| General
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
(in millions of U.S. dollars) | Three Months Ended September 30, 2016 | January 14, 2016 to September 30, 2016 | |||||
Total revenues | $ | 2,656 | $ | 7,888 | |||
Net income | $ | 483 | $ | 1,064 |
Three Months Ended | Nine Months Ended | ||||||
(in millions of U.S. dollars, except per share data) | September 30, 2016 | September 30, 2016 | |||||
Total revenues | $ | 8,521 | $ | 23,758 | |||
Net income | $ | 1,345 | $ | 2,591 | |||
Earnings per share | |||||||
Basic earnings per share | $ | 2.87 | $ | 5.54 | |||
Diluted earnings per share | $ | 2.85 | $ | 5.50 |
|
September 30, 2017 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 3,571 | $ | 38 | $ | (27 | ) | $ | 3,582 | $ | — | ||||||||
Foreign | 22,516 | 690 | (107 | ) | 23,099 | (2 | ) | ||||||||||||
Corporate securities | 24,555 | 754 | (83 | ) | 25,226 | (4 | ) | ||||||||||||
Mortgage-backed securities | 15,369 | 157 | (115 | ) | 15,411 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 16,243 | 172 | (47 | ) | 16,368 | — | |||||||||||||
$ | 82,254 | $ | 1,811 | $ | (379 | ) | $ | 83,686 | $ | (7 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 611 | $ | 13 | $ | (3 | ) | $ | 621 | $ | — | ||||||||
Foreign | 616 | 28 | — | 644 | — | ||||||||||||||
Corporate securities | 2,531 | 63 | (5 | ) | 2,589 | — | |||||||||||||
Mortgage-backed securities | 1,223 | 35 | — | 1,258 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,179 | 77 | (3 | ) | 5,253 | — | |||||||||||||
$ | 10,160 | $ | 216 | $ | (11 | ) | $ | 10,365 | $ | — |
December 31, 2016 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,883 | $ | 32 | $ | (45 | ) | $ | 2,870 | $ | — | ||||||||
Foreign | 20,929 | 636 | (125 | ) | 21,440 | (5 | ) | ||||||||||||
Corporate securities | 23,736 | 580 | (167 | ) | 24,149 | (8 | ) | ||||||||||||
Mortgage-backed securities | 14,066 | 135 | (194 | ) | 14,007 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 17,922 | 72 | (345 | ) | 17,649 | — | |||||||||||||
$ | 79,536 | $ | 1,455 | $ | (876 | ) | $ | 80,115 | $ | (14 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 655 | $ | 9 | $ | (3 | ) | $ | 661 | $ | — | ||||||||
Foreign | 640 | 28 | (1 | ) | 667 | — | |||||||||||||
Corporate securities | 2,771 | 50 | (26 | ) | 2,795 | — | |||||||||||||
Mortgage-backed securities | 1,393 | 35 | — | 1,428 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,185 | 26 | (92 | ) | 5,119 | — | |||||||||||||
$ | 10,644 | $ | 148 | $ | (122 | ) | $ | 10,670 | $ | — |
September 30 | December 31 | ||||||||||||||
2017 | 2016 | ||||||||||||||
(in millions of U.S. dollars) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||
Available for sale | |||||||||||||||
Due in 1 year or less | $ | 3,532 | $ | 3,556 | $ | 3,892 | $ | 3,913 | |||||||
Due after 1 year through 5 years | 24,918 | 25,397 | 24,027 | 24,429 | |||||||||||
Due after 5 years through 10 years | 28,009 | 28,488 | 27,262 | 27,379 | |||||||||||
Due after 10 years | 10,426 | 10,834 | 10,289 | 10,387 | |||||||||||
66,885 | 68,275 | 65,470 | 66,108 | ||||||||||||
Mortgage-backed securities | 15,369 | 15,411 | 14,066 | 14,007 | |||||||||||
$ | 82,254 | $ | 83,686 | $ | 79,536 | $ | 80,115 | ||||||||
Held to maturity | |||||||||||||||
Due in 1 year or less | $ | 822 | $ | 828 | $ | 430 | $ | 435 | |||||||
Due after 1 year through 5 years | 2,479 | 2,524 | 2,646 | 2,691 | |||||||||||
Due after 5 years through 10 years | 2,821 | 2,866 | 2,969 | 2,944 | |||||||||||
Due after 10 years | 2,815 | 2,889 | 3,206 | 3,172 | |||||||||||
8,937 | 9,107 | 9,251 | 9,242 | ||||||||||||
Mortgage-backed securities | 1,223 | 1,258 | 1,393 | 1,428 | |||||||||||
$ | 10,160 | $ | 10,365 | $ | 10,644 | $ | 10,670 |
September 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Cost | $ | 723 | $ | 706 | |||
Gross unrealized appreciation | 195 | 129 | |||||
Gross unrealized depreciation | (8 | ) | (21 | ) | |||
Fair value | $ | 910 | $ | 814 |
• | the amount of time a security has been in a loss position and the magnitude of the loss position; |
• | the period in which cost is expected to be recovered, if at all, based on various criteria including economic conditions and other issuer-specific developments; and |
• | our ability and intent to hold the security to the expected recovery period. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | ||||||||||||||
(in millions of U.S. dollars) | 2017 | 2016 | 2017 | 2016 | |||||||||||
Fixed maturities: | |||||||||||||||
OTTI on fixed maturities, gross | $ | (5 | ) | $ | (7 | ) | $ | (16 | ) | $ | (85 | ) | |||
OTTI on fixed maturities recognized in OCI (pre-tax) | — | — | 1 | 8 | |||||||||||
OTTI on fixed maturities, net | (5 | ) | (7 | ) | (15 | ) | (77 | ) | |||||||
Gross realized gains excluding OTTI | 30 | 47 | 109 | 149 | |||||||||||
Gross realized losses excluding OTTI | (19 | ) | (13 | ) | (77 | ) | (228 | ) | |||||||
Total fixed maturities | 6 | 27 | 17 | (156 | ) | ||||||||||
Equity securities: | |||||||||||||||
OTTI on equity securities | (1 | ) | (1 | ) | (9 | ) | (7 | ) | |||||||
Gross realized gains excluding OTTI | 6 | 19 | 21 | 63 | |||||||||||
Gross realized losses excluding OTTI | (1 | ) | (12 | ) | (2 | ) | (17 | ) | |||||||
Total equity securities | 4 | 6 | 10 | 39 | |||||||||||
OTTI on other investments | (2 | ) | (4 | ) | (11 | ) | (7 | ) | |||||||
Foreign exchange gains | 15 | 29 | 10 | 46 | |||||||||||
Investment and embedded derivative instruments | (14 | ) | 1 | (24 | ) | (85 | ) | ||||||||
Fair value adjustments on insurance derivative | 54 | 89 | 265 | (270 | ) | ||||||||||
S&P put options and futures | (57 | ) | (45 | ) | (169 | ) | (88 | ) | |||||||
Other derivative instruments | (5 | ) | 3 | (4 | ) | 1 | |||||||||
Other | (11 | ) | (6 | ) | (10 | ) | 10 | ||||||||
Net realized gains (losses) | $ | (10 | ) | $ | 100 | $ | 84 | $ | (510 | ) |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | ||||||||||||||
(in millions of U.S. dollars) | 2017 | 2016 | 2017 | 2016 | |||||||||||
Balance of credit losses related to securities still held – beginning of period | $ | 29 | $ | 51 | $ | 35 | $ | 53 | |||||||
Additions where no OTTI was previously recorded | 2 | 4 | 3 | 16 | |||||||||||
Additions where an OTTI was previously recorded | 1 | 1 | 2 | 13 | |||||||||||
Reductions for securities sold during the period | (7 | ) | (11 | ) | (15 | ) | (37 | ) | |||||||
Balance of credit losses related to securities still held – end of period | $ | 25 | $ | 45 | $ | 25 | $ | 45 |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
September 30, 2017 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
U.S. Treasury and agency | $ | 1,763 | $ | (13 | ) | $ | 656 | $ | (17 | ) | $ | 2,419 | $ | (30 | ) | ||||||||
Foreign | 5,353 | (85 | ) | 894 | (22 | ) | 6,247 | (107 | ) | ||||||||||||||
Corporate securities | 3,373 | (48 | ) | 788 | (40 | ) | 4,161 | (88 | ) | ||||||||||||||
Mortgage-backed securities | 6,946 | (96 | ) | 749 | (19 | ) | 7,695 | (115 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 4,548 | (28 | ) | 839 | (22 | ) | 5,387 | (50 | ) | ||||||||||||||
Total fixed maturities | 21,983 | (270 | ) | 3,926 | (120 | ) | 25,909 | (390 | ) | ||||||||||||||
Equity securities | 103 | (8 | ) | — | — | 103 | (8 | ) | |||||||||||||||
Other investments | 157 | (9 | ) | — | — | 157 | (9 | ) | |||||||||||||||
Total | $ | 22,243 | $ | (287 | ) | $ | 3,926 | $ | (120 | ) | $ | 26,169 | $ | (407 | ) |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
December 31, 2016 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
U.S. Treasury and agency | $ | 2,216 | $ | (48 | ) | $ | — | $ | — | $ | 2,216 | $ | (48 | ) | |||||||||
Foreign | 5,918 | (99 | ) | 386 | (27 | ) | 6,304 | (126 | ) | ||||||||||||||
Corporate securities | 7,021 | (149 | ) | 641 | (44 | ) | 7,662 | (193 | ) | ||||||||||||||
Mortgage-backed securities | 8,638 | (189 | ) | 234 | (5 | ) | 8,872 | (194 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 19,448 | (435 | ) | 49 | (2 | ) | 19,497 | (437 | ) | ||||||||||||||
Total fixed maturities | 43,241 | (920 | ) | 1,310 | (78 | ) | 44,551 | (998 | ) | ||||||||||||||
Equity securities | 199 | (21 | ) | — | — | 199 | (21 | ) | |||||||||||||||
Other investments | 201 | (18 | ) | — | — | 201 | (18 | ) | |||||||||||||||
Total | $ | 43,641 | $ | (959 | ) | $ | 1,310 | $ | (78 | ) | $ | 44,951 | $ | (1,037 | ) |
September 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Trust funds | $ | 16,391 | $ | 13,880 | |||
Deposits with U.S. regulatory authorities | 2,361 | 2,203 | |||||
Deposits with non-U.S. regulatory authorities | 2,294 | 2,191 | |||||
Assets pledged under repurchase agreements | 1,441 | 1,461 | |||||
Other pledged assets | 377 | 435 | |||||
$ | 22,864 | $ | 20,170 |
|
• | Level 1 – Unadjusted quoted prices for identical assets or liabilities in active markets; |
• | Level 2 – Includes, among other items, inputs other than quoted prices that are observable for the asset or liability such as |
• | Level 3 – Inputs that are unobservable and reflect management’s judgments about assumptions that market participants |
September 30, 2017 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 2,941 | $ | 641 | $ | — | $ | 3,582 | |||||||
Foreign | — | 23,009 | 90 | 23,099 | |||||||||||
Corporate securities | — | 24,307 | 919 | 25,226 | |||||||||||
Mortgage-backed securities | — | 15,367 | 44 | 15,411 | |||||||||||
States, municipalities, and political subdivisions | — | 16,368 | — | 16,368 | |||||||||||
2,941 | 79,692 | 1,053 | 83,686 | ||||||||||||
Equity securities | 858 | — | 52 | 910 | |||||||||||
Short-term investments | 1,804 | 1,187 | — | 2,991 | |||||||||||
Other investments (1) | 446 | 292 | 252 | 990 | |||||||||||
Securities lending collateral | — | 1,757 | — | 1,757 | |||||||||||
Investment derivative instruments | 15 | — | — | 15 | |||||||||||
Separate account assets | 2,414 | 100 | — | 2,514 | |||||||||||
Total assets measured at fair value (1) | $ | 8,478 | $ | 83,028 | $ | 1,357 | $ | 92,863 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 37 | $ | — | $ | — | $ | 37 | |||||||
Other derivative instruments | 25 | — | 2 | 27 | |||||||||||
GLB (2) | — | — | 303 | 303 | |||||||||||
Total liabilities measured at fair value | $ | 62 | $ | — | $ | 305 | $ | 367 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,669 million and other investments of $18 million at September 30, 2017 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. |
December 31, 2016 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 2,175 | $ | 695 | $ | — | $ | 2,870 | |||||||
Foreign | — | 21,366 | 74 | 21,440 | |||||||||||
Corporate securities | — | 23,468 | 681 | 24,149 | |||||||||||
Mortgage-backed securities | — | 13,962 | 45 | 14,007 | |||||||||||
States, municipalities, and political subdivisions | — | 17,649 | — | 17,649 | |||||||||||
2,175 | 77,140 | 800 | 80,115 | ||||||||||||
Equity securities | 773 | — | 41 | 814 | |||||||||||
Short-term investments | 1,757 | 1,220 | 25 | 3,002 | |||||||||||
Other investments (1) | 384 | 259 | 225 | 868 | |||||||||||
Securities lending collateral | — | 1,092 | — | 1,092 | |||||||||||
Investment derivative instruments | 31 | — | — | 31 | |||||||||||
Other derivative instruments | 3 | — | — | 3 | |||||||||||
Separate account assets | 1,784 | 95 | — | 1,879 | |||||||||||
Total assets measured at fair value (1) | $ | 6,907 | $ | 79,806 | $ | 1,091 | $ | 87,804 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 54 | $ | — | $ | — | $ | 54 | |||||||
Other derivative instruments | — | — | 13 | 13 | |||||||||||
GLB (2) | — | — | 559 | 559 | |||||||||||
Total liabilities measured at fair value | $ | 54 | $ | — | $ | 572 | $ | 626 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,626 million and other investments of $25 million at December 31, 2016 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. |
September 30 | December 31 | ||||||||||||||||
Expected Liquidation Period of Underlying Assets | 2017 | 2016 | |||||||||||||||
(in millions of U.S. dollars) | Fair Value | Maximum Future Funding Commitments | Fair Value | Maximum Future Funding Commitments | |||||||||||||
Financial | 5 to 9 Years | $ | 566 | $ | 367 | $ | 548 | $ | 428 | ||||||||
Real Assets | 3 to 7 Years | 635 | 148 | 536 | 230 | ||||||||||||
Distressed | 5 to 9 Years | 327 | 157 | 485 | 179 | ||||||||||||
Private Credit | 3 to 7 Years | 216 | 329 | 236 | 259 | ||||||||||||
Traditional | 3 to 9 Years | 1,643 | 729 | 1,550 | 930 | ||||||||||||
Vintage | 1 to 2 Years | 18 | — | 21 | 14 | ||||||||||||
Investment funds | Not Applicable | 264 | — | 251 | — | ||||||||||||
$ | 3,669 | $ | 1,730 | $ | 3,627 | $ | 2,040 |
Investment Category: | Consists of investments in private equity funds: | |
Financial | targeting financial services companies such as financial institutions and insurance services worldwide | |
Real Assets | targeting investments related to hard physical assets such as real estate, infrastructure and natural resources | |
Distressed | targeting distressed corporate debt/credit and equity opportunities in the U.S. | |
Private Credit | targeting privately originated corporate debt investments including senior secured loans and subordinated bonds | |
Traditional | employing traditional private equity investment strategies such as buyout and growth equity globally | |
Vintage | made before 2002 and where the funds’ commitment periods had already expired |
(in millions of U.S. dollars, except for percentages) | Fair Value | Valuation Technique | Significant Unobservable Inputs | Ranges | |||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||
GLB (1) | $ | 303 | $ | 559 | Actuarial model | Lapse rate | 3% – 34% | ||||||
Annuitization rate | 0% – 78% |
(1) | Discussion of the most significant inputs used in the fair value measurement of GLB and the sensitivity of those assumptions is included within Note 4 a) Guaranteed living benefits. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2017 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 85 | $ | 747 | $ | 45 | $ | 39 | $ | 7 | $ | 243 | $ | 2 | $ | 357 | |||||||||||||||
Transfers into Level 3 | — | 111 | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | (3 | ) | (26 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 1 | (1 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | — | — | — | 1 | — | — | — | (54 | ) | ||||||||||||||||||||||
Purchases | 24 | 169 | 7 | 17 | 1 | 15 | — | — | |||||||||||||||||||||||
Sales | (14 | ) | (24 | ) | — | (5 | ) | — | — | — | — | ||||||||||||||||||||
Settlements | (3 | ) | (57 | ) | (8 | ) | — | (8 | ) | (6 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 90 | $ | 919 | $ | 44 | $ | 52 | $ | — | $ | 252 | $ | 2 | $ | 303 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (54 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $635 million at September 30, 2017, and $684 million at June 30, 2017, which includes a fair value derivative adjustment of $303 million and $357 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | |||||||||||||||
Transfers into Level 3 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (1 | ) | 6 | — | 3 | — | 4 | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | — | (4 | ) | — | — | — | — | — | (88 | ) | |||||||||||||||||||||
Purchases | 20 | 348 | — | — | 12 | 8 | — | — | |||||||||||||||||||||||
Sales | (2 | ) | (18 | ) | (3 | ) | (3 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (1 | ) | (7 | ) | — | — | — | (5 | ) | (2 | ) | — | |||||||||||||||||||
Balance – end of period | $ | 103 | $ | 606 | $ | 46 | $ | 37 | $ | 62 | $ | 223 | $ | 8 | $ | 883 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | (4 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (88 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $1.2 billion at September 30, 2016, and $1.3 billion at June 30, 2016, which includes a fair value derivative adjustment of $883 million and $971 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Nine Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2017 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 74 | $ | 681 | $ | 45 | $ | 41 | $ | 25 | $ | 225 | $ | 13 | $ | 559 | |||||||||||||||
Transfers into Level 3 | — | 168 | — | — | — | — | — | 9 | |||||||||||||||||||||||
Transfers out of Level 3 | (3 | ) | (93 | ) | — | — | — | — | (9 | ) | — | ||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 3 | (9 | ) | — | 1 | — | 3 | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | 1 | (1 | ) | — | 1 | — | — | (2 | ) | (265 | ) | ||||||||||||||||||||
Purchases | 57 | 390 | 8 | 23 | 15 | 39 | — | — | |||||||||||||||||||||||
Sales | (36 | ) | (79 | ) | (1 | ) | (14 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (6 | ) | (138 | ) | (8 | ) | — | (40 | ) | (15 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 90 | $ | 919 | $ | 44 | $ | 52 | $ | — | $ | 252 | $ | 2 | $ | 303 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (2 | ) | $ | (265 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $635 million at September 30, 2017, and $853 million at December 31, 2016, which includes a fair value derivative adjustment of $303 million and $559 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Nine Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 57 | $ | 174 | $ | 53 | $ | 16 | $ | — | $ | 212 | $ | 6 | $ | 609 | |||||||||||||||
Transfers into Level 3 | 9 | 18 | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 8 | 17 | — | 2 | — | 4 | — | — | |||||||||||||||||||||||
Net Realized Gains/Losses | (6 | ) | (12 | ) | — | 1 | — | — | 2 | 274 | |||||||||||||||||||||
Purchases (2) | 52 | 472 | 1 | 23 | 62 | 22 | 2 | — | |||||||||||||||||||||||
Sales | (10 | ) | (48 | ) | (8 | ) | (5 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (5 | ) | (15 | ) | — | — | — | (15 | ) | (2 | ) | — | |||||||||||||||||||
Balance – end of period | $ | 103 | $ | 606 | $ | 46 | $ | 37 | $ | 62 | $ | 223 | $ | 8 | $ | 883 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (5 | ) | $ | (11 | ) | $ | — | $ | — | $ | — | $ | — | $ | 2 | $ | 274 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $1.2 billion at September 30, 2016, and $888 million at December 31, 2015, which includes a fair value derivative adjustment of $883 million and $609 million, respectively. |
(2) | Includes acquired invested assets as a result of the Chubb Corp acquisition. |
September 30, 2017 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 563 | $ | 58 | $ | — | $ | 621 | $ | 611 | |||||||||
Foreign | — | 644 | — | 644 | 616 | ||||||||||||||
Corporate securities | — | 2,578 | 11 | 2,589 | 2,531 | ||||||||||||||
Mortgage-backed securities | — | 1,258 | — | 1,258 | 1,223 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,253 | — | 5,253 | 5,179 | ||||||||||||||
Total assets | $ | 563 | $ | 9,791 | $ | 11 | $ | 10,365 | $ | 10,160 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,408 | $ | — | $ | 1,408 | $ | 1,408 | |||||||||
Short-term debt | — | 1,025 | — | 1,025 | 1,020 | ||||||||||||||
Long-term debt | — | 12,273 | — | 12,273 | 11,559 | ||||||||||||||
Trust preferred securities | — | 467 | — | 467 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 15,173 | $ | — | $ | 15,173 | $ | 14,295 |
December 31, 2016 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 555 | $ | 106 | $ | — | $ | 661 | $ | 655 | |||||||||
Foreign | — | 667 | — | 667 | 640 | ||||||||||||||
Corporate securities | — | 2,782 | 13 | 2,795 | 2,771 | ||||||||||||||
Mortgage-backed securities | — | 1,428 | — | 1,428 | 1,393 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,119 | — | 5,119 | 5,185 | ||||||||||||||
Total assets | $ | 555 | $ | 10,102 | $ | 13 | $ | 10,670 | $ | 10,644 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,403 | $ | — | $ | 1,403 | $ | 1,403 | |||||||||
Short-term debt | — | 503 | — | 503 | 500 | ||||||||||||||
Long-term debt | — | 12,998 | — | 12,998 | 12,610 | ||||||||||||||
Trust preferred securities | — | 456 | — | 456 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 15,360 | $ | — | $ | 15,360 | $ | 14,821 |
|
Nine Months Ended September 30 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Gross unpaid losses and loss expenses – beginning of period | $ | 60,540 | $ | 37,303 | |||
Reinsurance recoverable on unpaid losses (1) | (12,708 | ) | (10,741 | ) | |||
Net unpaid losses and loss expenses – beginning of period | 47,832 | 26,562 | |||||
Acquisition of subsidiaries | — | 21,402 | |||||
Total | 47,832 | 47,964 | |||||
Net losses and loss expenses incurred in respect of losses occurring in: | |||||||
Current year | 14,963 | 13,169 | |||||
Prior years (2) | (781 | ) | (972 | ) | |||
Total | 14,182 | 12,197 | |||||
Net losses and loss expenses paid in respect of losses occurring in: | |||||||
Current year | 3,937 | 3,865 | |||||
Prior years | 8,389 | 7,470 | |||||
Total | 12,326 | 11,335 | |||||
Foreign currency revaluation and other | 596 | (155 | ) | ||||
Net unpaid losses and loss expenses – end of period | 50,283 | 48,671 | |||||
Reinsurance recoverable on unpaid losses (1) | 13,870 | 12,676 | |||||
Gross unpaid losses and loss expenses – end of period | $ | 64,153 | $ | 61,347 |
• | Net favorable development of $242 million in long-tail business, primarily from: |
• | Favorable development of $140 million in commercial excess and umbrella portfolios primarily in accident years 2011 and prior driven by lower paid and reported loss activity relative to prior expectations as well as an increase in weighting towards experience-based methods; |
• | Favorable development of $44 million in workers' compensation business mainly impacting accident years 2013 and prior, driven by lower than expected paid and reported loss activity, and revisions to development patterns used in our loss projection methods for select portfolios; and |
• | Net favorable development of $28 million on several large multi-line prospective deals primarily impacting the 2012 and 2013 accident years, due to lower than expected reported loss activity. These structured deals typically cover large clients for multiple product lines and with varying loss limitations; this development is net of premium adjustments of $26 million tied to the loss performance of the particular deals. |
• | Net adverse development of $6 million in short-tail business across a number of accident years, none of which were significant individually or in the aggregate. |
• | Net favorable development of $431 million in long-tail business, primarily from: |
• | Net favorable development of $99 million in our workers’ compensation businesses (excluding excess compensation) with favorable development of $37 million in the 2016 accident year related to our annual assessment of multi-claimant events including industrial accidents. Consistent with prior years, we reviewed these potential exposures after the close of the accident year to allow for late reporting or identification of significant losses. Net favorable development of $62 million was principally due to lower than expected loss experience and revision to development patterns used in our loss projection methods, mainly impacting accident years 2013 and prior, and partly offset by smaller adverse development in the more recent prior accident years; |
• | Net favorable development of $213 million in our commercial excess and umbrella portfolios, primarily in accident years 2011 and prior, driven by lower than expected reported loss activity, and an increase in weighting towards experience-based methods; |
• | Favorable development of $27 million in our commercial-multi peril (CMP) and monoline general liability lines, driven by favorable paid and reported loss activity relative to prior expectations, principally in accident years 2008 through 2013; |
• | Net favorable development of $30 million in our professional Errors and Omissions (E&O) portfolios, primarily in the 2012 and 2013 accident years, arising from lower than expected reported loss activity, partially offset by claim-specific adverse development; and |
• | Favorable development of $28 million in large multi-line accounts due primarily to the same factors experienced for the three months ended September 30, 2017. |
• | Net favorable development of $115 million in short-tail business, primarily from: |
• | Net favorable development of $45 million in our credit-related business, primarily due to lower than expected claims severity in the 2015 accident year; |
• | Favorable development of $43 million in property lines, primarily in our commercial property portfolios, driven by lower than expected loss emergence in the 2014 and 2016 accident years; and |
• | Net favorable development of $19 million in our accident & health (A&H) business, primarily due to lower than expected loss emergence in the 2015 and 2016 accident years. |
• | Net favorable development of $167 million in long-tail business, primarily from favorable development of $127 million in our commercial excess and umbrella portfolios, impacting the 2010 and prior accident years, driven by continued lower than expected reported loss activity and an increase in weighting towards experience-based methods; and |
• | Net favorable development of $20 million in short-tail business, principally from our property portfolios, primarily impacting the 2014 and 2015 accident years, resulting from lower than expected loss emergence. |
• | Net favorable development of $473 million in long-tail business, primarily from: |
• | Favorable development of $272 million in our commercial excess and umbrella portfolios, primarily in accident years 2010 and prior, driven by lower than expected reported loss activity and an increase in weighting towards experience-based methods; in general, the severity of claims has been less than expected; |
• | Net favorable development of $134 million in our workers’ compensation lines, including excess lines, with favorable development of $40 million in the 2015 accident year related to our annual assessment of multi-claimant events including industrial accidents. Favorable development of $91 million in accident years 2012 and prior was principally due to lower than expected loss experience and revision to the basis for selecting development patterns used in our loss projection methods; |
• | Favorable development of $69 million in our professional E&O portfolios, primarily impacting the 2012 and prior accident years and arising from both lower than expected reported loss activity and re-assessments of remaining claim-specific liabilities for the older accident years; |
• | Net favorable development of $20 million in our primary general and package liability lines from favorable development due to lower than expected reported and paid activity, principally in accident years 2007 through 2014; and |
• | Net favorable development of $60 million in short-tail business, primarily from net favorable development of $46 million in our property portfolios, primarily impacting the 2014 and 2015 accident years, resulting from lower than expected loss emergence. |
• | Net adverse development of $98 million in our homeowners lines, primarily impacting the 2016 accident year, due to higher than expected loss severity; and |
• | Net favorable development of $58 million in our personal excess lines primarily impacting the 2014 accident year, due to lower than expected loss experience and an increase weighting towards experience-based methods. |
• | Net favorable development of $109 million in long-tail business, primarily from: |
• | Net favorable development of $40 million in casualty lines, with favorable development of $69 million in accident years 2013 and prior, resulting from lower than expected loss emergence, partially offset by adverse development of $29 million in accident years 2014 through 2016, primarily due to large loss experience in U.K. excess lines and wholesale business; and |
• | Net favorable development of $34 million in financial lines, with favorable development of $124 million in accident years 2013 and prior, resulting from lower than expected loss emergence including favorable development on specific, litigated claims, and adverse development of $90 million in accident years 2014 through 2016, primarily due to large loss experience in specific Directors and Officers (D&O) portfolios in the U.K., Continental Europe, and Australia and Financial Institutions lines in the U.K. and Continental Europe. |
• | Net favorable development of $78 million in long-tail business, primarily from: |
• | Favorable development of $34 million in financial lines, driven by the same factors as experienced for the three months ended September 30, 2017 as described above; and |
• | Net favorable development of $9 million in casualty lines, driven by the same factors as experienced for the three months ended September 30, 2017, as described above, partially offset by adverse development of $32 million driven by a change in the discount rate in the U.K. (Ogden rate) impacting the 2016 and prior accident years. |
• | Net favorable development of $106 million in short-tail business, primarily from: |
• | Favorable development of $43 million in technical and energy lines, primarily from favorable loss emergence in accident years 2014 through 2016 primarily in offshore and power generation where experience has been better than expected; |
• | Favorable development of $37 million in property and marine (excluding technical lines), primarily in accident years 2013 through 2015, driven mainly by favorable U.K. and Continental Europe loss emergence, including favorable claim-specific loss settlements; and |
• | Favorable development of $20 million in A&H lines, primarily from favorable loss emergence in Asia Pacific and Continental Europe in accident years 2014 through 2016. |
• | Net favorable development of $234 million in long-tail business, primarily from: |
• | Net favorable development of $167 million, primarily in casualty and financial lines, with favorable development of $261 million in accident years 2012 and prior, resulting from lower than expected loss emergence, and adverse development of $94 million in accident years 2013 to 2015, primarily due to large loss experience in our D&O portfolio in Asia and financial lines in Europe; |
• | Favorable development of $28 million in aviation lines, impacting accident years 2012 and prior due to lower than expected loss emergence and case-specific reserve reductions; and |
• | Favorable development of $25 million on an individual legacy liability case reserve take-down. This release follows a legal analysis completed in the third quarter of 2016, based on court opinion in the quarter and discussions with defense counsel, which concluded that these reserves were no longer required. |
• | Adverse development of $11 million in short-tail business, none of which was significant individually or in the aggregate. |
• | Net favorable development of $235 million in long-tail business due primarily to the same factors experienced for the three months ended September 30, 2016. |
• | Net favorable development of $103 million in short-tail business primarily from: |
• | Net favorable development of $66 million in property (including technical lines), primarily from favorable Continental Europe loss emergence in accident years 2012 through 2014; |
• | Favorable development of $35 million in energy lines, primarily from a claims review of catastrophe impacts on underwriting years 2004 through 2008, as well as favorable loss emergence in accident years 2010 through 2014, primarily in offshore where experience on multi-year construction accounts has been better than expected; and |
• | Net favorable development of $67 million on long-tail lines of business, primarily from: |
• | Favorable development of $66 million in our casualty, professional liability and medical malpractice lines, primarily driven by the same factors as experienced for the three months ended September 30, 2017 as described above; and |
• | Net adverse development of $10 million in our motor and excess liability lines, primarily due to adverse development of $9 million driven by a change in the discount rate in the U.K. (Ogden rate) primarily impacting the 2015 and prior treaty years. |
• | Net favorable development of $41 million in casualty lines primarily impacting treaty years 2011 and prior, principally resulting from lower than expected loss emergence; and |
• | Net favorable development of $30 million in professional liability lines due to the same factors experienced for the three months ended September 30, 2016, as described above. |
|
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||||
Consolidated Balance Sheet Location | Fair Value | Notional Value/ Payment Provision | Fair Value | Notional Value/ Payment Provision | |||||||||||||||||||||
(in millions of U.S. dollars) | Derivative Asset | Derivative (Liability) | Derivative Asset | Derivative (Liability) | |||||||||||||||||||||
Investment and embedded derivative instruments: | |||||||||||||||||||||||||
Foreign currency forward contracts | OA / (AP) | $ | 8 | $ | (31 | ) | $ | 2,035 | $ | 25 | $ | (50 | ) | $ | 2,220 | ||||||||||
Cross-currency swaps | OA / (AP) | — | — | 45 | — | — | 95 | ||||||||||||||||||
Options/Futures contracts on notes and bonds | OA / (AP) | 7 | (6 | ) | 1,437 | 6 | (4 | ) | 2,344 | ||||||||||||||||
Convertible securities (1) | FM AFS / ES | — | — | 4 | 2 | — | 7 | ||||||||||||||||||
$ | 15 | $ | (37 | ) | $ | 3,521 | $ | 33 | $ | (54 | ) | $ | 4,666 | ||||||||||||
Other derivative instruments: | |||||||||||||||||||||||||
Futures contracts on equities (2) | OA / (AP) | $ | — | $ | (25 | ) | $ | 1,455 | $ | 1 | $ | — | $ | 1,316 | |||||||||||
Other | OA / (AP) | — | (2 | ) | 259 | 2 | (13 | ) | 214 | ||||||||||||||||
$ | — | $ | (27 | ) | $ | 1,714 | $ | 3 | $ | (13 | ) | $ | 1,530 | ||||||||||||
GLB (3) | (AP) / (FPB) | $ | — | $ | (635 | ) | $ | 1,138 | $ | — | $ | (853 | ) | $ | 1,264 |
(1) | Includes fair value of embedded derivatives. |
(2) | Related to GMDB and GLB blocks of business. |
(3) | Includes both future policy benefits reserves and fair value derivative adjustment. Note that the payment provision related to GLB is the net amount at risk. The concept of a notional value does not apply to the GLB reinsurance contracts. |
Remaining contractual maturity | ||||||||
September 30 | December 31 | |||||||
2017 | 2016 | |||||||
(in millions of U.S. dollars) | Overnight and Continuous | |||||||
Collateral held under securities lending agreements: | ||||||||
Cash | $ | 1,109 | $ | 423 | ||||
U.S. Treasury and agency | 38 | 54 | ||||||
Foreign | 491 | 578 | ||||||
Corporate securities | — | 37 | ||||||
Mortgage-backed securities | 46 | — | ||||||
Equity securities | 73 | — | ||||||
$ | 1,757 | $ | 1,092 | |||||
Gross amount of recognized liability for securities lending payable | $ | 1,757 | $ | 1,093 | ||||
Difference (1) | $ | — | $ | (1 | ) |
(1) | The carrying value of the securities lending collateral held is $1 million lower than the securities lending payable at December 31, 2016 due to accrued interest recorded in the securities lending payable. |
Remaining contractual maturity | |||||||||||||||||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Up to 30 Days | Greater than 90 Days | Total | Up to 30 Days | Greater than 90 Days | Total | ||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
Collateral pledged under repurchase agreements: | |||||||||||||||||||||||
Cash | $ | — | $ | — | $ | — | $ | — | $ | 1 | $ | 1 | |||||||||||
U.S. Treasury and agency | 231 | 9 | 240 | 230 | 10 | 240 | |||||||||||||||||
Mortgage-backed securities | 343 | 858 | 1,201 | 339 | 881 | 1,220 | |||||||||||||||||
$ | 574 | $ | 867 | $ | 1,441 | $ | 569 | $ | 892 | $ | 1,461 | ||||||||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 1,408 | $ | 1,403 | |||||||||||||||||||
Difference (1) | $ | 33 | $ | 58 |
(1) | Per the repurchase agreements, the amount of collateral posted is required to exceed the amount of gross liability. |
Three Months Ended | Nine Months Ended | |||||||||||||
September 30 | September 30 | |||||||||||||
(in millions of U.S. dollars) | 2017 | 2016 | 2017 | 2016 | ||||||||||
Investment and embedded derivative instruments: | ||||||||||||||
Foreign currency forward contracts | $ | (7 | ) | $ | (10 | ) | $ | — | $ | (30 | ) | |||
All other futures contracts and options | (8 | ) | 8 | (25 | ) | (63 | ) | |||||||
Convertible securities (1) | 1 | 3 | 1 | 8 | ||||||||||
Total investment and embedded derivative instruments | $ | (14 | ) | $ | 1 | $ | (24 | ) | $ | (85 | ) | |||
GLB and other derivative instruments: | ||||||||||||||
GLB (2) | $ | 54 | $ | 89 | $ | 265 | $ | (270 | ) | |||||
Futures contracts on equities (3) | (57 | ) | (45 | ) | (169 | ) | (88 | ) | ||||||
Other | (5 | ) | 3 | (4 | ) | 1 | ||||||||
Total GLB and other derivative instruments | $ | (8 | ) | $ | 47 | $ | 92 | $ | (357 | ) | ||||
$ | (22 | ) | $ | 48 | $ | 68 | $ | (442 | ) |
(1) | Includes embedded derivatives. |
(2) | Excludes foreign exchange gains (losses) related to GLB. |
(3) | Related to GMDB and GLB blocks of business. |
|
Three Months Ended September 30 | |||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Service cost | $ | 15 | $ | 6 | $ | 21 | $ | — | $ | — | $ | — | |||||||||||
Interest cost | 27 | 6 | 33 | 1 | 1 | 2 | |||||||||||||||||
Expected return on plan assets | (47 | ) | (11 | ) | (58 | ) | (2 | ) | — | (2 | ) | ||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | — | — | — | |||||||||||||||||
Amortization of prior service cost | — | — | — | (22 | ) | — | (22 | ) | |||||||||||||||
Curtailments | — | — | — | (32 | ) | — | (32 | ) | |||||||||||||||
Net periodic (benefit) cost | $ | (5 | ) | $ | 2 | $ | (3 | ) | $ | (55 | ) | $ | 1 | $ | (54 | ) | |||||||
2016 | |||||||||||||||||||||||
Service cost | $ | 20 | $ | 6 | $ | 26 | $ | 4 | $ | — | $ | 4 | |||||||||||
Interest cost | 26 | 8 | 34 | 4 | — | 4 | |||||||||||||||||
Expected return on plan assets | (42 | ) | (10 | ) | (52 | ) | (3 | ) | — | (3 | ) | ||||||||||||
Amortization of net actuarial loss | — | — | — | — | — | — | |||||||||||||||||
Curtailments | (4 | ) | — | (4 | ) | — | — | — | |||||||||||||||
Settlements | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||
Net periodic (benefit) cost | $ | (1 | ) | $ | 4 | $ | 3 | $ | 5 | $ | — | $ | 5 |
Nine Months Ended September 30 | |||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Service cost | $ | 47 | $ | 14 | $ | 61 | $ | 1 | $ | 1 | $ | 2 | |||||||||||
Interest cost | 79 | 20 | 99 | 2 | 1 | 3 | |||||||||||||||||
Expected return on plan assets | (142 | ) | (31 | ) | (173 | ) | (4 | ) | — | (4 | ) | ||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | — | — | — | |||||||||||||||||
Amortization of prior service cost | — | — | — | (68 | ) | — | (68 | ) | |||||||||||||||
Curtailments | — | (8 | ) | (8 | ) | (32 | ) | — | (32 | ) | |||||||||||||
Net periodic (benefit) cost | $ | (16 | ) | $ | (3 | ) | $ | (19 | ) | $ | (101 | ) | $ | 2 | $ | (99 | ) | ||||||
2016 | |||||||||||||||||||||||
Service cost | $ | 57 | $ | 15 | $ | 72 | $ | 8 | $ | 1 | $ | 9 | |||||||||||
Interest cost | 80 | 24 | 104 | 13 | — | 13 | |||||||||||||||||
Expected return on plan assets | (121 | ) | (30 | ) | (151 | ) | (7 | ) | — | (7 | ) | ||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | — | — | — | |||||||||||||||||
Curtailments | (4 | ) | — | (4 | ) | — | — | — | |||||||||||||||
Settlements | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||
Net periodic cost | $ | 11 | $ | 11 | $ | 22 | $ | 14 | $ | 1 | $ | 15 |
|
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
September 30, 2017 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 3,089 | $ | 1,194 | $ | 926 | $ | 1,963 | $ | 191 | $ | 539 | $ | — | $ | 7,902 | |||||||||||||||
Net premiums earned | 3,016 | 1,117 | 898 | 2,064 | 185 | 527 | — | 7,807 | |||||||||||||||||||||||
Losses and loss expenses | 2,580 | 1,062 | 759 | 1,281 | 295 | 181 | 89 | 6,247 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 169 | — | 169 | |||||||||||||||||||||||
Policy acquisition costs | 469 | 226 | 49 | 569 | 43 | 132 | — | 1,488 | |||||||||||||||||||||||
Administrative expenses | 256 | 61 | (1 | ) | 246 | 11 | 77 | 64 | 714 | ||||||||||||||||||||||
Underwriting income (loss) | (289 | ) | (232 | ) | 91 | (32 | ) | (164 | ) | (32 | ) | (153 | ) | (811 | ) | ||||||||||||||||
Net investment income (loss) | 497 | 57 | 6 | 164 | 80 | 78 | (69 | ) | 813 | ||||||||||||||||||||||
Other (income) expense | (4 | ) | 1 | — | (10 | ) | (3 | ) | (19 | ) | (83 | ) | (118 | ) | |||||||||||||||||
Amortization expense of purchased intangibles | — | 4 | 8 | 11 | — | 1 | 41 | 65 | |||||||||||||||||||||||
Segment income (loss) | $ | 212 | $ | (180 | ) | $ | 89 | $ | 131 | $ | (81 | ) | $ | 64 | $ | (180 | ) | $ | 55 | ||||||||||||
Net realized gains (losses) including OTTI | (10 | ) | (10 | ) | |||||||||||||||||||||||||||
Interest expense | 150 | 150 | |||||||||||||||||||||||||||||
Chubb integration expenses | 50 | 50 | |||||||||||||||||||||||||||||
Income tax benefit | (85 | ) | (85 | ) | |||||||||||||||||||||||||||
Net loss | $ | (305 | ) | $ | (70 | ) |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
September 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 3,110 | $ | 1,011 | $ | 849 | $ | 1,940 | $ | 131 | $ | 532 | $ | — | $ | 7,573 | |||||||||||||||
Net premiums earned | 3,086 | 1,081 | 819 | 2,034 | 156 | 512 | — | 7,688 | |||||||||||||||||||||||
Losses and loss expenses | 1,863 | 594 | 683 | 843 | 49 | 174 | 63 | 4,269 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 155 | — | 155 | |||||||||||||||||||||||
Policy acquisition costs | 522 | 229 | 48 | 546 | 42 | 127 | — | 1,514 | |||||||||||||||||||||||
Administrative expenses | 275 | 89 | 1 | 261 | 12 | 77 | 57 | 772 | |||||||||||||||||||||||
Underwriting income (loss) | 426 | 169 | 87 | 384 | 53 | (21 | ) | (120 | ) | 978 | |||||||||||||||||||||
Net investment income (loss) | 477 | 53 | 5 | 152 | 67 | 71 | (86 | ) | 739 | ||||||||||||||||||||||
Other (income) expense | 3 | 2 | — | (6 | ) | — | (20 | ) | (70 | ) | (91 | ) | |||||||||||||||||||
Amortization expense (benefit) of purchased intangibles | — | 4 | 7 | 12 | — | 1 | (20 | ) | 4 | ||||||||||||||||||||||
Segment income (loss) | $ | 900 | $ | 216 | $ | 85 | $ | 530 | $ | 120 | $ | 69 | $ | (116 | ) | $ | 1,804 | ||||||||||||||
Net realized gains (losses) including OTTI | 100 | 100 | |||||||||||||||||||||||||||||
Interest expense | 152 | 152 | |||||||||||||||||||||||||||||
Chubb integration expenses | 115 | 115 | |||||||||||||||||||||||||||||
Income tax expense | 277 | 277 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (560 | ) | $ | 1,360 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2017 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 9,035 | $ | 3,433 | $ | 1,390 | $ | 6,169 | $ | 580 | $ | 1,586 | $ | — | $ | 22,193 | |||||||||||||||
Net premiums earned | 9,156 | 3,296 | 1,256 | 6,018 | 542 | 1,548 | — | 21,816 | |||||||||||||||||||||||
Losses and loss expenses | 6,376 | 2,378 | 976 | 3,316 | 435 | 556 | 145 | 14,182 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 500 | — | 500 | |||||||||||||||||||||||
Policy acquisition costs | 1,420 | 673 | 75 | 1,653 | 137 | 376 | — | 4,334 | |||||||||||||||||||||||
Administrative expenses | 728 | 192 | (4 | ) | 734 | 33 | 226 | 187 | 2,096 | ||||||||||||||||||||||
Underwriting income (loss) | 632 | 53 | 209 | 315 | (63 | ) | (110 | ) | (332 | ) | 704 | ||||||||||||||||||||
Net investment income (loss) | 1,465 | 168 | 18 | 460 | 207 | 230 | (220 | ) | 2,328 | ||||||||||||||||||||||
Other (income) expense | (4 | ) | 3 | 1 | (14 | ) | (2 | ) | (60 | ) | (257 | ) | (333 | ) | |||||||||||||||||
Amortization expense of purchased intangibles | — | 12 | 22 | 33 | — | 2 | 125 | 194 | |||||||||||||||||||||||
Segment income (loss) | $ | 2,101 | $ | 206 | $ | 204 | $ | 756 | $ | 146 | $ | 178 | $ | (420 | ) | $ | 3,171 | ||||||||||||||
Net realized gains (losses) including OTTI | 84 | 84 | |||||||||||||||||||||||||||||
Interest expense | 451 | 451 | |||||||||||||||||||||||||||||
Chubb integration expenses | 233 | 233 | |||||||||||||||||||||||||||||
Income tax expense | 243 | 243 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (1,263 | ) | $ | 2,328 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 8,657 | $ | 3,113 | $ | 1,288 | $ | 6,012 | $ | 562 | $ | 1,575 | $ | — | $ | 21,207 | |||||||||||||||
Net premiums earned | 9,130 | 3,245 | 1,169 | 6,082 | 543 | 1,521 | — | 21,690 | |||||||||||||||||||||||
Losses and loss expenses | 5,581 | 1,916 | 937 | 2,953 | 225 | 498 | 87 | 12,197 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 427 | — | 427 | |||||||||||||||||||||||
Policy acquisition costs | 1,549 | 747 | 77 | 1,586 | 142 | 386 | — | 4,487 | |||||||||||||||||||||||
Administrative expenses | 840 | 275 | (1 | ) | 801 | 40 | 226 | 192 | 2,373 | ||||||||||||||||||||||
Underwriting income (loss) | 1,160 | 307 | 156 | 742 | 136 | (16 | ) | (279 | ) | 2,206 | |||||||||||||||||||||
Net investment income (loss) | 1,371 | 155 | 15 | 445 | 199 | 207 | (271 | ) | 2,121 | ||||||||||||||||||||||
Other (income) expense | (6 | ) | 6 | — | (16 | ) | (3 | ) | (14 | ) | (59 | ) | (92 | ) | |||||||||||||||||
Amortization expense (benefit) of purchased intangibles | — | 16 | 22 | 36 | — | 2 | (60 | ) | 16 | ||||||||||||||||||||||
Segment income (loss) | $ | 2,537 | $ | 440 | $ | 149 | $ | 1,167 | $ | 338 | $ | 203 | $ | (431 | ) | $ | 4,403 | ||||||||||||||
Net realized gains (losses) including OTTI | (510 | ) | (510 | ) | |||||||||||||||||||||||||||
Interest expense | 451 | 451 | |||||||||||||||||||||||||||||
Chubb integration expenses | 361 | 361 | |||||||||||||||||||||||||||||
Income tax expense | 556 | 556 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (2,309 | ) | $ | 2,525 |
|
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | — | $ | 169 | $ | 102,255 | $ | — | $ | 102,424 | |||||||||
Cash (1) | 1 | — | 1,174 | (87 | ) | 1,088 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 11,076 | (1,525 | ) | 9,551 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 27,007 | (12,208 | ) | 14,799 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,232 | (1,039 | ) | 193 | |||||||||||||
Value of business acquired | — | — | 339 | — | 339 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,265 | — | 22,265 | ||||||||||||||
Investments in subsidiaries | 40,936 | 50,926 | — | (91,862 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 9,913 | — | — | (9,913 | ) | — | |||||||||||||
Other assets | 61 | 276 | 20,699 | (4,117 | ) | 16,919 | |||||||||||||
Total assets | $ | 50,911 | $ | 51,371 | $ | 186,047 | $ | (120,751 | ) | $ | 167,578 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 75,688 | $ | (11,535 | ) | $ | 64,153 | ||||||||
Unearned premiums | — | — | 19,150 | (3,694 | ) | 15,456 | |||||||||||||
Future policy benefits | — | — | 6,346 | (1,039 | ) | 5,307 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 9,697 | 216 | (9,913 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 85 | 2 | — | (87 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,408 | — | 1,408 | ||||||||||||||
Short-term debt | — | 1,020 | — | — | 1,020 | ||||||||||||||
Long-term debt | — | 11,548 | 11 | — | 11,559 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 355 | 1,685 | 18,477 | (2,621 | ) | 17,896 | |||||||||||||
Total liabilities | 440 | 24,260 | 121,296 | (28,889 | ) | 117,107 | |||||||||||||
Total shareholders’ equity | 50,471 | 27,111 | 64,751 | (91,862 | ) | 50,471 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 50,911 | $ | 51,371 | $ | 186,047 | $ | (120,751 | ) | $ | 167,578 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2017, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | 27 | $ | 485 | $ | 98,582 | $ | — | $ | 99,094 | |||||||||
Cash (1) | 1 | 1 | 1,965 | (982 | ) | 985 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 10,498 | (1,528 | ) | 8,970 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 24,496 | (10,919 | ) | 13,577 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,153 | (971 | ) | 182 | |||||||||||||
Value of business acquired | — | — | 355 | — | 355 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,095 | — | 22,095 | ||||||||||||||
Investments in subsidiaries | 38,408 | 49,509 | — | (87,917 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 10,482 | — | — | (10,482 | ) | — | |||||||||||||
Other assets | 3 | 436 | 18,442 | (4,353 | ) | 14,528 | |||||||||||||
Total assets | $ | 48,921 | $ | 50,431 | $ | 177,586 | $ | (117,152 | ) | $ | 159,786 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 70,683 | $ | (10,143 | ) | $ | 60,540 | ||||||||
Unearned premiums | — | — | 18,538 | (3,759 | ) | 14,779 | |||||||||||||
Future policy benefits | — | — | 6,007 | (971 | ) | 5,036 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 10,209 | 273 | (10,482 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 363 | 619 | — | (982 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,403 | — | 1,403 | ||||||||||||||
Short-term debt | — | 500 | — | — | 500 | ||||||||||||||
Long-term debt | — | 12,599 | 11 | — | 12,610 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 283 | 1,582 | 17,368 | (2,898 | ) | 16,335 | |||||||||||||
Total liabilities | 646 | 25,817 | 114,283 | (29,235 | ) | 111,511 | |||||||||||||
Total shareholders’ equity | 48,275 | 24,614 | 63,303 | (87,917 | ) | 48,275 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 48,921 | $ | 50,431 | $ | 177,586 | $ | (117,152 | ) | $ | 159,786 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At December 31, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
For the Three Months Ended September 30, 2017 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 7,902 | $ | — | $ | 7,902 | |||||||||
Net premiums earned | — | — | 7,807 | — | 7,807 | ||||||||||||||
Net investment income | 1 | 3 | 809 | — | 813 | ||||||||||||||
Equity in earnings of subsidiaries | (127 | ) | 212 | — | (85 | ) | — | ||||||||||||
Net realized gains (losses) including OTTI | — | (8 | ) | (2 | ) | — | (10 | ) | |||||||||||
Losses and loss expenses | — | — | 6,247 | — | 6,247 | ||||||||||||||
Policy benefits | — | — | 169 | — | 169 | ||||||||||||||
Policy acquisition costs and administrative expenses | 20 | 16 | 2,166 | — | 2,202 | ||||||||||||||
Interest (income) expense | (84 | ) | 208 | 26 | — | 150 | |||||||||||||
Other (income) expense | (5 | ) | 9 | (122 | ) | — | (118 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 65 | — | 65 | ||||||||||||||
Chubb integration expenses | 7 | 1 | 42 | — | 50 | ||||||||||||||
Income tax expense (benefit) | 6 | (89 | ) | (2 | ) | — | (85 | ) | |||||||||||
Net income (loss) | $ | (70 | ) | $ | 62 | $ | 23 | $ | (85 | ) | $ | (70 | ) | ||||||
Comprehensive income | $ | 629 | $ | 748 | $ | 724 | $ | (1,472 | ) | $ | 629 |
For the Three Months Ended September 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 7,573 | $ | — | $ | 7,573 | |||||||||
Net premiums earned | — | — | 7,688 | — | 7,688 | ||||||||||||||
Net investment income | 1 | 2 | 736 | — | 739 | ||||||||||||||
Equity in earnings of subsidiaries | 1,292 | 748 | — | (2,040 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (2 | ) | 102 | — | 100 | |||||||||||||
Losses and loss expenses | — | — | 4,269 | — | 4,269 | ||||||||||||||
Policy benefits | — | — | 155 | — | 155 | ||||||||||||||
Policy acquisition costs and administrative expenses | 15 | 12 | 2,259 | — | 2,286 | ||||||||||||||
Interest (income) expense | (93 | ) | 233 | 12 | — | 152 | |||||||||||||
Other (income) expense | (7 | ) | 6 | (90 | ) | — | (91 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 4 | — | 4 | ||||||||||||||
Chubb integration expenses | 12 | 16 | 87 | — | 115 | ||||||||||||||
Income tax expense (benefit) | 6 | (136 | ) | 407 | — | 277 | |||||||||||||
Net income | $ | 1,360 | $ | 617 | $ | 1,423 | $ | (2,040 | ) | $ | 1,360 | ||||||||
Comprehensive income | $ | 1,376 | $ | 627 | $ | 1,439 | $ | (2,066 | ) | $ | 1,376 |
For the Nine Months Ended September 30, 2017 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 22,193 | $ | — | $ | 22,193 | |||||||||
Net premiums earned | — | — | 21,816 | — | 21,816 | ||||||||||||||
Net investment income | 3 | 10 | 2,315 | — | 2,328 | ||||||||||||||
Equity in earnings of subsidiaries | 2,153 | 1,578 | — | (3,731 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (2 | ) | (22 | ) | 108 | — | 84 | ||||||||||||
Losses and loss expenses | — | — | 14,182 | — | 14,182 | ||||||||||||||
Policy benefits | — | — | 500 | — | 500 | ||||||||||||||
Policy acquisition costs and administrative expenses | 56 | 28 | 6,346 | — | 6,430 | ||||||||||||||
Interest (income) expense | (252 | ) | 641 | 62 | — | 451 | |||||||||||||
Other (income) expense | (7 | ) | 34 | (360 | ) | — | (333 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 194 | — | 194 | ||||||||||||||
Chubb integration expenses | 13 | 54 | 166 | — | 233 | ||||||||||||||
Income tax expense (benefit) | 16 | (288 | ) | 515 | — | 243 | |||||||||||||
Net income | $ | 2,328 | $ | 1,097 | $ | 2,634 | $ | (3,731 | ) | $ | 2,328 | ||||||||
Comprehensive income | $ | 3,711 | $ | 2,459 | $ | 4,018 | $ | (6,477 | ) | $ | 3,711 |
For the Nine Months Ended September 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 21,207 | $ | — | $ | 21,207 | |||||||||
Net premiums earned | — | — | 21,690 | — | 21,690 | ||||||||||||||
Net investment income | 3 | 9 | 2,109 | — | 2,121 | ||||||||||||||
Equity in earnings of subsidiaries | 2,331 | 1,803 | — | (4,134 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (1 | ) | (3 | ) | (506 | ) | — | (510 | ) | ||||||||||
Losses and loss expenses | — | — | 12,197 | — | 12,197 | ||||||||||||||
Policy benefits | — | — | 427 | — | 427 | ||||||||||||||
Policy acquisition costs and administrative expenses | 48 | 144 | 6,668 | — | 6,860 | ||||||||||||||
Interest (income) expense | (266 | ) | 681 | 36 | — | 451 | |||||||||||||
Other (income) expense | (20 | ) | 26 | (98 | ) | — | (92 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 16 | — | 16 | ||||||||||||||
Chubb integration expenses | 29 | 56 | 276 | — | 361 | ||||||||||||||
Income tax expense (benefit) | 17 | (323 | ) | 862 | — | 556 | |||||||||||||
Net income | $ | 2,525 | $ | 1,225 | $ | 2,909 | $ | (4,134 | ) | $ | 2,525 | ||||||||
Comprehensive income | $ | 4,457 | $ | 2,687 | $ | 4,841 | $ | (7,528 | ) | $ | 4,457 |
Nine Months Ended September 30, 2017 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from operating activities | $ | 639 | $ | 1,472 | $ | 3,341 | $ | (2,041 | ) | $ | 3,411 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (9 | ) | (18,469 | ) | — | (18,478 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (262 | ) | — | (262 | ) | ||||||||||||
Purchases of equity securities | — | — | (125 | ) | — | (125 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | 99 | 9,116 | — | 9,215 | ||||||||||||||
Sales of equity securities | — | — | 152 | — | 152 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | 22 | 7,677 | — | 7,699 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 644 | — | 644 | ||||||||||||||
Net change in short-term investments | — | 197 | (153 | ) | — | 44 | |||||||||||||
Net derivative instruments settlements | — | (13 | ) | (157 | ) | — | (170 | ) | |||||||||||
Other | — | 6 | (68 | ) | — | (62 | ) | ||||||||||||
Net cash flows from (used for) investing activities | — | 302 | (1,645 | ) | — | (1,343 | ) | ||||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (978 | ) | — | — | — | (978 | ) | ||||||||||||
Common Shares repurchased | — | — | (707 | ) | — | (707 | ) | ||||||||||||
Repayment of long-term debt | — | (500 | ) | — | — | (500 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 1,798 | — | 1,798 | ||||||||||||||
Repayment of repurchase agreements | — | — | (1,793 | ) | — | (1,793 | ) | ||||||||||||
Proceeds from share-based compensation plans | — | — | 109 | — | 109 | ||||||||||||||
Dividend to parent company | — | — | (2,041 | ) | 2,041 | — | |||||||||||||
Advances (to) from affiliates | 617 | (658 | ) | 41 | — | — | |||||||||||||
Net payments to affiliated notional cash pooling programs(1) | (278 | ) | (617 | ) | — | 895 | — | ||||||||||||
Policyholder contract deposits | — | — | 312 | — | 312 | ||||||||||||||
Policyholder contract withdrawals | — | — | (211 | ) | — | (211 | ) | ||||||||||||
Net cash flows used for financing activities | (639 | ) | (1,775 | ) | (2,492 | ) | 2,936 | (1,970 | ) | ||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 5 | — | 5 | ||||||||||||||
Net increase (decrease) in cash | — | (1 | ) | (791 | ) | 895 | 103 | ||||||||||||
Cash – beginning of period(1) | 1 | 1 | 1,965 | (982 | ) | 985 | |||||||||||||
Cash – end of period(1) | $ | 1 | $ | — | $ | 1,174 | $ | (87 | ) | $ | 1,088 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2017 and December 31, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
Nine Months Ended September 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from operating activities | $ | 3,399 | $ | 3,892 | $ | 3,918 | $ | (7,372 | ) | $ | 3,837 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (154 | ) | (23,683 | ) | — | (23,837 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (189 | ) | — | (189 | ) | ||||||||||||
Purchases of equity securities | — | — | (100 | ) | — | (100 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | 66 | 13,797 | — | 13,863 | ||||||||||||||
Sales of equity securities | — | — | 963 | — | 963 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | 59 | 6,877 | — | 6,936 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 627 | — | 627 | ||||||||||||||
Net change in short-term investments | — | 7,627 | 4,239 | — | 11,866 | ||||||||||||||
Net derivative instruments settlements | — | (10 | ) | (171 | ) | — | (181 | ) | |||||||||||
Acquisition of subsidiaries (net of cash acquired of $71) | — | (14,282 | ) | 34 | — | (14,248 | ) | ||||||||||||
Capital contribution | (2,330 | ) | (20 | ) | (2,330 | ) | 4,680 | — | |||||||||||
Other | — | (3 | ) | 29 | — | 26 | |||||||||||||
Net cash flows from (used for) investing activities | (2,330 | ) | (6,717 | ) | 93 | 4,680 | (4,274 | ) | |||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (851 | ) | — | — | — | (851 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 1,457 | — | 1,457 | ||||||||||||||
Repayment of repurchase agreements | — | — | (1,455 | ) | — | (1,455 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 117 | — | 117 | ||||||||||||||
Dividend to parent company | — | — | (7,372 | ) | 7,372 | — | |||||||||||||
Advances (to) from affiliates | (258 | ) | 219 | 39 | — | — | |||||||||||||
Capital contribution | — | 2,330 | 2,350 | (4,680 | ) | — | |||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | 45 | 280 | — | (325 | ) | — | |||||||||||||
Policyholder contract deposits | — | — | 473 | — | 473 | ||||||||||||||
Policyholder contract withdrawals | — | — | (247 | ) | — | (247 | ) | ||||||||||||
Other | — | (4 | ) | — | — | (4 | ) | ||||||||||||
Net cash flows from (used for) financing activities | (1,064 | ) | 2,825 | (4,638 | ) | 2,367 | (510 | ) | |||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 42 | — | 42 | ||||||||||||||
Net increase (decrease) in cash | 5 | — | (585 | ) | (325 | ) | (905 | ) | |||||||||||
Cash – beginning of period(1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Cash – end of period(1) | $ | 6 | $ | 2 | $ | 2,158 | $ | (1,296 | ) | $ | 870 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2016 and December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
|
|
(in millions of U.S. dollars) | Three Months Ended September 30, 2016 | January 14, 2016 to September 30, 2016 | |||||
Total revenues | $ | 2,656 | $ | 7,888 | |||
Net income | $ | 483 | $ | 1,064 |
Three Months Ended | Nine Months Ended | ||||||
(in millions of U.S. dollars, except per share data) | September 30, 2016 | September 30, 2016 | |||||
Total revenues | $ | 8,521 | $ | 23,758 | |||
Net income | $ | 1,345 | $ | 2,591 | |||
Earnings per share | |||||||
Basic earnings per share | $ | 2.87 | $ | 5.54 | |||
Diluted earnings per share | $ | 2.85 | $ | 5.50 |
|
September 30, 2017 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 3,571 | $ | 38 | $ | (27 | ) | $ | 3,582 | $ | — | ||||||||
Foreign | 22,516 | 690 | (107 | ) | 23,099 | (2 | ) | ||||||||||||
Corporate securities | 24,555 | 754 | (83 | ) | 25,226 | (4 | ) | ||||||||||||
Mortgage-backed securities | 15,369 | 157 | (115 | ) | 15,411 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 16,243 | 172 | (47 | ) | 16,368 | — | |||||||||||||
$ | 82,254 | $ | 1,811 | $ | (379 | ) | $ | 83,686 | $ | (7 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 611 | $ | 13 | $ | (3 | ) | $ | 621 | $ | — | ||||||||
Foreign | 616 | 28 | — | 644 | — | ||||||||||||||
Corporate securities | 2,531 | 63 | (5 | ) | 2,589 | — | |||||||||||||
Mortgage-backed securities | 1,223 | 35 | — | 1,258 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,179 | 77 | (3 | ) | 5,253 | — | |||||||||||||
$ | 10,160 | $ | 216 | $ | (11 | ) | $ | 10,365 | $ | — |
December 31, 2016 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,883 | $ | 32 | $ | (45 | ) | $ | 2,870 | $ | — | ||||||||
Foreign | 20,929 | 636 | (125 | ) | 21,440 | (5 | ) | ||||||||||||
Corporate securities | 23,736 | 580 | (167 | ) | 24,149 | (8 | ) | ||||||||||||
Mortgage-backed securities | 14,066 | 135 | (194 | ) | 14,007 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 17,922 | 72 | (345 | ) | 17,649 | — | |||||||||||||
$ | 79,536 | $ | 1,455 | $ | (876 | ) | $ | 80,115 | $ | (14 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 655 | $ | 9 | $ | (3 | ) | $ | 661 | $ | — | ||||||||
Foreign | 640 | 28 | (1 | ) | 667 | — | |||||||||||||
Corporate securities | 2,771 | 50 | (26 | ) | 2,795 | — | |||||||||||||
Mortgage-backed securities | 1,393 | 35 | — | 1,428 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,185 | 26 | (92 | ) | 5,119 | — | |||||||||||||
$ | 10,644 | $ | 148 | $ | (122 | ) | $ | 10,670 | $ | — |
September 30 | December 31 | ||||||||||||||
2017 | 2016 | ||||||||||||||
(in millions of U.S. dollars) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||
Available for sale | |||||||||||||||
Due in 1 year or less | $ | 3,532 | $ | 3,556 | $ | 3,892 | $ | 3,913 | |||||||
Due after 1 year through 5 years | 24,918 | 25,397 | 24,027 | 24,429 | |||||||||||
Due after 5 years through 10 years | 28,009 | 28,488 | 27,262 | 27,379 | |||||||||||
Due after 10 years | 10,426 | 10,834 | 10,289 | 10,387 | |||||||||||
66,885 | 68,275 | 65,470 | 66,108 | ||||||||||||
Mortgage-backed securities | 15,369 | 15,411 | 14,066 | 14,007 | |||||||||||
$ | 82,254 | $ | 83,686 | $ | 79,536 | $ | 80,115 | ||||||||
Held to maturity | |||||||||||||||
Due in 1 year or less | $ | 822 | $ | 828 | $ | 430 | $ | 435 | |||||||
Due after 1 year through 5 years | 2,479 | 2,524 | 2,646 | 2,691 | |||||||||||
Due after 5 years through 10 years | 2,821 | 2,866 | 2,969 | 2,944 | |||||||||||
Due after 10 years | 2,815 | 2,889 | 3,206 | 3,172 | |||||||||||
8,937 | 9,107 | 9,251 | 9,242 | ||||||||||||
Mortgage-backed securities | 1,223 | 1,258 | 1,393 | 1,428 | |||||||||||
$ | 10,160 | $ | 10,365 | $ | 10,644 | $ | 10,670 |
September 30, 2017 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 3,571 | $ | 38 | $ | (27 | ) | $ | 3,582 | $ | — | ||||||||
Foreign | 22,516 | 690 | (107 | ) | 23,099 | (2 | ) | ||||||||||||
Corporate securities | 24,555 | 754 | (83 | ) | 25,226 | (4 | ) | ||||||||||||
Mortgage-backed securities | 15,369 | 157 | (115 | ) | 15,411 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 16,243 | 172 | (47 | ) | 16,368 | — | |||||||||||||
$ | 82,254 | $ | 1,811 | $ | (379 | ) | $ | 83,686 | $ | (7 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 611 | $ | 13 | $ | (3 | ) | $ | 621 | $ | — | ||||||||
Foreign | 616 | 28 | — | 644 | — | ||||||||||||||
Corporate securities | 2,531 | 63 | (5 | ) | 2,589 | — | |||||||||||||
Mortgage-backed securities | 1,223 | 35 | — | 1,258 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,179 | 77 | (3 | ) | 5,253 | — | |||||||||||||
$ | 10,160 | $ | 216 | $ | (11 | ) | $ | 10,365 | $ | — |
December 31, 2016 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,883 | $ | 32 | $ | (45 | ) | $ | 2,870 | $ | — | ||||||||
Foreign | 20,929 | 636 | (125 | ) | 21,440 | (5 | ) | ||||||||||||
Corporate securities | 23,736 | 580 | (167 | ) | 24,149 | (8 | ) | ||||||||||||
Mortgage-backed securities | 14,066 | 135 | (194 | ) | 14,007 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 17,922 | 72 | (345 | ) | 17,649 | — | |||||||||||||
$ | 79,536 | $ | 1,455 | $ | (876 | ) | $ | 80,115 | $ | (14 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 655 | $ | 9 | $ | (3 | ) | $ | 661 | $ | — | ||||||||
Foreign | 640 | 28 | (1 | ) | 667 | — | |||||||||||||
Corporate securities | 2,771 | 50 | (26 | ) | 2,795 | — | |||||||||||||
Mortgage-backed securities | 1,393 | 35 | — | 1,428 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,185 | 26 | (92 | ) | 5,119 | — | |||||||||||||
$ | 10,644 | $ | 148 | $ | (122 | ) | $ | 10,670 | $ | — |
September 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Cost | $ | 723 | $ | 706 | |||
Gross unrealized appreciation | 195 | 129 | |||||
Gross unrealized depreciation | (8 | ) | (21 | ) | |||
Fair value | $ | 910 | $ | 814 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | ||||||||||||||
(in millions of U.S. dollars) | 2017 | 2016 | 2017 | 2016 | |||||||||||
Fixed maturities: | |||||||||||||||
OTTI on fixed maturities, gross | $ | (5 | ) | $ | (7 | ) | $ | (16 | ) | $ | (85 | ) | |||
OTTI on fixed maturities recognized in OCI (pre-tax) | — | — | 1 | 8 | |||||||||||
OTTI on fixed maturities, net | (5 | ) | (7 | ) | (15 | ) | (77 | ) | |||||||
Gross realized gains excluding OTTI | 30 | 47 | 109 | 149 | |||||||||||
Gross realized losses excluding OTTI | (19 | ) | (13 | ) | (77 | ) | (228 | ) | |||||||
Total fixed maturities | 6 | 27 | 17 | (156 | ) | ||||||||||
Equity securities: | |||||||||||||||
OTTI on equity securities | (1 | ) | (1 | ) | (9 | ) | (7 | ) | |||||||
Gross realized gains excluding OTTI | 6 | 19 | 21 | 63 | |||||||||||
Gross realized losses excluding OTTI | (1 | ) | (12 | ) | (2 | ) | (17 | ) | |||||||
Total equity securities | 4 | 6 | 10 | 39 | |||||||||||
OTTI on other investments | (2 | ) | (4 | ) | (11 | ) | (7 | ) | |||||||
Foreign exchange gains | 15 | 29 | 10 | 46 | |||||||||||
Investment and embedded derivative instruments | (14 | ) | 1 | (24 | ) | (85 | ) | ||||||||
Fair value adjustments on insurance derivative | 54 | 89 | 265 | (270 | ) | ||||||||||
S&P put options and futures | (57 | ) | (45 | ) | (169 | ) | (88 | ) | |||||||
Other derivative instruments | (5 | ) | 3 | (4 | ) | 1 | |||||||||
Other | (11 | ) | (6 | ) | (10 | ) | 10 | ||||||||
Net realized gains (losses) | $ | (10 | ) | $ | 100 | $ | 84 | $ | (510 | ) |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | ||||||||||||||
(in millions of U.S. dollars) | 2017 | 2016 | 2017 | 2016 | |||||||||||
Balance of credit losses related to securities still held – beginning of period | $ | 29 | $ | 51 | $ | 35 | $ | 53 | |||||||
Additions where no OTTI was previously recorded | 2 | 4 | 3 | 16 | |||||||||||
Additions where an OTTI was previously recorded | 1 | 1 | 2 | 13 | |||||||||||
Reductions for securities sold during the period | (7 | ) | (11 | ) | (15 | ) | (37 | ) | |||||||
Balance of credit losses related to securities still held – end of period | $ | 25 | $ | 45 | $ | 25 | $ | 45 |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
September 30, 2017 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
U.S. Treasury and agency | $ | 1,763 | $ | (13 | ) | $ | 656 | $ | (17 | ) | $ | 2,419 | $ | (30 | ) | ||||||||
Foreign | 5,353 | (85 | ) | 894 | (22 | ) | 6,247 | (107 | ) | ||||||||||||||
Corporate securities | 3,373 | (48 | ) | 788 | (40 | ) | 4,161 | (88 | ) | ||||||||||||||
Mortgage-backed securities | 6,946 | (96 | ) | 749 | (19 | ) | 7,695 | (115 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 4,548 | (28 | ) | 839 | (22 | ) | 5,387 | (50 | ) | ||||||||||||||
Total fixed maturities | 21,983 | (270 | ) | 3,926 | (120 | ) | 25,909 | (390 | ) | ||||||||||||||
Equity securities | 103 | (8 | ) | — | — | 103 | (8 | ) | |||||||||||||||
Other investments | 157 | (9 | ) | — | — | 157 | (9 | ) | |||||||||||||||
Total | $ | 22,243 | $ | (287 | ) | $ | 3,926 | $ | (120 | ) | $ | 26,169 | $ | (407 | ) |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
December 31, 2016 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
U.S. Treasury and agency | $ | 2,216 | $ | (48 | ) | $ | — | $ | — | $ | 2,216 | $ | (48 | ) | |||||||||
Foreign | 5,918 | (99 | ) | 386 | (27 | ) | 6,304 | (126 | ) | ||||||||||||||
Corporate securities | 7,021 | (149 | ) | 641 | (44 | ) | 7,662 | (193 | ) | ||||||||||||||
Mortgage-backed securities | 8,638 | (189 | ) | 234 | (5 | ) | 8,872 | (194 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 19,448 | (435 | ) | 49 | (2 | ) | 19,497 | (437 | ) | ||||||||||||||
Total fixed maturities | 43,241 | (920 | ) | 1,310 | (78 | ) | 44,551 | (998 | ) | ||||||||||||||
Equity securities | 199 | (21 | ) | — | — | 199 | (21 | ) | |||||||||||||||
Other investments | 201 | (18 | ) | — | — | 201 | (18 | ) | |||||||||||||||
Total | $ | 43,641 | $ | (959 | ) | $ | 1,310 | $ | (78 | ) | $ | 44,951 | $ | (1,037 | ) |
September 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Trust funds | $ | 16,391 | $ | 13,880 | |||
Deposits with U.S. regulatory authorities | 2,361 | 2,203 | |||||
Deposits with non-U.S. regulatory authorities | 2,294 | 2,191 | |||||
Assets pledged under repurchase agreements | 1,441 | 1,461 | |||||
Other pledged assets | 377 | 435 | |||||
$ | 22,864 | $ | 20,170 |
|
September 30, 2017 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 2,941 | $ | 641 | $ | — | $ | 3,582 | |||||||
Foreign | — | 23,009 | 90 | 23,099 | |||||||||||
Corporate securities | — | 24,307 | 919 | 25,226 | |||||||||||
Mortgage-backed securities | — | 15,367 | 44 | 15,411 | |||||||||||
States, municipalities, and political subdivisions | — | 16,368 | — | 16,368 | |||||||||||
2,941 | 79,692 | 1,053 | 83,686 | ||||||||||||
Equity securities | 858 | — | 52 | 910 | |||||||||||
Short-term investments | 1,804 | 1,187 | — | 2,991 | |||||||||||
Other investments (1) | 446 | 292 | 252 | 990 | |||||||||||
Securities lending collateral | — | 1,757 | — | 1,757 | |||||||||||
Investment derivative instruments | 15 | — | — | 15 | |||||||||||
Separate account assets | 2,414 | 100 | — | 2,514 | |||||||||||
Total assets measured at fair value (1) | $ | 8,478 | $ | 83,028 | $ | 1,357 | $ | 92,863 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 37 | $ | — | $ | — | $ | 37 | |||||||
Other derivative instruments | 25 | — | 2 | 27 | |||||||||||
GLB (2) | — | — | 303 | 303 | |||||||||||
Total liabilities measured at fair value | $ | 62 | $ | — | $ | 305 | $ | 367 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,669 million and other investments of $18 million at September 30, 2017 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. |
December 31, 2016 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 2,175 | $ | 695 | $ | — | $ | 2,870 | |||||||
Foreign | — | 21,366 | 74 | 21,440 | |||||||||||
Corporate securities | — | 23,468 | 681 | 24,149 | |||||||||||
Mortgage-backed securities | — | 13,962 | 45 | 14,007 | |||||||||||
States, municipalities, and political subdivisions | — | 17,649 | — | 17,649 | |||||||||||
2,175 | 77,140 | 800 | 80,115 | ||||||||||||
Equity securities | 773 | — | 41 | 814 | |||||||||||
Short-term investments | 1,757 | 1,220 | 25 | 3,002 | |||||||||||
Other investments (1) | 384 | 259 | 225 | 868 | |||||||||||
Securities lending collateral | — | 1,092 | — | 1,092 | |||||||||||
Investment derivative instruments | 31 | — | — | 31 | |||||||||||
Other derivative instruments | 3 | — | — | 3 | |||||||||||
Separate account assets | 1,784 | 95 | — | 1,879 | |||||||||||
Total assets measured at fair value (1) | $ | 6,907 | $ | 79,806 | $ | 1,091 | $ | 87,804 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 54 | $ | — | $ | — | $ | 54 | |||||||
Other derivative instruments | — | — | 13 | 13 | |||||||||||
GLB (2) | — | — | 559 | 559 | |||||||||||
Total liabilities measured at fair value | $ | 54 | $ | — | $ | 572 | $ | 626 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,626 million and other investments of $25 million at December 31, 2016 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. |
September 30 | December 31 | ||||||||||||||||
Expected Liquidation Period of Underlying Assets | 2017 | 2016 | |||||||||||||||
(in millions of U.S. dollars) | Fair Value | Maximum Future Funding Commitments | Fair Value | Maximum Future Funding Commitments | |||||||||||||
Financial | 5 to 9 Years | $ | 566 | $ | 367 | $ | 548 | $ | 428 | ||||||||
Real Assets | 3 to 7 Years | 635 | 148 | 536 | 230 | ||||||||||||
Distressed | 5 to 9 Years | 327 | 157 | 485 | 179 | ||||||||||||
Private Credit | 3 to 7 Years | 216 | 329 | 236 | 259 | ||||||||||||
Traditional | 3 to 9 Years | 1,643 | 729 | 1,550 | 930 | ||||||||||||
Vintage | 1 to 2 Years | 18 | — | 21 | 14 | ||||||||||||
Investment funds | Not Applicable | 264 | — | 251 | — | ||||||||||||
$ | 3,669 | $ | 1,730 | $ | 3,627 | $ | 2,040 |
(in millions of U.S. dollars, except for percentages) | Fair Value | Valuation Technique | Significant Unobservable Inputs | Ranges | |||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||
GLB (1) | $ | 303 | $ | 559 | Actuarial model | Lapse rate | 3% – 34% | ||||||
Annuitization rate | 0% – 78% |
(1) | Discussion of the most significant inputs used in the fair value measurement of GLB and the sensitivity of those assumptions is included within Note 4 a) Guaranteed living benefits. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2017 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 85 | $ | 747 | $ | 45 | $ | 39 | $ | 7 | $ | 243 | $ | 2 | $ | 357 | |||||||||||||||
Transfers into Level 3 | — | 111 | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | (3 | ) | (26 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 1 | (1 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | — | — | — | 1 | — | — | — | (54 | ) | ||||||||||||||||||||||
Purchases | 24 | 169 | 7 | 17 | 1 | 15 | — | — | |||||||||||||||||||||||
Sales | (14 | ) | (24 | ) | — | (5 | ) | — | — | — | — | ||||||||||||||||||||
Settlements | (3 | ) | (57 | ) | (8 | ) | — | (8 | ) | (6 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 90 | $ | 919 | $ | 44 | $ | 52 | $ | — | $ | 252 | $ | 2 | $ | 303 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (54 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $635 million at September 30, 2017, and $684 million at June 30, 2017, which includes a fair value derivative adjustment of $303 million and $357 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | |||||||||||||||
Transfers into Level 3 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (1 | ) | 6 | — | 3 | — | 4 | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | — | (4 | ) | — | — | — | — | — | (88 | ) | |||||||||||||||||||||
Purchases | 20 | 348 | — | — | 12 | 8 | — | — | |||||||||||||||||||||||
Sales | (2 | ) | (18 | ) | (3 | ) | (3 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (1 | ) | (7 | ) | — | — | — | (5 | ) | (2 | ) | — | |||||||||||||||||||
Balance – end of period | $ | 103 | $ | 606 | $ | 46 | $ | 37 | $ | 62 | $ | 223 | $ | 8 | $ | 883 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | (4 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (88 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $1.2 billion at September 30, 2016, and $1.3 billion at June 30, 2016, which includes a fair value derivative adjustment of $883 million and $971 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Nine Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2017 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 74 | $ | 681 | $ | 45 | $ | 41 | $ | 25 | $ | 225 | $ | 13 | $ | 559 | |||||||||||||||
Transfers into Level 3 | — | 168 | — | — | — | — | — | 9 | |||||||||||||||||||||||
Transfers out of Level 3 | (3 | ) | (93 | ) | — | — | — | — | (9 | ) | — | ||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 3 | (9 | ) | — | 1 | — | 3 | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | 1 | (1 | ) | — | 1 | — | — | (2 | ) | (265 | ) | ||||||||||||||||||||
Purchases | 57 | 390 | 8 | 23 | 15 | 39 | — | — | |||||||||||||||||||||||
Sales | (36 | ) | (79 | ) | (1 | ) | (14 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (6 | ) | (138 | ) | (8 | ) | — | (40 | ) | (15 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 90 | $ | 919 | $ | 44 | $ | 52 | $ | — | $ | 252 | $ | 2 | $ | 303 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (2 | ) | $ | (265 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $635 million at September 30, 2017, and $853 million at December 31, 2016, which includes a fair value derivative adjustment of $303 million and $559 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Nine Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 57 | $ | 174 | $ | 53 | $ | 16 | $ | — | $ | 212 | $ | 6 | $ | 609 | |||||||||||||||
Transfers into Level 3 | 9 | 18 | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 8 | 17 | — | 2 | — | 4 | — | — | |||||||||||||||||||||||
Net Realized Gains/Losses | (6 | ) | (12 | ) | — | 1 | — | — | 2 | 274 | |||||||||||||||||||||
Purchases (2) | 52 | 472 | 1 | 23 | 62 | 22 | 2 | — | |||||||||||||||||||||||
Sales | (10 | ) | (48 | ) | (8 | ) | (5 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (5 | ) | (15 | ) | — | — | — | (15 | ) | (2 | ) | — | |||||||||||||||||||
Balance – end of period | $ | 103 | $ | 606 | $ | 46 | $ | 37 | $ | 62 | $ | 223 | $ | 8 | $ | 883 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (5 | ) | $ | (11 | ) | $ | — | $ | — | $ | — | $ | — | $ | 2 | $ | 274 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $1.2 billion at September 30, 2016, and $888 million at December 31, 2015, which includes a fair value derivative adjustment of $883 million and $609 million, respectively. |
(2) | Includes acquired invested assets as a result of the Chubb Corp acquisition. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2017 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 85 | $ | 747 | $ | 45 | $ | 39 | $ | 7 | $ | 243 | $ | 2 | $ | 357 | |||||||||||||||
Transfers into Level 3 | — | 111 | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | (3 | ) | (26 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 1 | (1 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | — | — | — | 1 | — | — | — | (54 | ) | ||||||||||||||||||||||
Purchases | 24 | 169 | 7 | 17 | 1 | 15 | — | — | |||||||||||||||||||||||
Sales | (14 | ) | (24 | ) | — | (5 | ) | — | — | — | — | ||||||||||||||||||||
Settlements | (3 | ) | (57 | ) | (8 | ) | — | (8 | ) | (6 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 90 | $ | 919 | $ | 44 | $ | 52 | $ | — | $ | 252 | $ | 2 | $ | 303 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (54 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $635 million at September 30, 2017, and $684 million at June 30, 2017, which includes a fair value derivative adjustment of $303 million and $357 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | |||||||||||||||
Transfers into Level 3 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (1 | ) | 6 | — | 3 | — | 4 | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | — | (4 | ) | — | — | — | — | — | (88 | ) | |||||||||||||||||||||
Purchases | 20 | 348 | — | — | 12 | 8 | — | — | |||||||||||||||||||||||
Sales | (2 | ) | (18 | ) | (3 | ) | (3 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (1 | ) | (7 | ) | — | — | — | (5 | ) | (2 | ) | — | |||||||||||||||||||
Balance – end of period | $ | 103 | $ | 606 | $ | 46 | $ | 37 | $ | 62 | $ | 223 | $ | 8 | $ | 883 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | (4 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (88 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $1.2 billion at September 30, 2016, and $1.3 billion at June 30, 2016, which includes a fair value derivative adjustment of $883 million and $971 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Nine Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2017 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 74 | $ | 681 | $ | 45 | $ | 41 | $ | 25 | $ | 225 | $ | 13 | $ | 559 | |||||||||||||||
Transfers into Level 3 | — | 168 | — | — | — | — | — | 9 | |||||||||||||||||||||||
Transfers out of Level 3 | (3 | ) | (93 | ) | — | — | — | — | (9 | ) | — | ||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 3 | (9 | ) | — | 1 | — | 3 | — | — | ||||||||||||||||||||||
Net Realized Gains/Losses | 1 | (1 | ) | — | 1 | — | — | (2 | ) | (265 | ) | ||||||||||||||||||||
Purchases | 57 | 390 | 8 | 23 | 15 | 39 | — | — | |||||||||||||||||||||||
Sales | (36 | ) | (79 | ) | (1 | ) | (14 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (6 | ) | (138 | ) | (8 | ) | — | (40 | ) | (15 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 90 | $ | 919 | $ | 44 | $ | 52 | $ | — | $ | 252 | $ | 2 | $ | 303 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (2 | ) | $ | (265 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $635 million at September 30, 2017, and $853 million at December 31, 2016, which includes a fair value derivative adjustment of $303 million and $559 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||||
Nine Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||||
September 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Balance – beginning of period | $ | 57 | $ | 174 | $ | 53 | $ | 16 | $ | — | $ | 212 | $ | 6 | $ | 609 | |||||||||||||||
Transfers into Level 3 | 9 | 18 | — | — | — | — | — | — | |||||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 8 | 17 | — | 2 | — | 4 | — | — | |||||||||||||||||||||||
Net Realized Gains/Losses | (6 | ) | (12 | ) | — | 1 | — | — | 2 | 274 | |||||||||||||||||||||
Purchases (2) | 52 | 472 | 1 | 23 | 62 | 22 | 2 | — | |||||||||||||||||||||||
Sales | (10 | ) | (48 | ) | (8 | ) | (5 | ) | — | — | — | — | |||||||||||||||||||
Settlements | (5 | ) | (15 | ) | — | — | — | (15 | ) | (2 | ) | — | |||||||||||||||||||
Balance – end of period | $ | 103 | $ | 606 | $ | 46 | $ | 37 | $ | 62 | $ | 223 | $ | 8 | $ | 883 | |||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (5 | ) | $ | (11 | ) | $ | — | $ | — | $ | — | $ | — | $ | 2 | $ | 274 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the Consolidated balance sheets. The liability for GLB reinsurance was $1.2 billion at September 30, 2016, and $888 million at December 31, 2015, which includes a fair value derivative adjustment of $883 million and $609 million, respectively. |
(2) | Includes acquired invested assets as a result of the Chubb Corp acquisition. |
September 30, 2017 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 563 | $ | 58 | $ | — | $ | 621 | $ | 611 | |||||||||
Foreign | — | 644 | — | 644 | 616 | ||||||||||||||
Corporate securities | — | 2,578 | 11 | 2,589 | 2,531 | ||||||||||||||
Mortgage-backed securities | — | 1,258 | — | 1,258 | 1,223 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,253 | — | 5,253 | 5,179 | ||||||||||||||
Total assets | $ | 563 | $ | 9,791 | $ | 11 | $ | 10,365 | $ | 10,160 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,408 | $ | — | $ | 1,408 | $ | 1,408 | |||||||||
Short-term debt | — | 1,025 | — | 1,025 | 1,020 | ||||||||||||||
Long-term debt | — | 12,273 | — | 12,273 | 11,559 | ||||||||||||||
Trust preferred securities | — | 467 | — | 467 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 15,173 | $ | — | $ | 15,173 | $ | 14,295 |
December 31, 2016 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 555 | $ | 106 | $ | — | $ | 661 | $ | 655 | |||||||||
Foreign | — | 667 | — | 667 | 640 | ||||||||||||||
Corporate securities | — | 2,782 | 13 | 2,795 | 2,771 | ||||||||||||||
Mortgage-backed securities | — | 1,428 | — | 1,428 | 1,393 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,119 | — | 5,119 | 5,185 | ||||||||||||||
Total assets | $ | 555 | $ | 10,102 | $ | 13 | $ | 10,670 | $ | 10,644 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,403 | $ | — | $ | 1,403 | $ | 1,403 | |||||||||
Short-term debt | — | 503 | — | 503 | 500 | ||||||||||||||
Long-term debt | — | 12,998 | — | 12,998 | 12,610 | ||||||||||||||
Trust preferred securities | — | 456 | — | 456 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 15,360 | $ | — | $ | 15,360 | $ | 14,821 |
|
Nine Months Ended September 30 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Gross unpaid losses and loss expenses – beginning of period | $ | 60,540 | $ | 37,303 | |||
Reinsurance recoverable on unpaid losses (1) | (12,708 | ) | (10,741 | ) | |||
Net unpaid losses and loss expenses – beginning of period | 47,832 | 26,562 | |||||
Acquisition of subsidiaries | — | 21,402 | |||||
Total | 47,832 | 47,964 | |||||
Net losses and loss expenses incurred in respect of losses occurring in: | |||||||
Current year | 14,963 | 13,169 | |||||
Prior years (2) | (781 | ) | (972 | ) | |||
Total | 14,182 | 12,197 | |||||
Net losses and loss expenses paid in respect of losses occurring in: | |||||||
Current year | 3,937 | 3,865 | |||||
Prior years | 8,389 | 7,470 | |||||
Total | 12,326 | 11,335 | |||||
Foreign currency revaluation and other | 596 | (155 | ) | ||||
Net unpaid losses and loss expenses – end of period | 50,283 | 48,671 | |||||
Reinsurance recoverable on unpaid losses (1) | 13,870 | 12,676 | |||||
Gross unpaid losses and loss expenses – end of period | $ | 64,153 | $ | 61,347 |
|
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||||
Consolidated Balance Sheet Location | Fair Value | Notional Value/ Payment Provision | Fair Value | Notional Value/ Payment Provision | |||||||||||||||||||||
(in millions of U.S. dollars) | Derivative Asset | Derivative (Liability) | Derivative Asset | Derivative (Liability) | |||||||||||||||||||||
Investment and embedded derivative instruments: | |||||||||||||||||||||||||
Foreign currency forward contracts | OA / (AP) | $ | 8 | $ | (31 | ) | $ | 2,035 | $ | 25 | $ | (50 | ) | $ | 2,220 | ||||||||||
Cross-currency swaps | OA / (AP) | — | — | 45 | — | — | 95 | ||||||||||||||||||
Options/Futures contracts on notes and bonds | OA / (AP) | 7 | (6 | ) | 1,437 | 6 | (4 | ) | 2,344 | ||||||||||||||||
Convertible securities (1) | FM AFS / ES | — | — | 4 | 2 | — | 7 | ||||||||||||||||||
$ | 15 | $ | (37 | ) | $ | 3,521 | $ | 33 | $ | (54 | ) | $ | 4,666 | ||||||||||||
Other derivative instruments: | |||||||||||||||||||||||||
Futures contracts on equities (2) | OA / (AP) | $ | — | $ | (25 | ) | $ | 1,455 | $ | 1 | $ | — | $ | 1,316 | |||||||||||
Other | OA / (AP) | — | (2 | ) | 259 | 2 | (13 | ) | 214 | ||||||||||||||||
$ | — | $ | (27 | ) | $ | 1,714 | $ | 3 | $ | (13 | ) | $ | 1,530 | ||||||||||||
GLB (3) | (AP) / (FPB) | $ | — | $ | (635 | ) | $ | 1,138 | $ | — | $ | (853 | ) | $ | 1,264 |
(1) | Includes fair value of embedded derivatives. |
(2) | Related to GMDB and GLB blocks of business. |
(3) | Includes both future policy benefits reserves and fair value derivative adjustment. Note that the payment provision related to GLB is the net amount at risk. The concept of a notional value does not apply to the GLB reinsurance contracts. |
Remaining contractual maturity | ||||||||
September 30 | December 31 | |||||||
2017 | 2016 | |||||||
(in millions of U.S. dollars) | Overnight and Continuous | |||||||
Collateral held under securities lending agreements: | ||||||||
Cash | $ | 1,109 | $ | 423 | ||||
U.S. Treasury and agency | 38 | 54 | ||||||
Foreign | 491 | 578 | ||||||
Corporate securities | — | 37 | ||||||
Mortgage-backed securities | 46 | — | ||||||
Equity securities | 73 | — | ||||||
$ | 1,757 | $ | 1,092 | |||||
Gross amount of recognized liability for securities lending payable | $ | 1,757 | $ | 1,093 | ||||
Difference (1) | $ | — | $ | (1 | ) |
(1) | The carrying value of the securities lending collateral held is $1 million lower than the securities lending payable at December 31, 2016 due to accrued interest recorded in the securities lending payable. |
Remaining contractual maturity | |||||||||||||||||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Up to 30 Days | Greater than 90 Days | Total | Up to 30 Days | Greater than 90 Days | Total | ||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
Collateral pledged under repurchase agreements: | |||||||||||||||||||||||
Cash | $ | — | $ | — | $ | — | $ | — | $ | 1 | $ | 1 | |||||||||||
U.S. Treasury and agency | 231 | 9 | 240 | 230 | 10 | 240 | |||||||||||||||||
Mortgage-backed securities | 343 | 858 | 1,201 | 339 | 881 | 1,220 | |||||||||||||||||
$ | 574 | $ | 867 | $ | 1,441 | $ | 569 | $ | 892 | $ | 1,461 | ||||||||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 1,408 | $ | 1,403 | |||||||||||||||||||
Difference (1) | $ | 33 | $ | 58 |
Three Months Ended | Nine Months Ended | |||||||||||||
September 30 | September 30 | |||||||||||||
(in millions of U.S. dollars) | 2017 | 2016 | 2017 | 2016 | ||||||||||
Investment and embedded derivative instruments: | ||||||||||||||
Foreign currency forward contracts | $ | (7 | ) | $ | (10 | ) | $ | — | $ | (30 | ) | |||
All other futures contracts and options | (8 | ) | 8 | (25 | ) | (63 | ) | |||||||
Convertible securities (1) | 1 | 3 | 1 | 8 | ||||||||||
Total investment and embedded derivative instruments | $ | (14 | ) | $ | 1 | $ | (24 | ) | $ | (85 | ) | |||
GLB and other derivative instruments: | ||||||||||||||
GLB (2) | $ | 54 | $ | 89 | $ | 265 | $ | (270 | ) | |||||
Futures contracts on equities (3) | (57 | ) | (45 | ) | (169 | ) | (88 | ) | ||||||
Other | (5 | ) | 3 | (4 | ) | 1 | ||||||||
Total GLB and other derivative instruments | $ | (8 | ) | $ | 47 | $ | 92 | $ | (357 | ) | ||||
$ | (22 | ) | $ | 48 | $ | 68 | $ | (442 | ) |
(1) | Includes embedded derivatives. |
(2) | Excludes foreign exchange gains (losses) related to GLB. |
(3) | Related to GMDB and GLB blocks of business. |
|
Three Months Ended September 30 | |||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Service cost | $ | 15 | $ | 6 | $ | 21 | $ | — | $ | — | $ | — | |||||||||||
Interest cost | 27 | 6 | 33 | 1 | 1 | 2 | |||||||||||||||||
Expected return on plan assets | (47 | ) | (11 | ) | (58 | ) | (2 | ) | — | (2 | ) | ||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | — | — | — | |||||||||||||||||
Amortization of prior service cost | — | — | — | (22 | ) | — | (22 | ) | |||||||||||||||
Curtailments | — | — | — | (32 | ) | — | (32 | ) | |||||||||||||||
Net periodic (benefit) cost | $ | (5 | ) | $ | 2 | $ | (3 | ) | $ | (55 | ) | $ | 1 | $ | (54 | ) | |||||||
2016 | |||||||||||||||||||||||
Service cost | $ | 20 | $ | 6 | $ | 26 | $ | 4 | $ | — | $ | 4 | |||||||||||
Interest cost | 26 | 8 | 34 | 4 | — | 4 | |||||||||||||||||
Expected return on plan assets | (42 | ) | (10 | ) | (52 | ) | (3 | ) | — | (3 | ) | ||||||||||||
Amortization of net actuarial loss | — | — | — | — | — | — | |||||||||||||||||
Curtailments | (4 | ) | — | (4 | ) | — | — | — | |||||||||||||||
Settlements | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||
Net periodic (benefit) cost | $ | (1 | ) | $ | 4 | $ | 3 | $ | 5 | $ | — | $ | 5 |
Nine Months Ended September 30 | |||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | ||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Service cost | $ | 47 | $ | 14 | $ | 61 | $ | 1 | $ | 1 | $ | 2 | |||||||||||
Interest cost | 79 | 20 | 99 | 2 | 1 | 3 | |||||||||||||||||
Expected return on plan assets | (142 | ) | (31 | ) | (173 | ) | (4 | ) | — | (4 | ) | ||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | — | — | — | |||||||||||||||||
Amortization of prior service cost | — | — | — | (68 | ) | — | (68 | ) | |||||||||||||||
Curtailments | — | (8 | ) | (8 | ) | (32 | ) | — | (32 | ) | |||||||||||||
Net periodic (benefit) cost | $ | (16 | ) | $ | (3 | ) | $ | (19 | ) | $ | (101 | ) | $ | 2 | $ | (99 | ) | ||||||
2016 | |||||||||||||||||||||||
Service cost | $ | 57 | $ | 15 | $ | 72 | $ | 8 | $ | 1 | $ | 9 | |||||||||||
Interest cost | 80 | 24 | 104 | 13 | — | 13 | |||||||||||||||||
Expected return on plan assets | (121 | ) | (30 | ) | (151 | ) | (7 | ) | — | (7 | ) | ||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | — | — | — | |||||||||||||||||
Curtailments | (4 | ) | — | (4 | ) | — | — | — | |||||||||||||||
Settlements | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||
Net periodic cost | $ | 11 | $ | 11 | $ | 22 | $ | 14 | $ | 1 | $ | 15 |
|
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
September 30, 2017 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 3,089 | $ | 1,194 | $ | 926 | $ | 1,963 | $ | 191 | $ | 539 | $ | — | $ | 7,902 | |||||||||||||||
Net premiums earned | 3,016 | 1,117 | 898 | 2,064 | 185 | 527 | — | 7,807 | |||||||||||||||||||||||
Losses and loss expenses | 2,580 | 1,062 | 759 | 1,281 | 295 | 181 | 89 | 6,247 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 169 | — | 169 | |||||||||||||||||||||||
Policy acquisition costs | 469 | 226 | 49 | 569 | 43 | 132 | — | 1,488 | |||||||||||||||||||||||
Administrative expenses | 256 | 61 | (1 | ) | 246 | 11 | 77 | 64 | 714 | ||||||||||||||||||||||
Underwriting income (loss) | (289 | ) | (232 | ) | 91 | (32 | ) | (164 | ) | (32 | ) | (153 | ) | (811 | ) | ||||||||||||||||
Net investment income (loss) | 497 | 57 | 6 | 164 | 80 | 78 | (69 | ) | 813 | ||||||||||||||||||||||
Other (income) expense | (4 | ) | 1 | — | (10 | ) | (3 | ) | (19 | ) | (83 | ) | (118 | ) | |||||||||||||||||
Amortization expense of purchased intangibles | — | 4 | 8 | 11 | — | 1 | 41 | 65 | |||||||||||||||||||||||
Segment income (loss) | $ | 212 | $ | (180 | ) | $ | 89 | $ | 131 | $ | (81 | ) | $ | 64 | $ | (180 | ) | $ | 55 | ||||||||||||
Net realized gains (losses) including OTTI | (10 | ) | (10 | ) | |||||||||||||||||||||||||||
Interest expense | 150 | 150 | |||||||||||||||||||||||||||||
Chubb integration expenses | 50 | 50 | |||||||||||||||||||||||||||||
Income tax benefit | (85 | ) | (85 | ) | |||||||||||||||||||||||||||
Net loss | $ | (305 | ) | $ | (70 | ) |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
September 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 3,110 | $ | 1,011 | $ | 849 | $ | 1,940 | $ | 131 | $ | 532 | $ | — | $ | 7,573 | |||||||||||||||
Net premiums earned | 3,086 | 1,081 | 819 | 2,034 | 156 | 512 | — | 7,688 | |||||||||||||||||||||||
Losses and loss expenses | 1,863 | 594 | 683 | 843 | 49 | 174 | 63 | 4,269 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 155 | — | 155 | |||||||||||||||||||||||
Policy acquisition costs | 522 | 229 | 48 | 546 | 42 | 127 | — | 1,514 | |||||||||||||||||||||||
Administrative expenses | 275 | 89 | 1 | 261 | 12 | 77 | 57 | 772 | |||||||||||||||||||||||
Underwriting income (loss) | 426 | 169 | 87 | 384 | 53 | (21 | ) | (120 | ) | 978 | |||||||||||||||||||||
Net investment income (loss) | 477 | 53 | 5 | 152 | 67 | 71 | (86 | ) | 739 | ||||||||||||||||||||||
Other (income) expense | 3 | 2 | — | (6 | ) | — | (20 | ) | (70 | ) | (91 | ) | |||||||||||||||||||
Amortization expense (benefit) of purchased intangibles | — | 4 | 7 | 12 | — | 1 | (20 | ) | 4 | ||||||||||||||||||||||
Segment income (loss) | $ | 900 | $ | 216 | $ | 85 | $ | 530 | $ | 120 | $ | 69 | $ | (116 | ) | $ | 1,804 | ||||||||||||||
Net realized gains (losses) including OTTI | 100 | 100 | |||||||||||||||||||||||||||||
Interest expense | 152 | 152 | |||||||||||||||||||||||||||||
Chubb integration expenses | 115 | 115 | |||||||||||||||||||||||||||||
Income tax expense | 277 | 277 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (560 | ) | $ | 1,360 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2017 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 9,035 | $ | 3,433 | $ | 1,390 | $ | 6,169 | $ | 580 | $ | 1,586 | $ | — | $ | 22,193 | |||||||||||||||
Net premiums earned | 9,156 | 3,296 | 1,256 | 6,018 | 542 | 1,548 | — | 21,816 | |||||||||||||||||||||||
Losses and loss expenses | 6,376 | 2,378 | 976 | 3,316 | 435 | 556 | 145 | 14,182 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 500 | — | 500 | |||||||||||||||||||||||
Policy acquisition costs | 1,420 | 673 | 75 | 1,653 | 137 | 376 | — | 4,334 | |||||||||||||||||||||||
Administrative expenses | 728 | 192 | (4 | ) | 734 | 33 | 226 | 187 | 2,096 | ||||||||||||||||||||||
Underwriting income (loss) | 632 | 53 | 209 | 315 | (63 | ) | (110 | ) | (332 | ) | 704 | ||||||||||||||||||||
Net investment income (loss) | 1,465 | 168 | 18 | 460 | 207 | 230 | (220 | ) | 2,328 | ||||||||||||||||||||||
Other (income) expense | (4 | ) | 3 | 1 | (14 | ) | (2 | ) | (60 | ) | (257 | ) | (333 | ) | |||||||||||||||||
Amortization expense of purchased intangibles | — | 12 | 22 | 33 | — | 2 | 125 | 194 | |||||||||||||||||||||||
Segment income (loss) | $ | 2,101 | $ | 206 | $ | 204 | $ | 756 | $ | 146 | $ | 178 | $ | (420 | ) | $ | 3,171 | ||||||||||||||
Net realized gains (losses) including OTTI | 84 | 84 | |||||||||||||||||||||||||||||
Interest expense | 451 | 451 | |||||||||||||||||||||||||||||
Chubb integration expenses | 233 | 233 | |||||||||||||||||||||||||||||
Income tax expense | 243 | 243 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (1,263 | ) | $ | 2,328 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 8,657 | $ | 3,113 | $ | 1,288 | $ | 6,012 | $ | 562 | $ | 1,575 | $ | — | $ | 21,207 | |||||||||||||||
Net premiums earned | 9,130 | 3,245 | 1,169 | 6,082 | 543 | 1,521 | — | 21,690 | |||||||||||||||||||||||
Losses and loss expenses | 5,581 | 1,916 | 937 | 2,953 | 225 | 498 | 87 | 12,197 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 427 | — | 427 | |||||||||||||||||||||||
Policy acquisition costs | 1,549 | 747 | 77 | 1,586 | 142 | 386 | — | 4,487 | |||||||||||||||||||||||
Administrative expenses | 840 | 275 | (1 | ) | 801 | 40 | 226 | 192 | 2,373 | ||||||||||||||||||||||
Underwriting income (loss) | 1,160 | 307 | 156 | 742 | 136 | (16 | ) | (279 | ) | 2,206 | |||||||||||||||||||||
Net investment income (loss) | 1,371 | 155 | 15 | 445 | 199 | 207 | (271 | ) | 2,121 | ||||||||||||||||||||||
Other (income) expense | (6 | ) | 6 | — | (16 | ) | (3 | ) | (14 | ) | (59 | ) | (92 | ) | |||||||||||||||||
Amortization expense (benefit) of purchased intangibles | — | 16 | 22 | 36 | — | 2 | (60 | ) | 16 | ||||||||||||||||||||||
Segment income (loss) | $ | 2,537 | $ | 440 | $ | 149 | $ | 1,167 | $ | 338 | $ | 203 | $ | (431 | ) | $ | 4,403 | ||||||||||||||
Net realized gains (losses) including OTTI | (510 | ) | (510 | ) | |||||||||||||||||||||||||||
Interest expense | 451 | 451 | |||||||||||||||||||||||||||||
Chubb integration expenses | 361 | 361 | |||||||||||||||||||||||||||||
Income tax expense | 556 | 556 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (2,309 | ) | $ | 2,525 |
|
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | — | $ | 169 | $ | 102,255 | $ | — | $ | 102,424 | |||||||||
Cash (1) | 1 | — | 1,174 | (87 | ) | 1,088 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 11,076 | (1,525 | ) | 9,551 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 27,007 | (12,208 | ) | 14,799 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,232 | (1,039 | ) | 193 | |||||||||||||
Value of business acquired | — | — | 339 | — | 339 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,265 | — | 22,265 | ||||||||||||||
Investments in subsidiaries | 40,936 | 50,926 | — | (91,862 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 9,913 | — | — | (9,913 | ) | — | |||||||||||||
Other assets | 61 | 276 | 20,699 | (4,117 | ) | 16,919 | |||||||||||||
Total assets | $ | 50,911 | $ | 51,371 | $ | 186,047 | $ | (120,751 | ) | $ | 167,578 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 75,688 | $ | (11,535 | ) | $ | 64,153 | ||||||||
Unearned premiums | — | — | 19,150 | (3,694 | ) | 15,456 | |||||||||||||
Future policy benefits | — | — | 6,346 | (1,039 | ) | 5,307 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 9,697 | 216 | (9,913 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 85 | 2 | — | (87 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,408 | — | 1,408 | ||||||||||||||
Short-term debt | — | 1,020 | — | — | 1,020 | ||||||||||||||
Long-term debt | — | 11,548 | 11 | — | 11,559 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 355 | 1,685 | 18,477 | (2,621 | ) | 17,896 | |||||||||||||
Total liabilities | 440 | 24,260 | 121,296 | (28,889 | ) | 117,107 | |||||||||||||
Total shareholders’ equity | 50,471 | 27,111 | 64,751 | (91,862 | ) | 50,471 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 50,911 | $ | 51,371 | $ | 186,047 | $ | (120,751 | ) | $ | 167,578 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2017, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | 27 | $ | 485 | $ | 98,582 | $ | — | $ | 99,094 | |||||||||
Cash (1) | 1 | 1 | 1,965 | (982 | ) | 985 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 10,498 | (1,528 | ) | 8,970 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 24,496 | (10,919 | ) | 13,577 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,153 | (971 | ) | 182 | |||||||||||||
Value of business acquired | — | — | 355 | — | 355 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,095 | — | 22,095 | ||||||||||||||
Investments in subsidiaries | 38,408 | 49,509 | — | (87,917 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 10,482 | — | — | (10,482 | ) | — | |||||||||||||
Other assets | 3 | 436 | 18,442 | (4,353 | ) | 14,528 | |||||||||||||
Total assets | $ | 48,921 | $ | 50,431 | $ | 177,586 | $ | (117,152 | ) | $ | 159,786 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 70,683 | $ | (10,143 | ) | $ | 60,540 | ||||||||
Unearned premiums | — | — | 18,538 | (3,759 | ) | 14,779 | |||||||||||||
Future policy benefits | — | — | 6,007 | (971 | ) | 5,036 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 10,209 | 273 | (10,482 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 363 | 619 | — | (982 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,403 | — | 1,403 | ||||||||||||||
Short-term debt | — | 500 | — | — | 500 | ||||||||||||||
Long-term debt | — | 12,599 | 11 | — | 12,610 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 283 | 1,582 | 17,368 | (2,898 | ) | 16,335 | |||||||||||||
Total liabilities | 646 | 25,817 | 114,283 | (29,235 | ) | 111,511 | |||||||||||||
Total shareholders’ equity | 48,275 | 24,614 | 63,303 | (87,917 | ) | 48,275 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 48,921 | $ | 50,431 | $ | 177,586 | $ | (117,152 | ) | $ | 159,786 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At December 31, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
For the Three Months Ended September 30, 2017 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 7,902 | $ | — | $ | 7,902 | |||||||||
Net premiums earned | — | — | 7,807 | — | 7,807 | ||||||||||||||
Net investment income | 1 | 3 | 809 | — | 813 | ||||||||||||||
Equity in earnings of subsidiaries | (127 | ) | 212 | — | (85 | ) | — | ||||||||||||
Net realized gains (losses) including OTTI | — | (8 | ) | (2 | ) | — | (10 | ) | |||||||||||
Losses and loss expenses | — | — | 6,247 | — | 6,247 | ||||||||||||||
Policy benefits | — | — | 169 | — | 169 | ||||||||||||||
Policy acquisition costs and administrative expenses | 20 | 16 | 2,166 | — | 2,202 | ||||||||||||||
Interest (income) expense | (84 | ) | 208 | 26 | — | 150 | |||||||||||||
Other (income) expense | (5 | ) | 9 | (122 | ) | — | (118 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 65 | — | 65 | ||||||||||||||
Chubb integration expenses | 7 | 1 | 42 | — | 50 | ||||||||||||||
Income tax expense (benefit) | 6 | (89 | ) | (2 | ) | — | (85 | ) | |||||||||||
Net income (loss) | $ | (70 | ) | $ | 62 | $ | 23 | $ | (85 | ) | $ | (70 | ) | ||||||
Comprehensive income | $ | 629 | $ | 748 | $ | 724 | $ | (1,472 | ) | $ | 629 |
For the Three Months Ended September 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 7,573 | $ | — | $ | 7,573 | |||||||||
Net premiums earned | — | — | 7,688 | — | 7,688 | ||||||||||||||
Net investment income | 1 | 2 | 736 | — | 739 | ||||||||||||||
Equity in earnings of subsidiaries | 1,292 | 748 | — | (2,040 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (2 | ) | 102 | — | 100 | |||||||||||||
Losses and loss expenses | — | — | 4,269 | — | 4,269 | ||||||||||||||
Policy benefits | — | — | 155 | — | 155 | ||||||||||||||
Policy acquisition costs and administrative expenses | 15 | 12 | 2,259 | — | 2,286 | ||||||||||||||
Interest (income) expense | (93 | ) | 233 | 12 | — | 152 | |||||||||||||
Other (income) expense | (7 | ) | 6 | (90 | ) | — | (91 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 4 | — | 4 | ||||||||||||||
Chubb integration expenses | 12 | 16 | 87 | — | 115 | ||||||||||||||
Income tax expense (benefit) | 6 | (136 | ) | 407 | — | 277 | |||||||||||||
Net income | $ | 1,360 | $ | 617 | $ | 1,423 | $ | (2,040 | ) | $ | 1,360 | ||||||||
Comprehensive income | $ | 1,376 | $ | 627 | $ | 1,439 | $ | (2,066 | ) | $ | 1,376 |
For the Nine Months Ended September 30, 2017 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 22,193 | $ | — | $ | 22,193 | |||||||||
Net premiums earned | — | — | 21,816 | — | 21,816 | ||||||||||||||
Net investment income | 3 | 10 | 2,315 | — | 2,328 | ||||||||||||||
Equity in earnings of subsidiaries | 2,153 | 1,578 | — | (3,731 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (2 | ) | (22 | ) | 108 | — | 84 | ||||||||||||
Losses and loss expenses | — | — | 14,182 | — | 14,182 | ||||||||||||||
Policy benefits | — | — | 500 | — | 500 | ||||||||||||||
Policy acquisition costs and administrative expenses | 56 | 28 | 6,346 | — | 6,430 | ||||||||||||||
Interest (income) expense | (252 | ) | 641 | 62 | — | 451 | |||||||||||||
Other (income) expense | (7 | ) | 34 | (360 | ) | — | (333 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 194 | — | 194 | ||||||||||||||
Chubb integration expenses | 13 | 54 | 166 | — | 233 | ||||||||||||||
Income tax expense (benefit) | 16 | (288 | ) | 515 | — | 243 | |||||||||||||
Net income | $ | 2,328 | $ | 1,097 | $ | 2,634 | $ | (3,731 | ) | $ | 2,328 | ||||||||
Comprehensive income | $ | 3,711 | $ | 2,459 | $ | 4,018 | $ | (6,477 | ) | $ | 3,711 |
For the Nine Months Ended September 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 21,207 | $ | — | $ | 21,207 | |||||||||
Net premiums earned | — | — | 21,690 | — | 21,690 | ||||||||||||||
Net investment income | 3 | 9 | 2,109 | — | 2,121 | ||||||||||||||
Equity in earnings of subsidiaries | 2,331 | 1,803 | — | (4,134 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (1 | ) | (3 | ) | (506 | ) | — | (510 | ) | ||||||||||
Losses and loss expenses | — | — | 12,197 | — | 12,197 | ||||||||||||||
Policy benefits | — | — | 427 | — | 427 | ||||||||||||||
Policy acquisition costs and administrative expenses | 48 | 144 | 6,668 | — | 6,860 | ||||||||||||||
Interest (income) expense | (266 | ) | 681 | 36 | — | 451 | |||||||||||||
Other (income) expense | (20 | ) | 26 | (98 | ) | — | (92 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 16 | — | 16 | ||||||||||||||
Chubb integration expenses | 29 | 56 | 276 | — | 361 | ||||||||||||||
Income tax expense (benefit) | 17 | (323 | ) | 862 | — | 556 | |||||||||||||
Net income | $ | 2,525 | $ | 1,225 | $ | 2,909 | $ | (4,134 | ) | $ | 2,525 | ||||||||
Comprehensive income | $ | 4,457 | $ | 2,687 | $ | 4,841 | $ | (7,528 | ) | $ | 4,457 |
Nine Months Ended September 30, 2017 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from operating activities | $ | 639 | $ | 1,472 | $ | 3,341 | $ | (2,041 | ) | $ | 3,411 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (9 | ) | (18,469 | ) | — | (18,478 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (262 | ) | — | (262 | ) | ||||||||||||
Purchases of equity securities | — | — | (125 | ) | — | (125 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | 99 | 9,116 | — | 9,215 | ||||||||||||||
Sales of equity securities | — | — | 152 | — | 152 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | 22 | 7,677 | — | 7,699 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 644 | — | 644 | ||||||||||||||
Net change in short-term investments | — | 197 | (153 | ) | — | 44 | |||||||||||||
Net derivative instruments settlements | — | (13 | ) | (157 | ) | — | (170 | ) | |||||||||||
Other | — | 6 | (68 | ) | — | (62 | ) | ||||||||||||
Net cash flows from (used for) investing activities | — | 302 | (1,645 | ) | — | (1,343 | ) | ||||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (978 | ) | — | — | — | (978 | ) | ||||||||||||
Common Shares repurchased | — | — | (707 | ) | — | (707 | ) | ||||||||||||
Repayment of long-term debt | — | (500 | ) | — | — | (500 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 1,798 | — | 1,798 | ||||||||||||||
Repayment of repurchase agreements | — | — | (1,793 | ) | — | (1,793 | ) | ||||||||||||
Proceeds from share-based compensation plans | — | — | 109 | — | 109 | ||||||||||||||
Dividend to parent company | — | — | (2,041 | ) | 2,041 | — | |||||||||||||
Advances (to) from affiliates | 617 | (658 | ) | 41 | — | — | |||||||||||||
Net payments to affiliated notional cash pooling programs(1) | (278 | ) | (617 | ) | — | 895 | — | ||||||||||||
Policyholder contract deposits | — | — | 312 | — | 312 | ||||||||||||||
Policyholder contract withdrawals | — | — | (211 | ) | — | (211 | ) | ||||||||||||
Net cash flows used for financing activities | (639 | ) | (1,775 | ) | (2,492 | ) | 2,936 | (1,970 | ) | ||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 5 | — | 5 | ||||||||||||||
Net increase (decrease) in cash | — | (1 | ) | (791 | ) | 895 | 103 | ||||||||||||
Cash – beginning of period(1) | 1 | 1 | 1,965 | (982 | ) | 985 | |||||||||||||
Cash – end of period(1) | $ | 1 | $ | — | $ | 1,174 | $ | (87 | ) | $ | 1,088 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2017 and December 31, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
Nine Months Ended September 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from operating activities | $ | 3,399 | $ | 3,892 | $ | 3,918 | $ | (7,372 | ) | $ | 3,837 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (154 | ) | (23,683 | ) | — | (23,837 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (189 | ) | — | (189 | ) | ||||||||||||
Purchases of equity securities | — | — | (100 | ) | — | (100 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | 66 | 13,797 | — | 13,863 | ||||||||||||||
Sales of equity securities | — | — | 963 | — | 963 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | 59 | 6,877 | — | 6,936 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 627 | — | 627 | ||||||||||||||
Net change in short-term investments | — | 7,627 | 4,239 | — | 11,866 | ||||||||||||||
Net derivative instruments settlements | — | (10 | ) | (171 | ) | — | (181 | ) | |||||||||||
Acquisition of subsidiaries (net of cash acquired of $71) | — | (14,282 | ) | 34 | — | (14,248 | ) | ||||||||||||
Capital contribution | (2,330 | ) | (20 | ) | (2,330 | ) | 4,680 | — | |||||||||||
Other | — | (3 | ) | 29 | — | 26 | |||||||||||||
Net cash flows from (used for) investing activities | (2,330 | ) | (6,717 | ) | 93 | 4,680 | (4,274 | ) | |||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (851 | ) | — | — | — | (851 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 1,457 | — | 1,457 | ||||||||||||||
Repayment of repurchase agreements | — | — | (1,455 | ) | — | (1,455 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 117 | — | 117 | ||||||||||||||
Dividend to parent company | — | — | (7,372 | ) | 7,372 | — | |||||||||||||
Advances (to) from affiliates | (258 | ) | 219 | 39 | — | — | |||||||||||||
Capital contribution | — | 2,330 | 2,350 | (4,680 | ) | — | |||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | 45 | 280 | — | (325 | ) | — | |||||||||||||
Policyholder contract deposits | — | — | 473 | — | 473 | ||||||||||||||
Policyholder contract withdrawals | — | — | (247 | ) | — | (247 | ) | ||||||||||||
Other | — | (4 | ) | — | — | (4 | ) | ||||||||||||
Net cash flows from (used for) financing activities | (1,064 | ) | 2,825 | (4,638 | ) | 2,367 | (510 | ) | |||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 42 | — | 42 | ||||||||||||||
Net increase (decrease) in cash | 5 | — | (585 | ) | (325 | ) | (905 | ) | |||||||||||
Cash – beginning of period(1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Cash – end of period(1) | $ | 6 | $ | 2 | $ | 2,158 | $ | (1,296 | ) | $ | 870 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2016 and December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|