 | | | — | | Other investments (1) | | 568 | | | 556 | | | 61 | | | — | | | — | | Cash, cash equivalents and restricted cash | | 44 | | | 44 | | | 43 | | | 1 | | | — | | | | | | | | | | | | | Derivative assets: | | | | | | | | | | | | | | | | | | | | | | Interest rate swaps—asset position | | 27 | | | 27 | | | — | | | 1 | | | 26 | | Warrants | | 1 | | | 1 | | | — | | | — | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other assets-loans | | 10 | | | 10 | | | — | | | — | | | 10 | | Variable interest entity assets: | | | | | | | | | | | Fixed maturity securities: Corporate obligations, fair value option | | 1,828 | | | 1,828 | | | — | | | — | | | 1,828 | | Fixed maturity securities: Municipal obligation, trading | | 43 | | | 43 | | | — | | | 43 | | | — | | Fixed maturity securities: Municipal obligations, available-for-sale | | 96 | | | 96 | | | — | | | 96 | | | — | | Restricted cash | | 17 | | | 17 | | | 17 | | | — | | | — | | Loans | | 1,829 | | | 1,829 | | | — | | | — | | | 1,829 | | Derivative assets: Interest rate swaps—asset position | | 190 | | | 190 | | | — | | | 190 | | | — | | Derivative assets: Currency swaps—asset position | | 49 | | | 49 | | | — | | | 49 | | | — | | Total financial assets | | $ | 6,537 | | | $ | 6,525 | | | $ | 833 | | | $ | 1,425 | | | $ | 3,772 | | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | Long term debt, including accrued interest | | $ | 1,065 | | | $ | 878 | | | $ | — | | | $ | 864 | | | $ | 14 | | Derivative liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest rate swaps—liability position | | 38 | | | 38 | | | — | | | 38 | | | — | | | | | | | | | | | | | | | | | | | | | | | | Liabilities for net financial guarantees written (2) | | 159 | | | 476 | | | — | | | — | | | 476 | | Variable interest entity liabilities: | | | | | | | | | | | Long-term debt (includes $2,788 at fair value) | | 3,107 | | | 3,145 | | | — | | | 2,992 | | | 154 | | | | | | | | | | | | | Derivative liabilities: Interest rate swaps—liability position | | 1,048 | | | 1,048 | | | — | | | 1,048 | | | — | | | | | | | | | | | | | Total financial liabilities | | $ | 5,418 | | | $ | 5,586 | | | $ | — | | | $ | 4,942 | | | $ | 644 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Carrying Amount | | Total Fair Value | | Fair Value Measurements Categorized as: | Level 1 | | Level 2 | | Level 3 | December 31, 2021: | | | | | | | | | | | Financial assets: | | | | | | | | | | | Fixed maturity securities: | | | | | | | | | | | Municipal obligations | | $ | 340 | | | $ | 340 | | | $ | — | | | $ | 340 | | | $ | — | | Corporate obligations | | 613 | | | 613 | | | 1 | | | 600 | | | 12 | | Foreign obligations | | 87 | | | 87 | | | 87 | | | — | | | — | | U.S. government obligations | | 45 | | | 45 | | | 45 | | | — | | | — | | | | | | | | | | | | | Residential mortgage-backed securities | | 252 | | | 252 | | | — | | | 252 | | | — | | | | | | | | | | | | | Collateralized debt obligations | | 128 | | | 128 | | | — | | | 128 | | | — | | Other asset-backed securities | | 265 | | | 265 | | | — | | | 187 | | | 79 | | Fixed maturity securities, pledged as collateral: | | | | | | | | | | | U.S. government obligations | | 15 | | | 15 | | | 15 | | | — | | | — | | Short-term | | 105 | | | 105 | | | 105 | | | — | | | — | | Short term investments | | 414 | | | 414 | | | 369 | | | 46 | | | — | | Other investments (1) | | 690 | | | 683 | | | 106 | | | — | | | — | | Cash, cash equivalents and restricted cash | | 21 | | | 21 | | | 21 | | | 1 | | | — | | | | | | | | | | | | | Derivative assets: | | | | | | | | | | | | | | | | | | | | | | Interest rate swaps—asset position | | 76 | | | 76 | | | — | | | 5 | | | 71 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other assets-loans | | 3 | | | 3 | | | — | | | — | | | 3 | | Variable interest entity assets: | | | | | | | | | | | Fixed maturity securities: Corporate obligations, fair value option | | 3,320 | | | 3,320 | | | — | | | — | | | 3,320 | | Fixed maturity securities: Municipal obligations, available-for-sale | | 136 | | | 136 | | | — | | | 136 | | | — | | Restricted cash | | 2 | | | 2 | | | 2 | | | — | | | — | | Loans | | 2,718 | | | 2,718 | | | — | | | — | | | 2,718 | | | | | | | | | | | | | Derivative assets; Currency swaps-asset position | | 38 | | | 38 | | | — | | | 38 | | | — | | Total financial assets | | $ | 9,268 | | | $ | 9,261 | | | $ | 750 | | | $ | 1,732 | | | $ | 6,202 | | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | Long term debt, including accrued interest | | $ | 2,806 | | | $ | 2,598 | | | $ | — | | | $ | 2,575 | | | $ | 22 | | Derivative liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest rate swaps—liability position | | 94 | | | 94 | | | — | | | 94 | | | — | | | | | | | | | | | | | | | | | | | | | | | | Liabilities for net financial guarantees written (2) | | (866) | | | (112) | | | — | | | — | | | (112) | | Variable interest entity liabilities: | | | | | | | | | | | Long-term debt (includes $4,056 at fair value) | | 4,216 | | | 4,255 | | | — | | | 4,086 | | | 169 | | | | | | | | | | | | | Derivative liabilities: Interest rate swaps—liability position | | 1,940 | | | 1,940 | | | — | | | 1,940 | | | — | | | | | | | | | | | | | Total financial liabilities | | $ | 8,190 | | | $ | 8,775 | | | — | | | 8,695 | | | 79 | |
(1)Excluded from the fair value measurement categories in the table above are investment funds of $494 and $577 as of December 31, 2022 and 2021, respectively, which are measured using NAV as a practical expedient. Also excluded from the fair value measurements in the table above are equity securities with a carrying value of $12 and $8 as of December 31, 2022 and 2021, respectively, that do not have readily determinable fair values and have carrying amounts determined using the measurement alternative. (2)The carrying value of net financial guarantees written includes financial guarantee amounts in the following balance sheet items: Premium receivables; Reinsurance recoverable on paid and unpaid losses; Deferred ceded premium; Subrogation recoverable; Insurance intangible asset; Unearned premiums; Loss and loss adjustment expense reserves; Ceded premiums payable, premiums taxes payable and other deferred fees recorded in Other liabilities.
|
Summary of Changes in Level 3 Fair Value Category |
The following tables present the changes in the Level 3 fair value category for the periods presented in 2022, 2021 and 2020. Ambac classifies financial instruments in Level 3 of the fair value hierarchy when there is reliance on at least one significant unobservable input to the valuation model. In addition to these unobservable inputs, the valuation models for Level 3 financial instruments typically also rely on a number of inputs that are readily observable either directly or indirectly. Thus, the gains and losses presented below include changes in the fair value related to both observable and unobservable inputs. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Level-3 Financial Assets and Liabilities Accounted for at Fair Value | | | | | | | | | | | | | | | VIE Assets and Liabilities | | | | | Year ended December 31, 2022 | | Investments (1) | | Other Assets | | Derivatives | | Investments | | Loans | | | | Total | Balance, beginning of period | | $ | 91 | | | $ | — | | | $ | 70 | | | $ | 3,320 | | | $ | 2,718 | | | | | $ | 6,199 | | | | | | | | | | | | | | | | | Total gains/(losses) realized and unrealized: | | | | | | | | | | | | | | | Included in earnings | | 1 | | | — | | | (38) | | | (789) | | | (333) | | | | | (1,160) | | Included in other comprehensive income | | (12) | | | — | | | — | | | (353) | | | (279) | | | | | (644) | | Purchases | | — | | | — | | | — | | | — | | | — | | | | | — | | Issuances | | — | | | — | | | — | | | — | | | — | | | | | — | | Sales | | — | | | — | | | — | | | — | | | — | | | | | — | | Settlements | | (1) | | | — | | | (6) | | | (349) | | | (278) | | | | | (633) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance, end of period | | $ | 79 | | | $ | — | | | $ | 26 | | | $ | 1,828 | | | $ | 1,829 | | | | | $ | 3,762 | | The amount of total gains/(losses) included in earnings attributable to the change in unrealized gains or losses relating to assets and liabilities still held at the reporting date | | $ | 1 | | | $ | — | | | $ | (38) | | | $ | (789) | | | $ | (333) | | | | | $ | (1,160) | | The amount of total gains/(losses) included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets and liabilities still held at the reporting date | | $ | (12) | | | $ | — | | | $ | — | | | $ | (353) | | | $ | (279) | | | | | $ | (644) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Level-3 Financial Assets and Liabilities Accounted for at Fair Value | | | | | | | | | | | | | | | VIE Assets and Liabilities | | | | | Year Ended December 31, 2021 | | Investments (1) | | Other Assets (2) | | Derivatives | | Investments | | Loans | | | | Total | Balance, beginning of period | | $ | 78 | | | $ | 1 | | | $ | 84 | | | $ | 3,215 | | | $ | 2,998 | | | | | $ | 6,376 | | | | | | | | | | | | | | | | | Total gains/(losses) realized and unrealized: | | | | | | | | | | | | | | | Included in earnings | | 1 | | | — | | | (6) | | | 176 | | | 59 | | | | | 230 | | Included in other comprehensive income | | 1 | | | — | | | — | | | (32) | | | (26) | | | | | (58) | | Purchases | | 13 | | | — | | | — | | | — | | | — | | | | | 13 | | Issuances | | — | | | — | | | — | | | — | | | — | | | | | — | | Sales | | — | | | — | | | — | | | — | | | — | | | | | — | | Settlements | | (2) | | | (1) | | | (8) | | | (38) | | | (313) | | | | | (362) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance, end of period | | $ | 91 | | | $ | — | | | $ | 70 | | | $ | 3,320 | | | $ | 2,718 | | | | | $ | 6,199 | | The amount of total gains/(losses) included in earnings attributable to the change in unrealized gains or losses relating to assets and liabilities still held at the reporting date | | $ | (1) | | | $ | — | | | $ | (6) | | | $ | 176 | | | $ | 59 | | | | | $ | 227 | | The amount of total gains/(losses) included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets and liabilities still held at the reporting date | | $ | (1) | | | $ | — | | | $ | — | | | $ | (32) | | | $ | (26) | | | | | $ | (59) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Level-3 Financial Assets and Liabilities Accounted for at Fair Value | | | | | | | | | | | | | | | VIE Assets and Liabilities | | | | | Year Ended December 31, 2020 | | Investments (1) | | Other Assets (2) | | Derivatives | | Investments | | Loans | | | | Total | Balance, beginning of period | | $ | 72 | | | $ | 3 | | | $ | 66 | | | $ | 2,957 | | | $ | 3,108 | | | | | $ | 6,207 | | | | | | | | | | | | | | | | | Total gains/(losses) realized and unrealized: | | | | | | | | | | | | | | | Included in earnings | | 1 | | | (2) | | | 25 | | | 183 | | | 98 | | | | | 306 | | Included in other comprehensive income | | 6 | | | — | | | — | | | 109 | | | 83 | | | | | 198 | | Purchases | | — | | | — | | | — | | | — | | | — | | | | | — | | Issuances | | — | | | — | | | — | | | — | | | — | | | | | — | | Sales | | — | | | — | | | — | | | — | | | — | | | | | — | | Settlements | | (1) | | | — | | | (7) | | | (35) | | | (290) | | | | | (334) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance, end of period | | $ | 78 | | | $ | 1 | | | $ | 84 | | | $ | 3,215 | | | $ | 2,998 | | | | | $ | 6,376 | | The amount of total gains/(losses) included in earnings attributable to the change in unrealized gains or losses relating to assets and liabilities still held at the reporting date | | $ | 1 | | | $ | (2) | | | $ | 25 | | | $ | 183 | | | $ | 98 | | | | | $ | 305 | | The amount of total gains/(losses) included in other comprehensive income attributable to the change in unrealized gains or losses relating to assets and liabilities still held at the reporting date | | $ | 6 | | | $ | — | | | $ | — | | | $ | 109 | | | $ | 83 | | | | | $ | 198 | |
(1) Investments classified as Level 3 consist of a one other asset-backed security and two convertible notes acquired in 2021. (2) Other assets carried at fair value and classified as Level 3 relate to an equity interest in an Ambac sponsored VIE liquidated in 2021.
|