Chubb Ltd - Quarter Report: 2017 March (Form 10-Q)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended March 31, 2017
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Transition Period from to
Commission File No. 1-11778
CHUBB LIMITED
(Exact name of registrant as specified in its charter)
Switzerland | 98-0091805 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Baerengasse 32
Zurich, Switzerland CH-8001
(Address of principal executive offices) (Zip Code)
+41 (0)43 456 76 00
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES þ NO ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES þ NO ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” "smaller reporting company," and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer þ | Accelerated filer ¨ | |||||
Non-accelerated filer ¨ | (Do not check if a smaller reporting company) | Smaller reporting company ¨ | ||||
Emerging growth company ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES ¨ NO þ
The number of registrant’s Common Shares (CHF 24.15 par value) outstanding as of April 21, 2017 was 466,925,420.
Page | |||
Part I. | FINANCIAL INFORMATION | ||
Item 1. | |||
Note 1. | |||
Note 2. | |||
Note 3. | |||
Note 4. | |||
Note 5. | |||
Note 6. | |||
Note 7. | |||
Note 8. | |||
Note 9. | |||
Note 10. | |||
Note 11. | |||
Note 12. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
Part II. | OTHER INFORMATION | ||
Item 1. | |||
Item 1A. | |||
Item 2. | |||
Item 6. |
2
ITEM 1. Financial Statements |
CONSOLIDATED BALANCE SHEETS (Unaudited)
Chubb Limited and Subsidiaries
March 31 | December 31 | ||||||
(in millions of U.S. dollars, except share and per share data) | 2017 | 2016 | |||||
Assets | |||||||
Investments | |||||||
Fixed maturities available for sale, at fair value (amortized cost – $79,957 and $79,536) | $ | 80,806 | $ | 80,115 | |||
(includes hybrid financial instruments of $2 and $2) | |||||||
Fixed maturities held to maturity, at amortized cost (fair value – $10,604 and $10,670) | 10,519 | 10,644 | |||||
Equity securities, at fair value (cost – $699 and $706) | 835 | 814 | |||||
Short-term investments, at fair value and amortized cost | 2,780 | 3,002 | |||||
Other investments (cost – $4,271 and $4,270) | 4,551 | 4,519 | |||||
Total investments | 99,491 | 99,094 | |||||
Cash | 1,063 | 985 | |||||
Securities lending collateral | 1,071 | 1,092 | |||||
Accrued investment income | 897 | 918 | |||||
Insurance and reinsurance balances receivable | 8,880 | 8,970 | |||||
Reinsurance recoverable on losses and loss expenses | 13,769 | 13,577 | |||||
Reinsurance recoverable on policy benefits | 187 | 182 | |||||
Deferred policy acquisition costs | 4,406 | 4,314 | |||||
Value of business acquired | 345 | 355 | |||||
Goodwill | 15,387 | 15,332 | |||||
Other intangible assets | 6,674 | 6,763 | |||||
Prepaid reinsurance premiums | 2,549 | 2,448 | |||||
Investments in partially-owned insurance companies | 666 | 666 | |||||
Other assets | 5,582 | 5,090 | |||||
Total assets | $ | 160,967 | $ | 159,786 | |||
Liabilities | |||||||
Unpaid losses and loss expenses | $ | 60,579 | $ | 60,540 | |||
Unearned premiums | 14,857 | 14,779 | |||||
Future policy benefits | 5,086 | 5,036 | |||||
Insurance and reinsurance balances payable | 5,797 | 5,637 | |||||
Securities lending payable | 1,072 | 1,093 | |||||
Accounts payable, accrued expenses, and other liabilities | 9,073 | 8,617 | |||||
Deferred tax liabilities | 967 | 988 | |||||
Repurchase agreements | 1,404 | 1,403 | |||||
Short-term debt | 300 | 500 | |||||
Long-term debt | 12,300 | 12,610 | |||||
Trust preferred securities | 308 | 308 | |||||
Total liabilities | 111,743 | 111,511 | |||||
Commitments and contingencies | |||||||
Shareholders’ equity | |||||||
Common Shares (CHF 24.15 par value; 479,783,864 shares issued; 467,223,019 and 465,968,716 shares outstanding) | 11,121 | 11,121 | |||||
Common Shares in treasury (12,560,845 and 13,815,148 shares) | (1,398 | ) | (1,480 | ) | |||
Additional paid-in capital | 14,795 | 15,335 | |||||
Retained earnings | 24,706 | 23,613 | |||||
Accumulated other comprehensive income (loss) (AOCI) | — | (314 | ) | ||||
Total shareholders’ equity | 49,224 | 48,275 | |||||
Total liabilities and shareholders’ equity | $ | 160,967 | $ | 159,786 |
3
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Unaudited)
Chubb Limited and Subsidiaries
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars, except per share data) | 2017 | 2016 | |||||
Revenues | |||||||
Net premiums written | $ | 6,710 | $ | 5,995 | |||
Decrease in unearned premiums | 62 | 602 | |||||
Net premiums earned | 6,772 | 6,597 | |||||
Net investment income | 745 | 674 | |||||
Net realized gains (losses): | |||||||
Other-than-temporary impairment (OTTI) losses gross | (19 | ) | (71 | ) | |||
Portion of OTTI losses recognized in other comprehensive income (OCI) | — | 8 | |||||
Net OTTI losses recognized in income | (19 | ) | (63 | ) | |||
Net realized gains (losses) excluding OTTI losses | 12 | (331 | ) | ||||
Total net realized gains (losses) (includes $(8) and $(152) reclassified from AOCI) | (7 | ) | (394 | ) | |||
Total revenues | 7,510 | 6,877 | |||||
Expenses | |||||||
Losses and loss expenses | 3,789 | 3,674 | |||||
Policy benefits | 168 | 126 | |||||
Policy acquisition costs | 1,397 | 1,413 | |||||
Administrative expenses | 676 | 772 | |||||
Interest expense | 154 | 146 | |||||
Other (income) expense | (70 | ) | 28 | ||||
Amortization of purchased intangibles | 64 | 7 | |||||
Chubb integration expenses | 111 | 148 | |||||
Total expenses | 6,289 | 6,314 | |||||
Income before income tax | 1,221 | 563 | |||||
Income tax (benefit) expense (includes $(6) and $(1) on reclassified unrealized losses) | 128 | 124 | |||||
Net income | $ | 1,093 | $ | 439 | |||
Other comprehensive income | |||||||
Unrealized appreciation | $ | 307 | $ | 905 | |||
Reclassification adjustment for net realized losses included in net income | 8 | 152 | |||||
315 | 1,057 | ||||||
Change in: | |||||||
Cumulative foreign currency translation adjustment | 134 | 312 | |||||
Postretirement benefit liability adjustment | (20 | ) | 2 | ||||
Other comprehensive income, before income tax | 429 | 1,371 | |||||
Income tax expense related to OCI items | (115 | ) | (269 | ) | |||
Other comprehensive income | 314 | 1,102 | |||||
Comprehensive income | $ | 1,407 | $ | 1,541 | |||
Earnings per share | |||||||
Basic earnings per share | $ | 2.33 | $ | 0.98 | |||
Diluted earnings per share | $ | 2.31 | $ | 0.97 |
See accompanying notes to the consolidated financial statements
4
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited)
Chubb Limited and Subsidiaries
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Common Shares | |||||||
Balance – beginning of period | $ | 11,121 | $ | 7,833 | |||
Shares issued for Chubb Corp acquisition | — | 3,288 | |||||
Balance – end of period | 11,121 | 11,121 | |||||
Common Shares in treasury | |||||||
Balance – beginning of period | (1,480 | ) | (1,922 | ) | |||
Common Shares repurchased | (140 | ) | — | ||||
Net shares redeemed under employee share-based compensation plans | 222 | 274 | |||||
Balance – end of period | (1,398 | ) | (1,648 | ) | |||
Additional paid-in capital | |||||||
Balance – beginning of period | 15,335 | 4,481 | |||||
Shares issued for Chubb Corp acquisition | — | 11,916 | |||||
Equity awards assumed in Chubb Corp acquisition | — | 323 | |||||
Net shares redeemed under employee share-based compensation plans | (260 | ) | (310 | ) | |||
Exercise of stock options | (21 | ) | (21 | ) | |||
Share-based compensation expense and other | 65 | 65 | |||||
Funding of dividends declared to Retained earnings | (324 | ) | (314 | ) | |||
Balance – end of period | 14,795 | 16,140 | |||||
Retained earnings | |||||||
Balance – beginning of period | 23,613 | 19,478 | |||||
Net income | 1,093 | 439 | |||||
Funding of dividends declared from Additional paid-in capital | 324 | 314 | |||||
Dividends declared on Common Shares | (324 | ) | (314 | ) | |||
Balance – end of period | 24,706 | 19,917 | |||||
Accumulated other comprehensive income | |||||||
Net unrealized appreciation on investments | |||||||
Balance – beginning of period | 1,058 | 874 | |||||
Change in period, before reclassification from AOCI, net of income tax expense of $(102) and $(232) | 205 | 673 | |||||
Amounts reclassified from AOCI, net of income tax expense of $(6) and $(1) | 2 | 151 | |||||
Change in period, net of income tax expense of $(108) and $(233) | 207 | 824 | |||||
Balance – end of period | 1,265 | 1,698 | |||||
Cumulative foreign currency translation adjustment | |||||||
Balance – beginning of period | (1,663 | ) | (1,539 | ) | |||
Change in period, net of income tax expense of $(3) and $(35) | 131 | 277 | |||||
Balance – end of period | (1,532 | ) | (1,262 | ) | |||
Postretirement benefit liability adjustment | |||||||
Balance – beginning of period | 291 | (70 | ) | ||||
Change in period, net of income tax expense of $(4) and $(1) | (24 | ) | 1 | ||||
Balance – end of period | 267 | (69 | ) | ||||
Accumulated other comprehensive income | — | 367 | |||||
Total shareholders’ equity | $ | 49,224 | $ | 45,897 |
See accompanying notes to the consolidated financial statements
5
Three Months Ended March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Cash flows from operating activities | |||||||
Net income | $ | 1,093 | $ | 439 | |||
Adjustments to reconcile net income to net cash flows from operating activities | |||||||
Net realized (gains) losses | 7 | 394 | |||||
Amortization of premiums/discounts on fixed maturities | 184 | 174 | |||||
Amortization of UPR related to the Chubb Corp acquisition | — | 570 | |||||
Deferred income taxes | (127 | ) | (42 | ) | |||
Unpaid losses and loss expenses | (154 | ) | (72 | ) | |||
Unearned premiums | 17 | (616 | ) | ||||
Future policy benefits | 40 | 28 | |||||
Insurance and reinsurance balances payable | 252 | (15 | ) | ||||
Accounts payable, accrued expenses, and other liabilities | (491 | ) | (34 | ) | |||
Income taxes payable | 191 | 143 | |||||
Insurance and reinsurance balances receivable | 30 | 601 | |||||
Reinsurance recoverable on losses and loss expenses | (122 | ) | 194 | ||||
Reinsurance recoverable on policy benefits | (5 | ) | 3 | ||||
Deferred policy acquisition costs | (59 | ) | (480 | ) | |||
Prepaid reinsurance premiums | (81 | ) | 14 | ||||
Other | 238 | (281 | ) | ||||
Net cash flows from operating activities | 1,013 | 1,020 | |||||
Cash flows from investing activities | |||||||
Purchases of fixed maturities available for sale | (6,250 | ) | (8,104 | ) | |||
Purchases of fixed maturities held to maturity | (157 | ) | (77 | ) | |||
Purchases of equity securities | (37 | ) | (33 | ) | |||
Sales of fixed maturities available for sale | 3,395 | 6,329 | |||||
Sales of equity securities | 46 | 761 | |||||
Maturities and redemptions of fixed maturities available for sale | 2,543 | 1,553 | |||||
Maturities and redemptions of fixed maturities held to maturity | 240 | 249 | |||||
Net change in short-term investments | 232 | 11,932 | |||||
Net derivative instruments settlements | (89 | ) | (22 | ) | |||
Acquisition of subsidiaries (net of cash acquired of nil and $57) | — | (14,262 | ) | ||||
Other | 17 | 59 | |||||
Net cash flows used for investing activities | (60 | ) | (1,615 | ) | |||
Cash flows from financing activities | |||||||
Dividends paid on Common Shares | (324 | ) | (218 | ) | |||
Common Shares repurchased | (128 | ) | — | ||||
Repayment of long-term debt | (500 | ) | — | ||||
Proceeds from issuance of repurchase agreements | 753 | 853 | |||||
Repayment of repurchase agreements | (752 | ) | (853 | ) | |||
Proceeds from share-based compensation plans | 42 | 51 | |||||
Policyholder contract deposits | 109 | 118 | |||||
Policyholder contract withdrawals | (58 | ) | (49 | ) | |||
Other | — | (4 | ) | ||||
Net cash flows used for financing activities | (858 | ) | (102 | ) | |||
Effect of foreign currency rate changes on cash and cash equivalents | (17 | ) | 13 | ||||
Net increase (decrease) in cash | 78 | (684 | ) | ||||
Cash – beginning of period | 985 | 1,775 | |||||
Cash – end of period | $ | 1,063 | $ | 1,091 | |||
Supplemental cash flow information | |||||||
Taxes paid | $ | 54 | $ | 106 | |||
Interest paid | $ | 75 | $ | 71 |
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Chubb Limited and Subsidiaries
1. General
a) Basis of presentation
Chubb Limited is a holding company incorporated in Zurich, Switzerland. Chubb Limited, through its subsidiaries, provides a broad range of insurance and reinsurance products to insureds worldwide. Chubb operates through the following business segments: North America Commercial P&C Insurance, North America Personal P&C Insurance, North America Agricultural Insurance, Overseas General Insurance, Global Reinsurance, and Life Insurance. Refer to Note 10 for additional information.
The interim unaudited consolidated financial statements, which include the accounts of Chubb Limited and its subsidiaries (collectively, Chubb, we, us, or our), have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) and, in the opinion of management, reflect all adjustments (consisting of normally recurring accruals) necessary for a fair statement of the results and financial position for such periods. All significant intercompany accounts and transactions, including internal reinsurance transactions, have been eliminated.
The results of operations and cash flows for any interim period are not necessarily indicative of the results for the full year. These consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in our 2016 Form 10-K.
b) Goodwill
During the three months ended March 31, 2017, Goodwill increased $55 million, reflecting the impact of foreign exchange.
c) Debt
In February 2017, Chubb INA Holdings Inc.’s $500 million of 5.7 percent senior notes matured and were fully paid. In March 2017, we reclassified $300 million of 5.8 percent senior notes, due to mature in March 2018, from Long-term debt to Short-term debt in the Consolidated balance sheets. Effective April 15, 2017, the interest rate on our $1.0 billion of unsecured junior subordinated capital securities converted to a floating rate, equal to the three-month LIBOR plus 2.25 percentage points, or approximately 3.41 percent on the conversion date. Previously, these capital securities carried interest at a rate of 6.375 percent. The scheduled maturity date for these securities is April 15, 2037.
d) Accounting guidance adopted in 2017
Stock Compensation
Effective January 2017, we prospectively adopted new guidance on stock compensation which requires recognition of the excess tax benefits or deficiencies of share-based compensation awards to employees through net income rather than through additional paid in capital. The calculation of the excess tax benefits or deficiencies is based on the difference between the market value of a stock award at the date of vesting, or at the time of exercise for a stock option, compared to the grant date fair value recognized as compensation expense in the Consolidated statements of operations. For the three months ended March 31, 2017, the excess tax benefit recorded to Income tax expense on the Consolidated statement of operations was $25 million. Additionally, the guidance allows for an election to account for forfeitures related to share-based payments either as they occur or through an estimation method. We elected to retain our current accounting for compensation expense using a forfeiture estimation process.
e) Accounting guidance not yet adopted
Revenue from Contracts with Customers
In May 2014, the Financial Accounting Standards Board (FASB) issued an accounting standard that supersedes most existing revenue recognition guidance. The standard excludes from its scope the accounting for insurance contracts, leases, financial instruments, and certain other agreements that are governed under other GAAP guidance, but could affect the revenue recognition for certain of our claims management and risk control services. The updated guidance requires an entity to recognize revenue as performance obligations are met, in order to reflect the transfer of promised goods or services to customers in an amount that reflects the consideration the entity is entitled to receive for those goods or services. The standard is effective for us in the first quarter of 2018 with early adoption permitted. The adoption of this guidance is not expected to have a material impact on our financial condition or results of operations given that the majority of our business is outside the scope of this guidance.
7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Financial Instruments – Recognition and Measurement of Financial Assets and Financial Liabilities
In January 2016, the FASB issued guidance that affects the recognition, measurement, presentation, and disclosure of financial instruments. The guidance requires equity investments to be measured at fair value with changes in fair value recognized through net income (other than those accounted for under equity method of accounting or those that result in consolidation of the investee) and an assessment of a valuation allowance on deferred tax assets related to unrealized losses of available for sale (AFS) debt securities in combination with other deferred tax assets. The standard will be effective for us in the first quarter of 2018. We are in the process of evaluating the effect the updated guidance will have on our financial condition and results of operations.
Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments
In June 2016, the FASB issued guidance on the accounting for credit losses of financial instruments that are measured at amortized cost, including held to maturity securities and reinsurance recoverables, by applying an approach based on the current expected credit losses (CECL). The estimate of expected credit losses should consider historical information, current information, as well as reasonable and supportable forecasts, including estimates of prepayments. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset in order to present the net carrying value at the amount expected to be collected on the financial asset on the Consolidated balance sheet.
The guidance also amends the current debt security other-than-temporary impairment model by requiring an estimate of the expected credit loss (ECL) only when the fair value is below the amortized cost of the asset. The length of time the fair value of an AFS debt security has been below the amortized cost will no longer impact the determination of whether a potential credit loss exists. The AFS debt security model will also require the use of a valuation allowance as compared to the current practice of writing down the asset.
The standard will be effective for us in the first quarter of 2020 with early adoption permitted in the first quarter of 2019. We will be able to assess the effect of adopting this guidance on our financial condition and results of operations closer to the date of adoption.
Statement of Cash Flows
In August 2016, the FASB issued guidance clarifying the classification of certain cash receipts and cash payments within the statement of cash flows, including distributions received from equity method investments. The guidance requires entities to make an accounting policy election to present cash flows received either in operating cash flows or investing cash flows based on cumulative equity-method earnings or on the nature of the distributions. The updated guidance will be effective for us in the first quarter of 2018 with early adoption permitted. The updated guidance should be applied retrospectively, unless it is impracticable to do so, at which point the guidance should be applied prospectively. We are in the process of evaluating the effect the updated guidance will have on our statements of cash flows.
Goodwill Impairment
In January 2017, the FASB issued updated guidance on goodwill impairment testing that eliminates Step 2 of the goodwill impairment test requiring entities to calculate the implied fair value of goodwill through a hypothetical purchase price allocation. Under the updated guidance, impairment will now be recognized as the amount by which a reporting unit’s carrying value exceeds its fair value. The standard will be effective for us in the first quarter of 2020 on a prospective basis with early adoption permitted. We do not expect the adoption of this guidance to have a material effect on our financial condition and results of operations.
8
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
2. Acquisition
The Chubb Corporation (Chubb Corp)
On January 14, 2016, we completed the acquisition of Chubb Corp, a leading provider of middle-market commercial, specialty, surety, and personal insurance for $29.5 billion, comprising $14.3 billion in cash and $15.2 billion in newly-issued stock. In addition, we assumed outstanding equity awards to employees and directors with an attributed value of $323 million. The total consideration, including the assumption of equity awards, was $29.8 billion. We recognized goodwill of $10.5 billion, attributable to expected growth and profitability, none of which is expected to be deductible for income tax purposes. Refer to the 2016 Form 10-K for additional information on this acquisition.
The consolidated financial statements include the results of Chubb Corp from the acquisition date.
The following table summarizes the results of the acquired Chubb Corp operations from January 14, 2016 to March 31, 2016 included within our 2016 Consolidated statement of operations:
(in millions of U.S. dollars) | January 14, 2016 to March 31, 2016 | ||
Total revenues | $ | 2,487 | |
Net income | $ | 255 |
The following table provides supplemental unaudited pro forma consolidated information for the three months ended March 31, 2016, as if Chubb Corp had been acquired as of January 1, 2015. The unaudited pro forma consolidated financial statements are presented solely for informational purposes and are not necessarily indicative of the consolidated results of operations that might have been achieved had the transaction been completed as of the date indicated, nor are they meant to be indicative of any anticipated consolidated future results of operations that the combined company will experience after the transaction.
Three Months Ended | |||
(in millions of U.S. dollars, except per share data) | March 31, 2016 | ||
Total revenues | $ | 7,322 | |
Net income | $ | 534 | |
Earnings per share | |||
Basic earnings per share | $ | 1.14 | |
Diluted earnings per share | $ | 1.14 |
9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
3. Investments
a) Fixed maturities
March 31, 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 | $ | 2,900 | $ | 34 | $ | (35 | ) | $ | 2,899 | $ | — | ||||||||
Foreign | 20,795 | 651 | (79 | ) | 21,367 | (3 | ) | ||||||||||||
Corporate securities | 24,372 | 603 | (133 | ) | 24,842 | (8 | ) | ||||||||||||
Mortgage-backed securities | 14,217 | 127 | (198 | ) | 14,146 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 17,673 | 81 | (202 | ) | 17,552 | — | |||||||||||||
$ | 79,957 | $ | 1,496 | $ | (647 | ) | $ | 80,806 | $ | (12 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 601 | $ | 10 | $ | (3 | ) | $ | 608 | $ | — | ||||||||
Foreign | 625 | 27 | (1 | ) | 651 | — | |||||||||||||
Corporate securities | 2,710 | 50 | (20 | ) | 2,740 | — | |||||||||||||
Mortgage-backed securities | 1,319 | 35 | — | 1,354 | — | ||||||||||||||
States, municipalities, and political subdivisions | 5,264 | 37 | (50 | ) | 5,251 | — | |||||||||||||
$ | 10,519 | $ | 159 | $ | (74 | ) | $ | 10,604 | $ | — |
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 | $ | — |
As discussed in Note 3 c), if a credit loss is incurred on an impaired fixed maturity, an OTTI is considered to have occurred and the portion of the impairment not related to credit losses (non-credit OTTI) is recognized in OCI. Included in the “OTTI Recognized in AOCI” columns above are the cumulative amounts of non-credit OTTI recognized in OCI adjusted for subsequent sales, maturities, and redemptions. OTTI recognized in AOCI does not include the impact of subsequent changes in fair value of the related securities. In periods subsequent to a recognition of OTTI in OCI, changes in the fair value of the related fixed maturities are reflected in Net unrealized appreciation on investments in the Consolidated statement of shareholders’ equity. For the three months ended March 31, 2017 and 2016, nil and $23 million, respectively, of net unrealized appreciation related to such securities is included in OCI. At both March 31, 2017 and December 31, 2016, AOCI included cumulative net unrealized
10
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
appreciation of $10 million related to securities remaining in the investment portfolio for which a non-credit OTTI was recognized.
Mortgage-backed securities (MBS) issued by U.S. government agencies are combined with all other to be announced mortgage-backed securities (TBAs) held (refer to Note 6 c) (iv)) and are included in the category, “Mortgage-backed securities”. Approximately 82 percent and 81 percent of the total mortgage-backed securities at March 31, 2017 and December 31, 2016, respectively, are represented by investments in U.S. government agency bonds. The remainder of the mortgage exposure consists of collateralized mortgage obligations and non-government mortgage-backed securities, the majority of which provide a planned structure for principal and interest payments and carry a rating of AAA by the major credit rating agencies.
The following table presents fixed maturities by contractual maturity:
March 31 | 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 | $ | 3,828 | $ | 3,851 | $ | 3,892 | $ | 3,913 | |||||||
Due after 1 year through 5 years | 23,950 | 24,413 | 24,027 | 24,429 | |||||||||||
Due after 5 years through 10 years | 27,693 | 27,955 | 27,262 | 27,379 | |||||||||||
Due after 10 years | 10,269 | 10,441 | 10,289 | 10,387 | |||||||||||
65,740 | 66,660 | 65,470 | 66,108 | ||||||||||||
Mortgage-backed securities | 14,217 | 14,146 | 14,066 | 14,007 | |||||||||||
$ | 79,957 | $ | 80,806 | $ | 79,536 | $ | 80,115 | ||||||||
Held to maturity | |||||||||||||||
Due in 1 year or less | $ | 481 | $ | 486 | $ | 430 | $ | 435 | |||||||
Due after 1 year through 5 years | 2,648 | 2,695 | 2,646 | 2,691 | |||||||||||
Due after 5 years through 10 years | 2,973 | 2,980 | 2,969 | 2,944 | |||||||||||
Due after 10 years | 3,098 | 3,089 | 3,206 | 3,172 | |||||||||||
9,200 | 9,250 | 9,251 | 9,242 | ||||||||||||
Mortgage-backed securities | 1,319 | 1,354 | 1,393 | 1,428 | |||||||||||
$ | 10,519 | $ | 10,604 | $ | 10,644 | $ | 10,670 |
Expected maturities could differ from contractual maturities because borrowers may have the right to call or prepay obligations, with or without call or prepayment penalties.
b) Equity securities
March 31 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Cost | $ | 699 | $ | 706 | |||
Gross unrealized appreciation | 144 | 129 | |||||
Gross unrealized depreciation | (8 | ) | (21 | ) | |||
Fair value | $ | 835 | $ | 814 |
c) Net realized gains (losses)
In accordance with guidance related to the recognition and presentation of OTTI, when an impairment related to a fixed maturity has occurred, OTTI is required to be recorded in Net income if management has the intent to sell the security or it is more likely than not that we will be required to sell the security before the recovery of its amortized cost. Further, in cases where we do not intend to sell the security and it is more likely than not that we will not be required to sell the security, we must evaluate the security to determine the portion of the impairment, if any, related to credit losses. If a credit loss is incurred, an OTTI is considered to have occurred and any portion of the OTTI related to credit losses must be reflected in Net income while the
11
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
portion of OTTI related to all other factors is recognized in OCI. For fixed maturities held to maturity, OTTI recognized in OCI is accreted from AOCI to the amortized cost of the fixed maturity prospectively over the remaining term of the securities.
Each quarter, securities in an unrealized loss position (impaired securities), including fixed maturities, securities lending collateral, equity securities, and other investments, are reviewed to identify impaired securities to be specifically evaluated for a potential OTTI.
For all non-fixed maturities, OTTI is evaluated based on the following:
• | 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. |
As a general rule, we also consider that equity securities in an unrealized loss position for twelve consecutive months are other than temporarily impaired. For mutual funds included in equity securities in our Consolidated balance sheets, we employ analysis similar to fixed maturities, when applicable.
Evaluation of potential credit losses related to fixed maturities
We review each fixed maturity in an unrealized loss position to assess whether the security is a candidate for credit loss. Specifically, we consider credit rating, market price, and issuer-specific financial information, among other factors, to assess the likelihood of collection of all principal and interest as contractually due. Securities for which we determine that credit loss is likely are subjected to further analysis to estimate the credit loss recognized in Net income, if any. In general, credit loss recognized in Net income equals the difference between the security’s amortized cost and the net present value of its projected future cash flows discounted at the effective interest rate implicit in the debt security. All significant assumptions used in determining credit losses are subject to change as market conditions evolve.
Corporate securities
Projected cash flows for corporate securities (principally senior unsecured bonds) are driven primarily by assumptions regarding probability of default and also the timing and amount of recoveries associated with defaults. Chubb developed projected cash flows for corporate securities using market observable data, issuer-specific information, and credit ratings. We use historical default data by Moody’s Investors Service (Moody’s) rating category to calculate a 1-in-100 year probability of default, which results in a default assumption in excess of the historical mean default rate. Consistent with management's approach, Chubb assumed a 32 percent recovery rate (the par value of a defaulted security that will be recovered) across all rating categories rather than using Moody's historical mean recovery rate of 42 percent. We believe that use of a default assumption in excess of the historical mean is conservative in light of current market conditions.
For the three months ended March 31, 2017 and 2016, credit losses recognized in Net income for corporate securities were $1 million and $17 million, respectively.
Mortgage-backed securities
For mortgage-backed securities, credit impairment is assessed using a cash flow model that estimates the cash flows on the underlying mortgages, using the security-specific collateral and transaction structure. The model estimates cash flows from the underlying mortgage loans and distributes those cash flows to various tranches of securities, considering the transaction structure and any subordination and credit enhancements that exist in that structure. The cash flow model incorporates actual cash flows on the mortgage-backed securities through the current period and then projects the remaining cash flows using a number of assumptions, including default rates, prepayment rates, and loss severity rates (the par value of a defaulted security that will not be recovered) on foreclosed properties.
For both the three months ended March 31, 2017 and 2016, there were no credit losses recognized in Net income for mortgage-backed securities.
12
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following table presents the Net realized gains (losses) and the losses included in Net realized gains (losses) and OCI as a result of conditions which caused us to conclude the decline in fair value of certain investments was “other-than-temporary”:
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Fixed maturities: | |||||||
OTTI on fixed maturities, gross | $ | (6 | ) | $ | (67 | ) | |
OTTI on fixed maturities recognized in OCI (pre-tax) | — | 8 | |||||
OTTI on fixed maturities, net | (6 | ) | (59 | ) | |||
Gross realized gains excluding OTTI | 34 | 65 | |||||
Gross realized losses excluding OTTI | (40 | ) | (196 | ) | |||
Total fixed maturities | (12 | ) | (190 | ) | |||
Equity securities: | |||||||
OTTI on equity securities | (5 | ) | (1 | ) | |||
Gross realized gains excluding OTTI | 9 | 40 | |||||
Gross realized losses excluding OTTI | — | (1 | ) | ||||
Total equity securities | 4 | 38 | |||||
OTTI on other investments | (8 | ) | (3 | ) | |||
Foreign exchange gains (losses) | (19 | ) | 39 | ||||
Investment and embedded derivative instruments | 6 | (39 | ) | ||||
Fair value adjustments on insurance derivative | 93 | (228 | ) | ||||
S&P put options and futures | (74 | ) | (15 | ) | |||
Other derivative instruments | 2 | (2 | ) | ||||
Other | 1 | 6 | |||||
Net realized gains (losses) | $ | (7 | ) | $ | (394 | ) |
The following table presents a roll-forward of pre-tax credit losses related to fixed maturities for which a portion of OTTI was recognized in OCI:
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Balance of credit losses related to securities still held – beginning of period | $ | 35 | $ | 53 | |||
Additions where no OTTI was previously recorded | — | 11 | |||||
Additions where an OTTI was previously recorded | 1 | 6 | |||||
Reductions for securities sold during the period | (4 | ) | (13 | ) | |||
Balance of credit losses related to securities still held – end of period | $ | 32 | $ | 57 |
d) Gross unrealized loss
At March 31, 2017, there were 9,408 fixed maturities out of a total of 31,098 fixed maturities in an unrealized loss position. The largest single unrealized loss in the fixed maturities was $6 million. There were 70 equity securities out of a total of 325 equity securities in an unrealized loss position. The largest single unrealized loss in the equity securities was $1 million. Fixed maturities in an unrealized loss position at March 31, 2017, comprised both investment grade and below investment grade securities for which fair value declined primarily due to widening credit spreads since the date of purchase.
13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following tables present, for all securities in an unrealized loss position (including securities on loan), the aggregate fair value and gross unrealized loss by length of time the security has continuously been in an unrealized loss position:
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
March 31, 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 | $ | 2,011 | $ | (38 | ) | $ | — | $ | — | $ | 2,011 | $ | (38 | ) | |||||||||
Foreign | 4,428 | (59 | ) | 684 | (21 | ) | 5,112 | (80 | ) | ||||||||||||||
Corporate securities | 6,139 | (121 | ) | 491 | (32 | ) | 6,630 | (153 | ) | ||||||||||||||
Mortgage-backed securities | 8,735 | (195 | ) | 131 | (3 | ) | 8,866 | (198 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 16,731 | (248 | ) | 123 | (4 | ) | 16,854 | (252 | ) | ||||||||||||||
Total fixed maturities | 38,044 | (661 | ) | 1,429 | (60 | ) | 39,473 | (721 | ) | ||||||||||||||
Equity securities | 150 | (8 | ) | — | — | 150 | (8 | ) | |||||||||||||||
Other investments | 84 | (9 | ) | — | — | 84 | (9 | ) | |||||||||||||||
Total | $ | 38,278 | $ | (678 | ) | $ | 1,429 | $ | (60 | ) | $ | 39,707 | $ | (738 | ) |
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 | ) |
e) Restricted assets
Chubb is required to maintain assets on deposit with various regulatory authorities to support its insurance and reinsurance operations. These requirements are generally promulgated in the statutory regulations of the individual jurisdictions. The assets on deposit are available to settle insurance and reinsurance liabilities. Chubb is also required to restrict assets pledged under repurchase agreements, which represent Chubb's agreement to sell securities and repurchase them at a future date for a predetermined price. We also use trust funds in certain large reinsurance transactions where the trust funds are set up for the benefit of the ceding companies and generally take the place of letter of credit (LOC) requirements. We also have investments in segregated portfolios primarily to provide collateral or guarantees for LOC and derivative transactions. Included in restricted assets at March 31, 2017 and December 31, 2016 are investments, primarily fixed maturities, totaling $20.6 billion and $20.1 billion, respectively, and cash of $97 million and $103 million, respectively.
The following table presents the components of restricted assets:
March 31 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Trust funds | $ | 14,359 | $ | 13,880 | |||
Deposits with U.S. regulatory authorities | 2,356 | 2,203 | |||||
Deposits with non-U.S. regulatory authorities | 2,192 | 2,191 | |||||
Assets pledged under repurchase agreements | 1,453 | 1,461 | |||||
Other pledged assets | 366 | 435 | |||||
$ | 20,726 | $ | 20,170 |
14
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
4. Fair value measurements
a) Fair value hierarchy
Fair value of financial assets and financial liabilities is estimated based on the framework established in the fair value accounting guidance. The guidance defines fair value as the price to sell an asset or transfer a liability (an exit price) in an orderly transaction between market participants and establishes a three-level valuation hierarchy based on the reliability of the inputs. The fair value hierarchy gives the highest priority to quoted prices in active markets and the lowest priority to unobservable data.
The three levels of the hierarchy are as follows:
• | 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 |
interest rates and yield curves, quoted prices for similar assets and liabilities in active markets, and quoted prices for identical or similar assets and liabilities in markets that are not active; and
• | Level 3 – Inputs that are unobservable and reflect management’s judgments about assumptions that market participants |
would use in pricing an asset or liability.
We categorize financial instruments within the valuation hierarchy at the balance sheet date based upon the lowest level of inputs that are significant to the fair value measurement. Accordingly, transfers between levels within the valuation hierarchy occur when there are significant changes to the inputs, such as increases or decreases in market activity, changes to the availability of current prices, changes to the transparency to underlying inputs, and whether there are significant variances in quoted prices. Transfers in and/or out of any level are assumed to occur at the end of the period.
We use pricing services to obtain fair value measurements for the majority of our investment securities. Based on management’s understanding of the methodologies used, these pricing services only produce an estimate of fair value if there is observable market information that would allow them to make a fair value estimate. Based on our understanding of the market inputs used by the pricing services, all applicable investments have been valued in accordance with GAAP. We do not adjust prices obtained from pricing services. The following is a description of the valuation techniques and inputs used to determine fair values for financial instruments carried at fair value, as well as the general classification of such financial instruments pursuant to the valuation hierarchy.
Fixed maturities
We use pricing services to estimate fair value measurements for the majority of our fixed maturities. The pricing services use market quotations for fixed maturities that have quoted prices in active markets; such securities are classified within Level 1. For fixed maturities other than U.S. Treasury securities that generally do not trade on a daily basis, the pricing services prepare estimates of fair value measurements using their pricing applications, which include available relevant market information, benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing. Additional valuation factors that can be taken into account are nominal spreads, dollar basis, and liquidity adjustments. The pricing services evaluate each asset class based on relevant market and credit information, perceived market movements, and sector news. The market inputs used in the pricing evaluation, listed in the approximate order of priority include: benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data, and industry and economic events. The extent of the use of each input is dependent on the asset class and the market conditions. Given the asset class, the priority of the use of inputs may change, or some market inputs may not be relevant. Additionally, fixed maturities valuation is more subjective when markets are less liquid due to the lack of market based inputs (i.e., stale pricing), which may increase the potential that an investment's estimated fair value is not reflective of the price at which an actual transaction would occur. The overwhelming majority of fixed maturities are classified within Level 2 because the most significant inputs used in the pricing techniques are observable. For a small number of fixed maturities, we obtain a single broker quote (typically from a market maker). Due to the disclaimers on the quotes that indicate that the price is indicative only, we include these fair value estimates in Level 3.
Equity securities
Equity securities with active markets are classified within Level 1 as fair values are based on quoted market prices. For equity securities in markets which are less active, fair values are based on market valuations and are classified within Level 2. Equity securities for which pricing is unobservable are classified within Level 3.
15
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Short-term investments
Short-term investments, which comprise securities due to mature within one year of the date of purchase that are traded in active markets, are classified within Level 1 as fair values are based on quoted market prices. Securities such as commercial paper and discount notes are classified within Level 2 because these securities are typically not actively traded due to their approaching maturity and, as such, their cost approximates fair value. Short-term investments for which pricing is unobservable are classified within Level 3.
Other investments
Fair values for the majority of Other investments including investments in partially-owned investment companies, investment funds, and limited partnerships are based on their respective net asset values or equivalent (NAV) and are excluded from the fair value hierarchy table below. Certain of our long-duration contracts are supported by assets that do not qualify for separate account reporting under GAAP. These assets comprise mutual funds classified within Level 1 in the valuation hierarchy on the same basis as other equity securities traded in active markets. Other investments also include equity securities classified within Level 1, and fixed maturities, classified within Level 2, held in rabbi trusts maintained by Chubb for deferred compensation plans, and are classified within the valuation hierarchy on the same basis as other equity securities and fixed maturities. Other investments for which pricing is unobservable are classified within Level 3.
Securities lending collateral
The underlying assets included in Securities lending collateral in the Consolidated balance sheets are fixed maturities which are classified in the valuation hierarchy on the same basis as other fixed maturities. Excluded from the valuation hierarchy is the corresponding liability related to Chubb’s obligation to return the collateral plus interest as it is reported at contract value and not fair value in the Consolidated balance sheets.
Investment derivative instruments
Actively traded investment derivative instruments, including futures, options, and forward contracts are classified within Level 1 as fair values are based on quoted market prices. The fair value of cross-currency swaps are based on market valuations and are classified within Level 2. Investment derivative instruments are recorded in either Other assets or Accounts payable, accrued expenses, and other liabilities in the Consolidated balance sheets.
Other derivative instruments
We generally maintain positions in other derivative instruments including exchange-traded equity futures contracts designed to limit exposure to a severe equity market decline, which would cause an increase in expected claims and, therefore, an increase in reserves for our guaranteed minimum death benefits (GMDB) and guaranteed living benefits (GLB) reinsurance business. Our position in exchange-traded equity futures contracts is classified within Level 1. The fair value of the majority of the remaining positions in other derivative instruments is based on significant observable inputs including equity security and interest rate indices. Accordingly, these are classified within Level 2. Other derivative instruments based on unobservable inputs are classified within Level 3. Other derivative instruments are recorded in either Other assets or Accounts payable, accrued expenses, and other liabilities in the Consolidated balance sheets.
Separate account assets
Separate account assets represent segregated funds where investment risks are borne by the customers, except to the extent of certain guarantees made by Chubb. Separate account assets comprise mutual funds classified within Level 1 in the valuation hierarchy on the same basis as other equity securities traded in active markets. Separate account assets also include fixed maturities classified within Level 2 because the most significant inputs used in the pricing techniques are observable. Excluded from the valuation hierarchy are the corresponding liabilities as they are reported at contract value and not fair value in the Consolidated balance sheets. Separate account assets are recorded in Other assets in the Consolidated balance sheets.
Guaranteed living benefits
The GLB arises from life reinsurance programs covering living benefit guarantees whereby we assume the risk of guaranteed minimum income benefits (GMIB) and guaranteed minimum accumulation benefits (GMAB) associated with variable annuity contracts. GLB’s are recorded in Accounts payable, accrued expenses, and other liabilities and Future policy benefits in the Consolidated balance sheets. For GLB reinsurance, Chubb estimates fair value using an internal valuation model which includes current market information and estimates of policyholder behavior. All of the treaties contain claim limits, which are factored into the valuation model. The fair value depends on a number of factors, including interest rates, equity markets, credit risk, current account value, market volatility, expected annuitization rates and other policyholder behavior, and changes in policyholder mortality.
16
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The most significant policyholder behavior assumptions include lapse rates and the GMIB annuitization rates. Assumptions regarding lapse rates and GMIB annuitization rates differ by treaty, but the underlying methodologies to determine rates applied to each treaty are comparable.
A lapse rate is the percentage of in-force policies surrendered in a given calendar year. All else equal, as lapse rates increase, ultimate claim payments will decrease.
The GMIB annuitization rate is the percentage of policies for which the policyholder will elect to annuitize using the guaranteed benefit provided under the GMIB. All else equal, as GMIB annuitization rates increase, ultimate claim payments will increase, subject to treaty claim limits.
The effect of changes in key market factors on assumed lapse and annuitization rates reflect emerging trends using data available from cedants. For treaties with limited experience, rates are established in line with data received from other ceding companies adjusted, as appropriate, with industry estimates. The model and related assumptions are regularly re-evaluated by management and enhanced, as appropriate, based upon additional experience obtained related to policyholder behavior and availability of updated information such as market conditions, market participant assumptions, and demographics of in-force annuities. Because of the significant use of unobservable inputs including policyholder behavior, GLB reinsurance is classified within Level 3. For the three months ended March 31, 2017 and 2016, no material technical refinements were made to the model. For detailed information on our lapse and annuitization rate assumptions, refer to Note 4 to the Consolidated Financial Statements of our 2016 Form 10-K.
Financial instruments measured at fair value on a recurring basis, by valuation hierarchy
March 31, 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 | $ | 2,222 | $ | 677 | $ | — | $ | 2,899 | |||||||
Foreign | — | 21,287 | 80 | 21,367 | |||||||||||
Corporate securities | — | 24,105 | 737 | 24,842 | |||||||||||
Mortgage-backed securities | — | 14,101 | 45 | 14,146 | |||||||||||
States, municipalities, and political subdivisions | — | 17,552 | — | 17,552 | |||||||||||
2,222 | 77,722 | 862 | 80,806 | ||||||||||||
Equity securities | 794 | — | 41 | 835 | |||||||||||
Short-term investments | 1,548 | 1,211 | 21 | 2,780 | |||||||||||
Other investments (1) | 425 | 280 | 232 | 937 | |||||||||||
Securities lending collateral | — | 1,071 | — | 1,071 | |||||||||||
Investment derivative instruments | 15 | — | — | 15 | |||||||||||
Other derivative instruments | 8 | — | — | 8 | |||||||||||
Separate account assets | 1,970 | 97 | — | 2,067 | |||||||||||
Total assets measured at fair value (1) | $ | 6,982 | $ | 80,381 | $ | 1,156 | $ | 88,519 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 30 | $ | — | $ | — | $ | 30 | |||||||
Other derivative instruments | — | — | 11 | 11 | |||||||||||
GLB (2) | — | — | 466 | 466 | |||||||||||
Total liabilities measured at fair value | $ | 30 | $ | — | $ | 477 | $ | 507 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,594 million and other investments of $20 million at March 31, 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. |
17
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
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. |
There were no transfers of financial instruments between Level 1 and Level 2 for both the three months ended March 31, 2017 and 2016.
Fair value of alternative investments
Alternative investments include investment funds, limited partnerships, and partially-owned investment companies measured at fair value using NAV as a practical expedient. The following table presents, by investment category, the expected liquidation period, fair value, and maximum future funding commitments of alternative investments:
March 31 | 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 | $ | 548 | $ | 398 | $ | 548 | $ | 428 | ||||||||
Real Assets | 3 to 7 Years | 612 | 186 | 536 | 230 | ||||||||||||
Distressed | 5 to 9 Years | 350 | 179 | 485 | 179 | ||||||||||||
Private Credit | 3 to 7 Years | 244 | 248 | 236 | 259 | ||||||||||||
Traditional | 3 to 9 Years | 1,563 | 870 | 1,550 | 930 | ||||||||||||
Vintage | 1 to 2 Years | 18 | 14 | 21 | 14 | ||||||||||||
Investment funds | Not Applicable | 259 | — | 251 | — | ||||||||||||
$ | 3,594 | $ | 1,895 | $ | 3,627 | $ | 2,040 |
18
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Included in all categories in the above table, except for Investment funds, are investments for which Chubb will never have the contractual option to redeem but receives distributions based on the liquidation of the underlying assets. Further, for all categories except for Investment funds, Chubb does not have the ability to sell or transfer the investments without the consent from the general partner of individual funds.
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 |
Investment funds
Chubb’s investment funds employ various investment strategies such as long/short equity and arbitrage/distressed. Included in this category are investments for which Chubb has the option to redeem at agreed upon value as described in each investment fund’s subscription agreement. Depending on the terms of the various subscription agreements, investment fund investments may be redeemed monthly, quarterly, semi-annually, or annually. If Chubb wishes to redeem an investment fund investment, it must first determine if the investment fund is still in a lock-up period (a time when Chubb cannot redeem its investment so that the investment fund manager has time to build the portfolio). If the investment fund is no longer in its lock-up period, Chubb must then notify the investment fund manager of its intention to redeem by the notification date prescribed by the subscription agreement. Subsequent to notification, the investment fund can redeem Chubb’s investment within several months of the notification. Notice periods for redemption of the investment funds range between 5 and 120 days. Chubb can redeem its investment funds without consent from the investment fund managers.
Level 3 financial instruments
The fair values of assets and liabilities measured at fair value using significant unobservable inputs (Level 3) consist of various inputs and assumptions that management makes when determining fair value. Management analyzes changes in fair value measurements classified within Level 3 by comparing pricing and returns of our investments to benchmarks, including month-over-month movements, investment credit spreads, interest rate movements, and credit quality of securities.
The following table presents the significant unobservable inputs used in the Level 3 liability valuations. Excluded from the table below are inputs used to determine the fair value of Level 3 assets which are based on single broker quotes and contain no quantitative unobservable inputs developed by management.
(in millions of U.S. dollars, except for percentages) | Fair Value | Valuation Technique | Significant Unobservable Inputs | Ranges | |||||||||
March 31, 2017 | December 31, 2016 | ||||||||||||
GLB (1) | $ | 466 | $ | 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. |
19
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following tables present a reconciliation of the beginning and ending balances of financial instruments measured at fair value using significant unobservable inputs (Level 3):
Assets | Liabilities | |||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | ||||||||||||||||||||||
March 31, 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 | — | 29 | — | — | — | — | — | — | ||||||||||||||||||||
Transfers out of Level 3 | — | (54 | ) | — | — | — | — | — | — | |||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (1 | ) | (8 | ) | — | — | — | 4 | — | — | ||||||||||||||||||
Net Realized Gains/Losses | (1 | ) | (1 | ) | — | — | — | — | (2 | ) | (93 | ) | ||||||||||||||||
Purchases | 14 | 156 | 1 | — | 7 | 8 | — | — | ||||||||||||||||||||
Sales | (3 | ) | (27 | ) | (1 | ) | — | — | — | — | — | |||||||||||||||||
Settlements | (3 | ) | (39 | ) | — | — | (11 | ) | (4 | ) | — | — | ||||||||||||||||
Balance – end of period | $ | 80 | $ | 737 | $ | 45 | $ | 41 | $ | 21 | $ | 233 | $ | 11 | $ | 466 | ||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (2 | ) | $ | (93 | ) |
(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 $774 million at March 31, 2017, and $853 million at December 31, 2016, which includes a fair value derivative adjustment of $466 million and $559 million, respectively. |
Assets | Liabilities | |||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
March 31, 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 | 6 | 16 | — | — | — | — | — | |||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | — | — | — | — | ||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 6 | 2 | — | — | — | — | — | |||||||||||||||||||||
Net Realized Gains/Losses | (5 | ) | (6 | ) | — | — | — | 2 | 230 | |||||||||||||||||||
Purchases (2) | 5 | 93 | — | 13 | 6 | 2 | — | |||||||||||||||||||||
Sales | (1 | ) | (14 | ) | (5 | ) | — | — | — | — | ||||||||||||||||||
Settlements | (4 | ) | (4 | ) | — | — | (7 | ) | — | — | ||||||||||||||||||
Balance – end of period | $ | 62 | $ | 261 | $ | 48 | $ | 29 | $ | 211 | $ | 10 | $ | 839 | ||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (4 | ) | $ | (7 | ) | $ | — | $ | — | $ | — | $ | 2 | $ | 230 |
(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 $1.1 billion at March 31, 2016, and $888 million at December 31, 2015, which includes a fair value derivative adjustment of $839 million and $609 million, respectively. |
(2) | Includes acquired invested assets as a result of the Chubb Corp acquisition. |
20
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
b) Financial instruments disclosed, but not measured, at fair value
Chubb uses various financial instruments in the normal course of its business. Our insurance contracts are excluded from fair value of financial instruments accounting guidance, and therefore, are not included in the amounts discussed below.
The carrying values of cash, other assets, other liabilities, and other financial instruments not included below approximated their fair values.
Investments in partially-owned insurance companies
Fair values for investments in partially-owned insurance companies are based on Chubb’s share of the net assets based on the financial statements provided by those companies and are excluded from the valuation hierarchy tables below.
Short- and long-term debt, repurchase agreements, and trust preferred securities
Where practical, fair values for short-term debt, long-term debt, repurchase agreements, and trust preferred securities are estimated using discounted cash flow calculations based principally on observable inputs including incremental borrowing rates, which reflect Chubb’s credit rating, for similar types of borrowings with maturities consistent with those remaining for the debt being valued.
The following tables present fair value, by valuation hierarchy, and carrying value of the financial instruments not measured at fair value:
March 31, 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 | $ | 518 | $ | 90 | $ | — | $ | 608 | $ | 601 | |||||||||
Foreign | — | 651 | — | 651 | 625 | ||||||||||||||
Corporate securities | — | 2,728 | 12 | 2,740 | 2,710 | ||||||||||||||
Mortgage-backed securities | — | 1,354 | — | 1,354 | 1,319 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,251 | — | 5,251 | 5,264 | ||||||||||||||
Total assets | $ | 518 | $ | 10,074 | $ | 12 | $ | 10,604 | $ | 10,519 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,404 | $ | — | $ | 1,404 | $ | 1,404 | |||||||||
Short-term debt | — | 312 | — | 312 | 300 | ||||||||||||||
Long-term debt | — | 12,757 | — | 12,757 | 12,300 | ||||||||||||||
Trust preferred securities | — | 458 | — | 458 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 14,931 | $ | — | $ | 14,931 | $ | 14,312 |
21
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
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 |
5. Unpaid losses and loss expenses
The following table presents a reconciliation of beginning and ending Unpaid losses and loss expenses:
Three Months Ended March 31 | ||||||||
(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 | — | 21,363 | ||||||
Total | 47,832 | 47,925 | ||||||
Net losses and loss expenses incurred in respect of losses occurring in: | ||||||||
Current year | 4,078 | 3,965 | ||||||
Prior years (2) | (289 | ) | (291 | ) | ||||
Total | 3,789 | 3,674 | ||||||
Net losses and loss expenses paid in respect of losses occurring in: | ||||||||
Current year | 798 | 586 | ||||||
Prior years | 3,109 | 2,963 | ||||||
Total | 3,907 | 3,549 | ||||||
Foreign currency revaluation and other | 54 | 29 | ||||||
Net unpaid losses and loss expenses – end of period | 47,768 | 48,079 | ||||||
Reinsurance recoverable on unpaid losses (1) | 12,811 | 12,127 | ||||||
Gross unpaid losses and loss expenses – end of period | $ | 60,579 | $ | 60,206 | ||||
(1) Net of provision for uncollectible reinsurance. | ||||||||
(2) Relates to prior period loss reserve development only and excludes prior period development related to reinstatement premiums, expense adjustments, and earned premiums. |
22
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
6. Commitments, contingencies, and guarantees
a) Derivative instruments
Foreign currency management
As a global company, Chubb entities transact business in multiple currencies. Our policy is to generally match assets, liabilities, and required capital for each individual jurisdiction in local currency, which would include the use of derivatives discussed below. We do not hedge our net asset non-U.S. dollar capital positions; however, we do consider hedging for planned cross border transactions.
Derivative instruments employed
Chubb maintains positions in derivative instruments such as futures, options, swaps, and foreign currency forward contracts for which the primary purposes are to manage duration and foreign currency exposure, yield enhancement, or to obtain an exposure to a particular financial market. Chubb also maintains positions in convertible securities that contain embedded derivatives. Investment derivative instruments are recorded in either Other assets (OA) or Accounts payable, accrued expenses, and other liabilities (AP), convertible bonds are recorded in Fixed maturities available for sale (FM AFS), and convertible equity securities are recorded in Equity securities (ES) in the Consolidated balance sheets. These are the most numerous and frequent derivative transactions.
In addition, Chubb from time to time purchases to be announced mortgage-backed securities (TBAs) as part of its investing activities.
Under reinsurance programs covering GLBs, Chubb assumes the risk of GLBs, including GMIB and GMAB, associated with variable annuity contracts. The GMIB risk is triggered if, at the time the contract holder elects to convert the accumulated account value to a periodic payment stream (annuitize), the accumulated account value is not sufficient to provide a guaranteed minimum level of monthly income. The GMAB risk is triggered if, at contract maturity, the contract holder’s account value is less than a guaranteed minimum value. The GLB reinsurance product meets the definition of a derivative instrument. Benefit reserves in respect of GLBs are classified as Future policy benefits (FPB) while the fair value derivative adjustment is classified within AP. Chubb also generally maintains positions in exchange-traded equity futures contracts on equity market indices to limit equity exposure in the GMDB and GLB blocks of business.
All derivative instruments are carried at fair value with changes in fair value recorded in Net realized gains (losses) in the Consolidated statements of operations. None of the derivative instruments are designated as hedges for accounting purposes.
23
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following table presents the balance sheet locations, fair values of derivative instruments in an asset or (liability) position, and notional values/payment provisions of our derivative instruments:
March 31, 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) | $ | 12 | $ | (26 | ) | $ | 2,303 | $ | 25 | $ | (50 | ) | $ | 2,220 | ||||||||||
Cross-currency swaps | OA / (AP) | — | — | 95 | — | — | 95 | ||||||||||||||||||
Options/Futures contracts on notes and bonds | OA / (AP) | 3 | (4 | ) | 834 | 6 | (4 | ) | 2,344 | ||||||||||||||||
Convertible securities (1) | FM AFS / ES | 2 | — | 7 | 2 | — | 7 | ||||||||||||||||||
$ | 17 | $ | (30 | ) | $ | 3,239 | $ | 33 | $ | (54 | ) | $ | 4,666 | ||||||||||||
Other derivative instruments | |||||||||||||||||||||||||
Futures contracts on equities (2) | OA / (AP) | $ | 4 | $ | — | $ | 1,391 | $ | 1 | $ | — | $ | 1,316 | ||||||||||||
Other | OA / (AP) | 4 | (11 | ) | 254 | 2 | (13 | ) | 214 | ||||||||||||||||
$ | 8 | $ | (11 | ) | $ | 1,645 | $ | 3 | $ | (13 | ) | $ | 1,530 | ||||||||||||
GLB(3) | (AP) / (FPB) | $ | — | $ | (774 | ) | $ | 1,186 | $ | — | $ | (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. |
At March 31, 2017 and December 31, 2016, derivative liabilities of $1 million and $10 million, respectively, included in the table above were subject to a master netting agreement. The remaining derivatives included in the table above were not subject to a master netting agreement.
b) Secured borrowings
Chubb participates in a securities lending program operated by a third-party banking institution whereby certain assets are loaned to qualified borrowers and from which we earn an incremental return. The securities lending collateral can only be drawn down by Chubb in the event that the institution borrowing the securities is in default under the lending agreement. An indemnification agreement with the lending agent protects us in the event a borrower becomes insolvent or fails to return any of the securities on loan. The collateral is recorded in Securities lending collateral and the liability is recorded in Securities lending payable in the Consolidated balance sheets.
Potential risks exist in our secured borrowing transactions due to market conditions and counterparty exposure. With collateral that we pledge, there is a risk that the collateral may not be returned at the expiration of the agreement. If the counterparty fails to return the collateral, Chubb will have free use of the borrowed funds until our collateral is returned. In addition, we may encounter the risk that Chubb may not be able to renew outstanding borrowings with a new term or with an existing counterparty due to market conditions including a decrease in demand as well as more restrictive terms from banks due to increased regulatory and capital constraints. Should this condition occur, Chubb may seek alternative borrowing sources or reduce borrowings. Additionally, increased margins and collateral requirements due to market conditions would increase our restricted assets as we are required to provide additional collateral to support the transaction.
24
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following table presents the carrying value of collateral held under securities lending agreements by investment category and remaining contractual maturity of the underlying agreements:
Remaining contractual maturity | ||||||||
March 31 | December 31 | |||||||
2017 | 2016 | |||||||
(in millions of U.S. dollars) | Overnight and Continuous | |||||||
Collateral held under securities lending agreements: | ||||||||
Cash | $ | 570 | $ | 423 | ||||
U.S. Treasury and agency | 22 | 54 | ||||||
Foreign | 233 | 578 | ||||||
Corporate securities | — | 37 | ||||||
Mortgage-backed securities | 33 | — | ||||||
Equity securities | 213 | — | ||||||
$ | 1,071 | $ | 1,092 | |||||
Gross amount of recognized liability for securities lending payable | $ | 1,072 | $ | 1,093 | ||||
Difference (1) | $ | (1 | ) | $ | (1 | ) |
(1) | The carrying value of the securities lending collateral held is $1 million lower than the securities lending payable at both March 31, 2017 and December 31, 2016, due to accrued interest recorded in the securities lending payable. |
At March 31, 2017 and December 31, 2016, our repurchase agreement obligations of $1,404 million and $1,403 million, respectively, were fully collateralized. In contrast to securities lending programs, the use of cash received is not restricted for the repurchase obligations. The fair value of the underlying securities sold remains in Fixed maturities available for sale and Equity securities and the repurchase agreement obligation is recorded in Repurchase agreements in the Consolidated balance sheets.
The following table presents the carrying value of collateral pledged under repurchase agreements by investment category and remaining contractual maturity of the underlying agreements:
Remaining contractual maturity | |||||||||||||||||||||||
March 31, 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 | 9 | 236 | 245 | 230 | 10 | 240 | |||||||||||||||||
Mortgage-backed securities | 360 | 848 | 1,208 | 339 | 881 | 1,220 | |||||||||||||||||
$ | 369 | $ | 1,084 | $ | 1,453 | $ | 569 | $ | 892 | $ | 1,461 | ||||||||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 1,404 | $ | 1,403 | |||||||||||||||||||
Difference (1) | $ | 49 | $ | 58 |
(1) | Per the repurchase agreements, the amount of collateral posted is required to exceed the amount of gross liability. |
25
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following table presents net realized gains (losses) related to derivative instrument activity in the Consolidated statements of operations:
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Investment and embedded derivative instruments | |||||||
Foreign currency forward contracts | $ | 14 | $ | (10 | ) | ||
All other futures contracts and options | (8 | ) | (34 | ) | |||
Convertible securities (1) | — | 5 | |||||
Total investment and embedded derivative instruments | $ | 6 | $ | (39 | ) | ||
GLB and other derivative instruments | |||||||
GLB (2) | $ | 93 | $ | (228 | ) | ||
Futures contracts on equities (3) | (74 | ) | (15 | ) | |||
Other | 2 | (2 | ) | ||||
Total GLB and other derivative instruments | $ | 21 | $ | (245 | ) | ||
$ | 27 | $ | (284 | ) |
(1) | Includes embedded derivatives. |
(2) | Excludes foreign exchange gains (losses) related to GLB. |
(3) | Related to GMDB and GLB blocks of business. |
c) Derivative instrument objectives
(i) Foreign currency exposure management
A foreign currency forward contract (forward) is an agreement between participants to exchange specific foreign currencies at a future date. Chubb uses forwards to minimize the effect of fluctuating foreign currencies as discussed above.
(ii) Duration management and market exposure
Futures
Futures contracts give the holder the right and obligation to participate in market movements, determined by the index or underlying security on which the futures contract is based. Settlement is made daily in cash by an amount equal to the change in value of the futures contract times a multiplier that scales the size of the contract. Exchange-traded futures contracts on money market instruments, notes and bonds are used in fixed maturity portfolios to more efficiently manage duration, as substitutes for ownership of the money market instruments, bonds and notes without significantly increasing the risk in the portfolio. Investments in futures contracts may be made only to the extent that there are assets under management not otherwise committed.
Exchange-traded equity futures contracts are used to limit exposure to a severe equity market decline, which would cause an increase in expected claims and therefore, an increase in reserves for GMDB and GLB reinsurance business.
Options
An option contract conveys to the holder the right, but not the obligation, to purchase or sell a specified amount or value of an underlying security at a fixed price. Option contracts are used in the investment portfolio as protection against unexpected shifts in interest rates, which would affect the duration of the fixed maturity portfolio. By using options in the portfolio, the overall interest rate sensitivity of the portfolio can be reduced. Option contracts may also be used as an alternative to futures contracts in the synthetic strategy as described above.
The price of an option is influenced by the underlying security, expected volatility, time to expiration, and supply and demand.
The credit risk associated with the above derivative financial instruments relates to the potential for non-performance by counterparties. Although non-performance is not anticipated, in order to minimize the risk of loss, management monitors the creditworthiness of its counterparties and obtains collateral. The performance of exchange-traded instruments is guaranteed by the exchange on which they trade. For non-exchange-traded instruments, the counterparties are principally banks which must meet certain criteria according to our investment guidelines.
26
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Cross-currency swaps
Cross-currency swaps are agreements under which two counterparties exchange interest payments and principal denominated in different currencies at a future date. We use cross-currency swaps to reduce the foreign currency and interest rate risk by converting cash flows back into local currency. We invest in foreign currency denominated investments to improve credit diversification and also to obtain better duration matching to our liabilities that is limited in the local currency market.
Other
Included within Other are derivatives intended to reduce potential losses which may arise from certain exposures in our insurance business. The economic benefit provided by these derivatives is similar to purchased reinsurance. For example, Chubb may enter into crop derivative contracts to protect underwriting results in the event of a significant decline in commodity prices. Also included within Other are certain life insurance products that meet the definition of a derivative instrument for accounting purposes.
(iii) Convertible security investments
A convertible security is a debt instrument or preferred stock that can be converted into a predetermined amount of the issuer’s equity. The convertible option is an embedded derivative within the host instruments which are classified in the investment portfolio as either available for sale or as an equity security. Chubb purchases convertible securities for their total return and not specifically for the conversion feature.
(iv) TBA
By acquiring TBAs, we make a commitment to purchase a future issuance of mortgage-backed securities. For the period between purchase of the TBAs and issuance of the underlying security, we account for our position as a derivative in the consolidated financial statements. Chubb purchases TBAs both for their total return and for the flexibility they provide related to our mortgage-backed security strategy.
(v) GLB
Under the GLB program, as the assuming entity, Chubb is obligated to provide coverage until the expiration or maturity of the underlying deferred annuity contracts or the expiry of the reinsurance treaty. Premiums received under the reinsurance treaties are classified as premium. Expected losses allocated to premiums received are classified as Future policy benefits and valued similar to GMDB reinsurance. Other changes in fair value, principally arising from changes in expected losses allocated to expected future premiums, are classified as Net realized gains (losses). Fair value represents management’s estimate of an exit price and thus, includes a risk margin. We may recognize a realized loss for other changes in fair value due to adverse changes in the capital markets (e.g., declining interest rates and/or declining equity markets) and changes in actual or estimated future policyholder behavior (e.g., increased annuitization or decreased lapse rates) although we expect the business to be profitable. We believe this presentation provides the most meaningful disclosure of changes in the underlying risk within the GLB reinsurance programs for a given reporting period.
d) Fixed maturities
At March 31, 2017, we have commitments to purchase fixed income securities of $603 million over the next several years. In April 2017, we increased these commitments by $250 million, bringing our total commitments to $853 million.
e) Other investments
At March 31, 2017, included in Other investments in the Consolidated balance sheets are investments in limited partnerships and partially-owned investment companies with a carrying value of $3.3 billion. In connection with these investments, we have commitments that may require funding of up to $1.9 billion over the next several years.
f) Taxation
At March 31, 2017, $18 million of unrecognized tax benefits remains outstanding. It is reasonably possible that over the next twelve months, the amount of unrecognized tax benefits may change resulting from the re-evaluation of unrecognized tax benefits arising from examinations of taxing authorities and the closing of tax statute limitations. With few exceptions, Chubb is no longer subject to state and local or non-U.S. income tax examinations for years before 2009.
g) Legal proceedings
Our insurance subsidiaries are subject to claims litigation involving disputed interpretations of policy coverages and, in some jurisdictions, direct actions by allegedly-injured persons seeking damages from policyholders. These lawsuits, involving claims on policies issued by our subsidiaries which are typical to the insurance industry in general and in the normal course of business, are considered in our loss and loss expense reserves. In addition to claims litigation, we are subject to lawsuits and
27
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
regulatory actions in the normal course of business that do not arise from or directly relate to claims on insurance policies. This category of business litigation typically involves, among other things, allegations of underwriting errors or misconduct, employment claims, regulatory activity, or disputes arising from our business ventures. In the opinion of management, our ultimate liability for these matters could be, but we believe is not likely to be, material to our consolidated financial condition and results of operations.
7. Shareholders’ equity
All of Chubb’s Common Shares are authorized under Swiss corporate law. Though the par value of Common Shares is stated in Swiss francs, Chubb continues to use U.S. dollars as its reporting currency for preparing consolidated financial statements. Under Swiss corporate law, dividends, including distributions through a reduction in par value (par value reduction) or from legal reserves, must be stated in Swiss francs though dividend payments are made by Chubb in U.S. dollars. At March 31, 2017, our Common Shares had a par value of CHF 24.15 per share.
At our May 2016 and 2015 annual general meetings, our shareholders approved an annual dividend for the following year of up to $2.76 per share and $2.68 per share, respectively, which were paid in four quarterly installments of $0.69 per share and $0.67 per share, respectively, at dates determined by the Board of Directors (Board) after the annual general meetings by way of a distribution from capital contribution reserves, transferred to free reserves for payment.
Dividend distributions per Common Share for the three months ended March 31, 2017 and 2016 were $0.69 (CHF 0.69) and $0.67 (CHF 0.66), per Common Share, respectively.
Common Shares in treasury are used principally for issuance upon the exercise of employee stock options, grants of restricted stock, and purchases under the Employee Stock Purchase Plan (ESPP). At March 31, 2017, 12,560,845 Common Shares remain in treasury after net shares redeemed under employee share-based compensation plans.
Chubb Limited securities repurchase authorization
There was no share repurchase program from January 2016 through October 2016. In November 2016, the Board authorized a share repurchase program of $1.0 billion of Chubb's Common Shares through December 31, 2017.
Repurchases of Chubb's Common Shares conducted in a series of open market transactions from January 1, 2017 through May 3, 2017 under the Board authorization are as follows:
(in millions of U.S. dollars, except share data) | Three Months Ended March 31, 2017 | April 1, 2017 through May 3, 2017 | |||||
Number of shares repurchased | 1,036,064 | 664,301 | |||||
Cost of shares repurchased | $ | 140 | $ | 91 | |||
Repurchase authorization remaining at end of period | $ | 860 | $ | 769 |
8. Share-based compensation
The Chubb Limited 2016 Long-Term Incentive Plan (the 2016 LTIP) permits grants of incentive and non-qualified stock options; restricted stock and restricted stock units; and performance-based restricted stock awards. The incentive and non-qualified stock options are granted principally at an option price per share equal to the grant date fair value of Chubb's Common Shares. Stock options are generally granted with a 3-year vesting period and a 10-year term and typically vest in equal annual installments over the vesting period, which is also the requisite service period. On February 23, 2017, Chubb granted 2,065,620 stock options with a weighted-average grant date fair value of $22.97 each estimated using the Black-Scholes option pricing model. The service-based restricted stock and restricted stock units are generally granted with a 4-year vesting period, based on a graded vesting schedule.
Performance-based restricted stock awards granted prior to January 2017 comprised target awards which have four installments that vest annually based on tangible book value (shareholders' equity less goodwill and intangible assets, net of tax) per share growth compared to a defined group of peer companies, and premium awards, which are earned only if tangible book value per share growth over the cumulative 4-year period after the grant of the associated target awards exceeds a higher threshold compared to our peer group. The terms of performance-based restricted stock awards granted beginning in January
28
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
2017 were updated to now include a 3-year cliff vesting provision in place of the 4-year graded vesting period. In addition, these awards now include an additional vesting criteria based on the P&C combined ratio compared to a defined group of peer companies as well as an additional vesting provision based on total shareholder return (TSR) compared to a defined group of peer companies.
Chubb's restricted stock is granted at market close price on the grant date. On February 23, 2017, Chubb granted 1,105,118 service-based restricted stock awards, 326,272 service-based restricted stock units, and 202,251 performance-based stock awards to employees and officers with a grant date fair value of $139.01 each. Each restricted stock unit represents our obligation to deliver to the holder one Common Share upon vesting.
9. Postretirement benefits
The components of net pension and other postretirement benefit costs (benefits) reflected in Net income in the Consolidated statements of operations were as follows:
Three Months Ended March 31 | |||||||||||||||||||||||
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 | $ | 16 | $ | 4 | $ | 20 | $ | — | $ | — | $ | — | |||||||||||
Interest cost | 26 | 7 | 33 | 1 | — | 1 | |||||||||||||||||
Expected return on plan assets | (47 | ) | (10 | ) | (57 | ) | (1 | ) | — | (1 | ) | ||||||||||||
Amortization of prior service cost | — | — | — | (23 | ) | — | (23 | ) | |||||||||||||||
Net periodic (benefit) cost | $ | (5 | ) | $ | 1 | $ | (4 | ) | $ | (23 | ) | $ | — | $ | (23 | ) | |||||||
2016 | |||||||||||||||||||||||
Service cost | $ | 17 | $ | 5 | $ | 22 | $ | 2 | $ | — | $ | 2 | |||||||||||
Interest cost | 27 | 8 | 35 | 5 | — | 5 | |||||||||||||||||
Expected return on plan assets | (37 | ) | (10 | ) | (47 | ) | (2 | ) | — | (2 | ) | ||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | — | — | — | |||||||||||||||||
Net periodic cost | $ | 7 | $ | 4 | $ | 11 | $ | 5 | $ | — | $ | 5 |
10. Segment information
Chubb operates through six business segments: North America Commercial P&C Insurance, North America Personal P&C Insurance, North America Agricultural Insurance, Overseas General Insurance, Global Reinsurance, and Life Insurance.
Corporate primarily includes loss and loss expenses of asbestos and environmental (A&E) run-off liabilities, and the results of our non-insurance companies including Chubb Limited, Chubb Group Management and Holdings Ltd, and Chubb INA Holdings Inc. Our exposure to A&E claims principally arises out of liabilities acquired when we purchased Westchester Specialty in 1998, CIGNA’s P&C business in 1999, and legacy Chubb Corp run-off business in 2016.
For segment reporting purposes, certain items are presented in a different manner below than in the consolidated financial statements. Management uses underwriting income as the main measure of segment performance. Chubb calculates underwriting income by subtracting Losses and loss expenses, Policy benefits, Policy acquisition costs, and Administrative expenses from Net premiums earned. To calculate segment income, include net investment income, other (income) expense, and amortization of purchased intangibles.
For the Life Insurance segment, management includes Net investment income and (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP as components of Life Insurance underwriting income. For example, for the three months ended March 31, 2017, Life Insurance underwriting income of $64 million includes Net investment income of $75 million and gains from fair value changes in separate account assets of $30 million. The gains from fair value changes in separate account assets are reported in Other (income) expense in the table below.
29
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
The following tables present the Statement of Operations by segment:
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 | |||||||||||||||||||||||||||||||
March 31, 2017 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 2,742 | $ | 984 | $ | 61 | $ | 2,200 | $ | 199 | $ | 524 | $ | — | $ | 6,710 | |||||||||||||||
Net premiums earned | 3,041 | 1,086 | 14 | 1,936 | 189 | 506 | — | 6,772 | |||||||||||||||||||||||
Losses and loss expenses | 1,860 | 633 | (73 | ) | 1,071 | 94 | 193 | 11 | 3,789 | ||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 168 | — | 168 | |||||||||||||||||||||||
Policy acquisition costs | 487 | 217 | (1 | ) | 529 | 51 | 114 | — | 1,397 | ||||||||||||||||||||||
Administrative expenses | 231 | 65 | (5 | ) | 245 | 10 | 72 | 58 | 676 | ||||||||||||||||||||||
Underwriting income (loss) | 463 | 171 | 93 | 91 | 34 | (41 | ) | (69 | ) | 742 | |||||||||||||||||||||
Net investment income (loss) | 478 | 55 | 6 | 148 | 62 | 75 | (79 | ) | 745 | ||||||||||||||||||||||
Other (income) expense | 4 | 1 | — | (1 | ) | — | (29 | ) | (45 | ) | (70 | ) | |||||||||||||||||||
Amortization expense of purchased intangibles | — | 3 | 7 | 11 | — | 1 | 42 | 64 | |||||||||||||||||||||||
Segment income (loss) | $ | 937 | $ | 222 | $ | 92 | $ | 229 | $ | 96 | $ | 62 | $ | (145 | ) | $ | 1,493 | ||||||||||||||
Net realized gains (losses) including OTTI | (7 | ) | (7 | ) | |||||||||||||||||||||||||||
Interest expense | 154 | 154 | |||||||||||||||||||||||||||||
Chubb integration expenses | 111 | 111 | |||||||||||||||||||||||||||||
Income tax expense | 128 | 128 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (545 | ) | $ | 1,093 |
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 | |||||||||||||||||||||||||||||||
March 31, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 2,302 | $ | 871 | $ | 64 | $ | 2,041 | $ | 201 | $ | 516 | $ | — | $ | 5,995 | |||||||||||||||
Net premiums earned | 2,896 | 1,024 | 23 | 1,955 | 202 | 497 | — | 6,597 | |||||||||||||||||||||||
Losses and loss expenses | 1,747 | 661 | (30 | ) | 1,021 | 89 | 177 | 9 | 3,674 | ||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 126 | — | 126 | |||||||||||||||||||||||
Policy acquisition costs | 482 | 249 | 4 | 503 | 53 | 122 | — | 1,413 | |||||||||||||||||||||||
Administrative expenses | 266 | 88 | (4 | ) | 263 | 14 | 72 | 73 | 772 | ||||||||||||||||||||||
Underwriting income (loss) | 401 | 26 | 53 | 168 | 46 | — | (82 | ) | 612 | ||||||||||||||||||||||
Net investment income (loss) | 426 | 47 | 5 | 146 | 67 | 67 | (84 | ) | 674 | ||||||||||||||||||||||
Other (income) expense | — | 1 | — | (5 | ) | (1 | ) | 6 | 27 | 28 | |||||||||||||||||||||
Amortization expense (benefit) of purchased intangibles | — | 8 | 7 | 11 | — | 1 | (20 | ) | 7 | ||||||||||||||||||||||
Segment income (loss) | $ | 827 | $ | 64 | $ | 51 | $ | 308 | $ | 114 | $ | 60 | $ | (173 | ) | $ | 1,251 | ||||||||||||||
Net realized gains (losses) including OTTI | (394 | ) | (394 | ) | |||||||||||||||||||||||||||
Interest expense | 146 | 146 | |||||||||||||||||||||||||||||
Chubb integration expenses | 148 | 148 | |||||||||||||||||||||||||||||
Income tax expense | 124 | 124 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (985 | ) | $ | 439 |
30
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Underwriting assets are reviewed in total by management for purposes of decision-making. Other than Unpaid losses and loss expenses, Reinsurance recoverables, Goodwill and Other intangible assets, Chubb does not allocate assets to its segments.
11. Earnings per share
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars, except share and per share data) | 2017 | 2016 | |||||
Numerator: | |||||||
Net income | $ | 1,093 | $ | 439 | |||
Denominator: | |||||||
Denominator for basic earnings per share: | |||||||
Weighted-average shares outstanding | 468,903,086 | 446,739,586 | |||||
Denominator for diluted earnings per share: | |||||||
Share-based compensation plans | 3,828,604 | 3,270,156 | |||||
Weighted-average shares outstanding and assumed conversions | 472,731,690 | 450,009,742 | |||||
Basic earnings per share | $ | 2.33 | $ | 0.98 | |||
Diluted earnings per share | $ | 2.31 | $ | 0.97 | |||
Potential anti-dilutive share conversions | 969,654 | 2,074,308 |
Excluded from weighted-average shares outstanding and assumed conversions is the impact of securities that would have been anti-dilutive during the respective periods.
12. Information provided in connection with outstanding debt of subsidiaries
The following tables present condensed consolidating financial information at March 31, 2017 and December 31, 2016, and for the three months ended March 31, 2017 and 2016 for Chubb Limited (Parent Guarantor) and Chubb INA Holdings Inc. (Subsidiary Issuer). The Subsidiary Issuer is an indirect 100 percent-owned subsidiary of the Parent Guarantor. The Parent Guarantor fully and unconditionally guarantees certain of the debt of the Subsidiary Issuer. Condensed consolidating financial information of the Parent Guarantor and Subsidiary Issuer are presented on the equity method of accounting. The revenues and expenses and cash flows of the subsidiaries of the Subsidiary Issuer are presented in the Other Chubb Limited Subsidiaries column on a combined basis.
31
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Condensed Consolidating Balance Sheet at March 31, 2017
(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 | $ | 25 | $ | 304 | $ | 99,162 | $ | — | $ | 99,491 | |||||||||
Cash (1) | 6 | 1 | 2,328 | (1,272 | ) | 1,063 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 10,956 | (2,076 | ) | 8,880 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 24,015 | (10,246 | ) | 13,769 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,145 | (958 | ) | 187 | |||||||||||||
Value of business acquired | — | — | 345 | — | 345 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,061 | — | 22,061 | ||||||||||||||
Investments in subsidiaries | 39,156 | 50,242 | — | (89,398 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 10,396 | — | — | (10,396 | ) | — | |||||||||||||
Other assets | 4 | 519 | 18,642 | (3,994 | ) | 15,171 | |||||||||||||
Total assets | $ | 49,587 | $ | 51,066 | $ | 178,654 | $ | (118,340 | ) | $ | 160,967 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 70,269 | $ | (9,690 | ) | $ | 60,579 | ||||||||
Unearned premiums | — | — | 18,343 | (3,486 | ) | 14,857 | |||||||||||||
Future policy benefits | — | — | 6,044 | (958 | ) | 5,086 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 10,028 | 368 | (10,396 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | — | 1,272 | — | (1,272 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,404 | — | 1,404 | ||||||||||||||
Short-term debt | — | 300 | — | — | 300 | ||||||||||||||
Long-term debt | — | 12,289 | 11 | — | 12,300 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 363 | 1,699 | 17,987 | (3,140 | ) | 16,909 | |||||||||||||
Total liabilities | 363 | 25,896 | 114,426 | (28,942 | ) | 111,743 | |||||||||||||
Total shareholders’ equity | 49,224 | 25,170 | 64,228 | (89,398 | ) | 49,224 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 49,587 | $ | 51,066 | $ | 178,654 | $ | (118,340 | ) | $ | 160,967 |
(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 March 31, 2017, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
32
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Condensed Consolidating Balance Sheet at December 31, 2016
(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. |
33
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Condensed Consolidating Statements of Operations and Comprehensive Income
For the Three Months Ended March 31, 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 | $ | — | $ | — | $ | 6,710 | $ | — | $ | 6,710 | |||||||||
Net premiums earned | — | — | 6,772 | — | 6,772 | ||||||||||||||
Net investment income | — | 3 | 742 | — | 745 | ||||||||||||||
Equity in earnings of subsidiaries | 1,027 | 701 | — | (1,728 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (13 | ) | 6 | — | (7 | ) | ||||||||||||
Losses and loss expenses | — | — | 3,789 | — | 3,789 | ||||||||||||||
Policy benefits | — | — | 168 | — | 168 | ||||||||||||||
Policy acquisition costs and administrative expenses | 18 | 14 | 2,041 | — | 2,073 | ||||||||||||||
Interest (income) expense | (84 | ) | 221 | 17 | — | 154 | |||||||||||||
Other (income) expense | (6 | ) | 15 | (79 | ) | — | (70 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 64 | — | 64 | ||||||||||||||
Chubb integration expenses | — | 49 | 62 | — | 111 | ||||||||||||||
Income tax expense (benefit) | 6 | (112 | ) | 234 | — | 128 | |||||||||||||
Net income | $ | 1,093 | $ | 504 | $ | 1,224 | $ | (1,728 | ) | $ | 1,093 | ||||||||
Comprehensive income | $ | 1,407 | $ | 791 | $ | 1,538 | $ | (2,329 | ) | $ | 1,407 |
Condensed Consolidating Statements of Operations and Comprehensive Income
For the Three Months Ended March 31, 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 | $ | — | $ | — | $ | 5,995 | $ | — | $ | 5,995 | |||||||||
Net premiums earned | — | — | 6,597 | — | 6,597 | ||||||||||||||
Net investment income | 1 | 4 | 669 | — | 674 | ||||||||||||||
Equity in earnings of subsidiaries | 375 | 506 | — | (881 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | — | (394 | ) | — | (394 | ) | ||||||||||||
Losses and loss expenses | — | — | 3,674 | — | 3,674 | ||||||||||||||
Policy benefits | — | — | 126 | — | 126 | ||||||||||||||
Policy acquisition costs and administrative expenses | 17 | 36 | 2,132 | — | 2,185 | ||||||||||||||
Interest (income) expense | (80 | ) | 215 | 11 | — | 146 | |||||||||||||
Other (income) expense | (9 | ) | 10 | 27 | — | 28 | |||||||||||||
Amortization of purchased intangibles | — | — | 7 | — | 7 | ||||||||||||||
Chubb integration expenses | 3 | 137 | 8 | — | 148 | ||||||||||||||
Income tax expense (benefit) | 6 | (150 | ) | 268 | — | 124 | |||||||||||||
Net income | $ | 439 | $ | 262 | $ | 619 | $ | (881 | ) | $ | 439 | ||||||||
Comprehensive income (loss) | $ | 1,541 | $ | 1,056 | $ | 1,721 | $ | (2,777 | ) | $ | 1,541 |
34
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 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 (used for) operating activities | $ | 584 | $ | (156 | ) | $ | 1,081 | $ | (496 | ) | $ | 1,013 | |||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (4 | ) | (6,246 | ) | — | (6,250 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (157 | ) | — | (157 | ) | ||||||||||||
Purchases of equity securities | — | — | (37 | ) | — | (37 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | — | 3,395 | — | 3,395 | ||||||||||||||
Sales of equity securities | — | — | 46 | — | 46 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | 7 | 2,536 | — | 2,543 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 240 | — | 240 | ||||||||||||||
Net change in short-term investments | — | 173 | 59 | — | 232 | ||||||||||||||
Net derivative instruments settlements | — | (2 | ) | (87 | ) | — | (89 | ) | |||||||||||
Other | — | — | 17 | — | 17 | ||||||||||||||
Net cash flows from (used for) investing activities | — | 174 | (234 | ) | — | (60 | ) | ||||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (324 | ) | — | — | — | (324 | ) | ||||||||||||
Common Shares repurchased | — | — | (128 | ) | — | (128 | ) | ||||||||||||
Repayment of long-term debt | — | (500 | ) | — | — | (500 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 753 | — | 753 | ||||||||||||||
Repayment of repurchase agreements | — | — | (752 | ) | — | (752 | ) | ||||||||||||
Proceeds from share-based compensation plans | — | — | 42 | — | 42 | ||||||||||||||
Dividend to parent company | — | — | (496 | ) | 496 | — | |||||||||||||
Advances (to) from affiliates | 108 | (171 | ) | 63 | — | — | |||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | (363 | ) | 653 | — | (290 | ) | — | ||||||||||||
Policyholder contract deposits | — | — | 109 | — | 109 | ||||||||||||||
Policyholder contract withdrawals | — | — | (58 | ) | — | (58 | ) | ||||||||||||
Net cash flows used for financing activities | (579 | ) | (18 | ) | (467 | ) | 206 | (858 | ) | ||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | (17 | ) | — | (17 | ) | ||||||||||||
Net increase in cash | 5 | — | 363 | (290 | ) | 78 | |||||||||||||
Cash – beginning of period(1) | 1 | 1 | 1,965 | (982 | ) | 985 | |||||||||||||
Cash – end of period(1) | $ | 6 | $ | 1 | $ | 2,328 | $ | (1,272 | ) | $ | 1,063 |
(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 March 31, 2017 and December 31, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
35
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – continued (Unaudited)
Chubb Limited and Subsidiaries
Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 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 | $ | 3,272 | $ | 3,109 | $ | 1,011 | $ | (6,372 | ) | $ | 1,020 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | — | (8,104 | ) | — | (8,104 | ) | ||||||||||||
Purchases of fixed maturities held to maturity | — | — | (77 | ) | — | (77 | ) | ||||||||||||
Purchases of equity securities | — | — | (33 | ) | — | (33 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | — | 6,329 | — | 6,329 | ||||||||||||||
Sales of equity securities | — | — | 761 | — | 761 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | — | 1,553 | — | 1,553 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 249 | — | 249 | ||||||||||||||
Net change in short-term investments | — | 7,788 | 4,144 | — | 11,932 | ||||||||||||||
Net derivative instruments settlements | — | — | (22 | ) | — | (22 | ) | ||||||||||||
Acquisition of subsidiaries (net of cash acquired of $57) | — | (14,282 | ) | 20 | — | (14,262 | ) | ||||||||||||
Capital contribution | (2,330 | ) | — | (2,330 | ) | 4,660 | — | ||||||||||||
Other | — | — | 59 | — | 59 | ||||||||||||||
Net cash flows from (used for) investing activities | (2,330 | ) | (6,494 | ) | 2,549 | 4,660 | (1,615 | ) | |||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (218 | ) | — | — | — | (218 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 853 | — | 853 | ||||||||||||||
Repayment of repurchase agreements | — | — | (853 | ) | — | (853 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 51 | — | 51 | ||||||||||||||
Dividend to parent company | — | — | (6,372 | ) | 6,372 | — | |||||||||||||
Advances (to) from affiliates | (362 | ) | 350 | 12 | — | — | |||||||||||||
Capital contribution | — | 2,330 | 2,330 | (4,660 | ) | — | |||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | (361 | ) | 710 | — | (349 | ) | — | ||||||||||||
Policyholder contract deposits | — | — | 118 | — | 118 | ||||||||||||||
Policyholder contract withdrawals | — | — | (49 | ) | — | (49 | ) | ||||||||||||
Other | — | (4 | ) | — | — | (4 | ) | ||||||||||||
Net cash flows from (used for) financing activities | (941 | ) | 3,386 | (3,910 | ) | 1,363 | (102 | ) | |||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 13 | — | 13 | ||||||||||||||
Net increase (decrease) in cash | 1 | 1 | (337 | ) | (349 | ) | (684 | ) | |||||||||||
Cash – beginning of period(1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Cash – end of period(1) | $ | 2 | $ | 3 | $ | 2,406 | $ | (1,320 | ) | $ | 1,091 |
(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 March 31, 2016 and December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
36
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
The following is a discussion of our results of operations, financial condition, and liquidity and capital resources as of and for the three months ended March 31, 2017.
All comparisons in this discussion are to the corresponding prior year period unless otherwise indicated.
Our results of operations and cash flows for any interim period are not necessarily indicative of our results for the full year. This discussion should be read in conjunction with our consolidated financial statements and related notes and our Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2016 (2016 Form 10-K).
Other Information
We routinely post important information for investors on our website (investors.chubb.com). We use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Securities and Exchange Commission (SEC) Regulation FD (Fair Disclosure). Accordingly, investors should monitor the Investor Information portion of our website, in addition to following our press releases, SEC filings, public conference calls, and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this report.
MD&A Index | Page |
37
Forward-Looking Statements |
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements. Any written or oral statements made by us or on our behalf may include forward-looking statements that reflect our current views with respect to future events and financial performance. These forward-looking statements are subject to certain risks, uncertainties, and other factors that could, should potential events occur, cause actual results to differ materially from such statements. These risks, uncertainties, and other factors, which are described in more detail elsewhere herein and in other documents we file with the U.S. Securities and Exchange Commission (SEC), include but are not limited to:
• | losses arising out of natural or man-made catastrophes such as hurricanes, typhoons, earthquakes, floods, climate change (including effects on weather patterns; greenhouse gases; sea; land and air temperatures; sea levels; and rain and snow), nuclear accidents, or terrorism which could be affected by: |
• | the number of insureds and ceding companies affected; |
• | the amount and timing of losses actually incurred and reported by insureds; |
• | the impact of these losses on our reinsurers and the amount and timing of reinsurance recoverable actually received; |
• | the cost of building materials and labor to reconstruct properties or to perform environmental remediation following a catastrophic event; and |
• | complex coverage and regulatory issues such as whether losses occurred from storm surge or flooding and related lawsuits; |
• | actions that rating agencies may take from time to time, such as financial strength or credit ratings downgrades or placing these ratings on credit watch negative or the equivalent; |
• | the ability to collect reinsurance recoverable, credit developments of reinsurers, and any delays with respect thereto and changes in the cost, quality, or availability of reinsurance; |
• | actual loss experience from insured or reinsured events and the timing of claim payments; |
• | the uncertainties of the loss-reserving and claims-settlement processes, including the difficulties associated with assessing environmental damage and asbestos-related latent injuries, the impact of aggregate-policy-coverage limits, the impact of bankruptcy protection sought by various asbestos producers and other related businesses, and the timing of loss payments; |
• | changes to our assessment as to whether it is more likely than not that we will be required to sell, or have the intent to sell, available for sale fixed maturity investments before their anticipated recovery; |
• | infection rates and severity of pandemics and their effects on our business operations and claims activity; |
• | developments in global financial markets, including changes in interest rates, stock markets, and other financial markets, increased government involvement or intervention in the financial services industry, the cost and availability of financing, and foreign currency exchange rate fluctuations (which we refer to in this report as foreign exchange and foreign currency exchange), which could affect our statement of operations, investment portfolio, financial condition, and financing plans; |
• | general economic and business conditions resulting from volatility in the stock and credit markets and the depth and duration of potential recession; |
• | global political conditions, the occurrence of any terrorist attacks, including any nuclear, radiological, biological, or chemical events, or the outbreak and effects of war, and possible business disruption or economic contraction that may result from such events; |
• | the potential impact of the United Kingdom’s vote to withdraw from the European Union, including political, regulatory, social, and economic uncertainty and market and exchange rate volatility; |
• | judicial decisions and rulings, new theories of liability, legal tactics, and settlement terms; |
• | the effects of public company bankruptcies and/or accounting restatements, as well as disclosures by and investigations of public companies relating to possible accounting irregularities, and other corporate governance issues, including the effects of such events on: |
• | the capital markets; |
• | the markets for directors and officers (D&O) and errors and omissions (E&O) insurance; and |
• | claims and litigation arising out of such disclosures or practices by other companies; |
38
• | uncertainties relating to governmental, legislative and regulatory policies, developments, actions, investigations, and treaties, which, among other things, could subject us to insurance regulation or taxation in additional jurisdictions or affect our current operations; |
• | the actual amount of new and renewal business, market acceptance of our products, and risks associated with the introduction of new products and services and entering new markets, including regulatory constraints on exit strategies; |
• | the competitive environment in which we operate, including trends in pricing or in policy terms and conditions, which may differ from our projections and changes in market conditions that could render our business strategies ineffective or obsolete; |
• | acquisitions made by us performing differently than expected, our failure to realize anticipated expense-related efficiencies or growth from acquisitions, the impact of acquisitions on our pre-existing organization, or announced acquisitions not closing; |
• | risks and uncertainties relating to our acquisition of The Chubb Corporation (Chubb Corp acquisition) including our ability to successfully integrate the acquired company; |
• | risks associated with being a Swiss corporation, including reduced flexibility with respect to certain aspects of capital management and the potential for additional regulatory burdens; |
• | the potential impact from government-mandated insurance coverage for acts of terrorism; |
• | the availability of borrowings and letters of credit under our credit facilities; |
• | the adequacy of collateral supporting funded high deductible programs; |
• | changes in the distribution or placement of risks due to increased consolidation of insurance and reinsurance brokers; |
• | material differences between actual and expected assessments for guaranty funds and mandatory pooling arrangements; |
• | the effects of investigations into market practices in the property and casualty (P&C) industry; |
• | changing rates of inflation and other economic conditions, for example, recession; |
• | the amount of dividends received from subsidiaries; |
• | loss of the services of any of our executive officers without suitable replacements being recruited in a reasonable time frame; |
• | the ability of our technology resources, including information systems and security, to perform as anticipated such as with respect to preventing material information technology failures or third-party infiltrations or hacking resulting in consequences adverse to Chubb or its customers or partners; and |
• | management’s response to these factors and actual events (including, but not limited to, those described above). |
The words “believe,” “anticipate,” “estimate,” “project,” “should,” “plan,” “expect,” “intend,” “hope,” “feel,” “foresee,” “will likely result,” or “will continue,” and variations thereof and similar expressions, identify forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. We undertake no obligation to publicly update or review any forward-looking statements, whether as a result of new information, future events, or otherwise.
39
Overview |
Chubb Limited is the Swiss-incorporated holding company of the Chubb Group of Companies. Chubb Limited, which is headquartered in Zurich, Switzerland, and its direct and indirect subsidiaries (collectively, the Chubb Group of Companies, Chubb, we, us, or our) are a global insurance and reinsurance organization, serving the needs of a diverse group of clients worldwide. At March 31, 2017, we had total assets of $161 billion and shareholders’ equity of $49 billion. Chubb was incorporated in 1985 at which time it opened its first business office in Bermuda and continues to maintain operations in Bermuda.
We operate through six business segments: North America Commercial P&C Insurance, North America Personal P&C Insurance, North America Agricultural Insurance, Overseas General Insurance, Global Reinsurance, and Life Insurance. For more information on our segments refer to “Segment Information” under Item 1 in our 2016 Form 10-K.
Financial Highlights for the Three Months Ended March 31, 2017 |
• | Net income was $1,093 million compared with $439 million in the prior year period. |
• | Total company and P&C net premiums written were $6.7 billion and $6.2 billion, respectively, up 11.9 percent and 12.9 percent due to the timing of the Chubb Corp acquisition. The prior year quarter excluded production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period) of $855 million. On a comparative basis, which includes the 14-day stub period, net premiums written decreased 2.0 percent. |
• | Since the acquisition of Chubb Corp, we have entered into new reinsurance agreements with third-party reinsurers for certain legacy Chubb Corp business, and have taken other merger-related underwriting actions, including exiting certain types of business that do not meet our underwriting standards or adhere to our risk diversification strategy. We have also conformed the timing of premium recognition for certain Chubb Corp foreign subsidiaries to be on the same basis as legacy ACE. Together, these items adversely impacted P&C net premiums written growth by $260 million. Excluding these items, P&C net premiums written were up 2.2 percent. |
• | P&C combined ratio was 87.5 percent compared with 90.0 percent in the prior year period which included 1.0 percentage points from the unfavorable impact of initial year purchase accounting adjustments related to the Chubb Corp acquisition. |
• | Total incremental integration-related savings recognized in the quarter were $124 million pre-tax. These savings favorably impacted the P&C combined ratio by 2.0 percentage points. |
• | Total pre-tax and after-tax catastrophe losses were $206 million (3.3 percentage points of the combined ratio) and $164 million, respectively, compared with $258 million (4.3 percentage points of the combined ratio) and $204 million, respectively, in the prior year period. |
• | Total pre-tax and after-tax favorable prior period development was $231 million (3.8 percentage points of the combined ratio) and $155 million, respectively, compared with $247 million pre-tax (4.2 percentage points of the combined ratio) and $198 million in the prior year period. Favorable prior period development in the quarter is net of a pre-tax charge of $41 million related to a change in the discount rate in the U.K. applied to lump sum bodily injury payments (Ogden rate). Pre-tax prior period development also included a net favorable adjustment of $79 million in our North America Agricultural Insurance segment related to the 2016 crop year loss estimate, compared to the prior year which included a net favorable adjustment of $41 million related to the 2015 crop year loss estimate. |
• | Net investment income was $745 million compared with $674 million in the prior year period. Excluding the amortization of the fair value adjustment on acquired invested assets of Chubb Corp, net investment income was $836 million, compared with $767 million, up 9.0 percent, or up 3.0 percent when including the 14-day stub period in 2016. |
• | Share repurchases totaled $140 million, or approximately 1.0 million shares, during the quarter. |
Outlook
Chubb produced net income of $1.1 billion for the three months ended March 31, 2017, driven by our strong underwriting results and investment income. Net premiums reflected strong renewal retention and growth in new business from cross-selling and the strength of the organization. In addition, as expected, net premiums were impacted by merger-related accounting and underwriting actions, which we expect will lessen as we move through the year. Operationally and financially, all areas of integration are on track or ahead of schedule.
Our effective income tax rate for the quarter was 10.5 percent reflecting an accounting election made during the quarter related to the treatment of certain, discrete investments which resulted in a one-time income tax benefit from the release of the associated deferred tax liability. The future tax benefit or expense resulting from this accounting election will vary based on the
40
changes in these investments. In addition, the effective tax rate also included a benefit from the required adoption of new accounting guidance on stock compensation. The future tax benefit or expense resulting from this new guidance will vary based on the stock price at the time of vesting; however, it is not expected to have a material impact on our effective tax rate for the remainder of the year, as the majority of our share based awards vest within the first quarter. Refer to the effective tax rate section for additional information on these items.
For the remainder of the year, our quarterly effective tax rate, excluding the impact of the Chubb integration expenses, the amortization of the fair value adjustment on acquired invested assets and long-term debt related to the Chubb Corp acquisition, and realized gains (losses) is expected to be within our normal expected range of 16 percent to 18 percent.
We recognized a pre-tax benefit of $28 million in the quarter related to the postretirement benefits harmonization which occurred in the fourth quarter of 2016, of which approximately $25 million reduced administrative expenses and $3 million reduced loss and loss expenses. We expect to continue to recognize benefits of approximately $25 million each quarter for the next five years.
We incurred a charge of $17 million, pre-tax and after-tax, in the quarter related to the increase in the long-term benefit ratio in our variable annuity reinsurance business during the fourth quarter of 2016. We expect a similar impact each quarter for the remainder of 2017.
Amortization expense, pre-tax, related to purchased intangibles was $64 million compared with $7 million in the prior year period. The increase in amortization expense was primarily driven by the amortization pattern of agency relationships and renewal rights acquired as part of the Chubb Corp acquisition. We expect pre-tax amortization expenses to be approximately $65 million each quarter for the remainder of 2017.
In addition, effective April 15, 2017, the interest rate on our $1.0 billion of unsecured junior subordinated capital securities converted to a floating rate, equal to the three-month LIBOR plus 2.25 percentage points, or approximately 3.41 percent on the conversion date. This conversion is expected to reduce annual pre-tax interest expense by $30 million, based on the current LIBOR.
Net investment income, excluding the amortization of the fair value adjustment on acquired invested assets of Chubb Corp of $91 million, was $836 million pre-tax in the quarter. While there are always a number of factors that impact the variability in investment income, we expect our quarterly run rate to remain in a range of $830 million to $840 million, excluding the amortization of the fair value adjustment on acquired invested assets.
41
Consolidated Operating Results – Three Months Ended March 31, 2017 and 2016 |
Three Months Ended | ||||||||||
March 31 | % Change | |||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | |||||||
Net premiums written (1) | $ | 6,710 | $ | 5,995 | 11.9 | % | ||||
Net premiums earned (1) | 6,772 | 6,597 | 2.6 | % | ||||||
Net investment income | 745 | 674 | 10.5 | % | ||||||
Net realized gains (losses) | (7 | ) | (394 | ) | (98.2 | )% | ||||
Total revenues | 7,510 | 6,877 | 9.2 | % | ||||||
Losses and loss expenses | 3,789 | 3,674 | 3.1 | % | ||||||
Policy benefits | 168 | 126 | 33.3 | % | ||||||
Policy acquisition costs | 1,397 | 1,413 | (1.1 | )% | ||||||
Administrative expenses | 676 | 772 | (12.4 | )% | ||||||
Interest expense | 154 | 146 | 5.5 | % | ||||||
Other (income) expense | (70 | ) | 28 | NM | ||||||
Amortization of purchased intangibles | 64 | 7 | NM | |||||||
Chubb integration expenses | 111 | 148 | (25.0 | )% | ||||||
Total expenses | 6,289 | 6,314 | (0.4 | )% | ||||||
Income before income tax | 1,221 | 563 | 116.9 | % | ||||||
Income tax expense | 128 | 124 | 3.2 | % | ||||||
Net income | $ | 1,093 | $ | 439 | 149.2 | % | ||||
NM – not meaningful |
(1) | On a constant-dollar basis for the three months ended March 31, 2017, net premiums written increased $738 million, and net premiums earned increased $176 million. Amounts are calculated by translating prior period results using the same local currency rates as the comparable current period. |
Net Premiums Written
Net premiums written reflect the premiums we retain after purchasing reinsurance protection. Consolidated net premiums written increased $715 million, or $738 million on a constant-dollar basis, for the three months ended March 31, 2017, due to the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $855 million of production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period). On a comparative constant-dollar basis, which includes the 14-day stub period, net premiums written decreased $117 million, or 1.7 percent, primarily due to $203 million of merger-related underwriting actions. Merger-related underwriting actions include the cancellation of certain portfolios or lines of business that do not meet our underwriting standards and the purchase of additional reinsurance.
• | Net premiums written in our North America Commercial P&C Insurance segment increased $440 million. On a comparative basis, which includes the 14-day stub period ($519 million), net premiums written decreased $79 million, or 2.8 percent, as growth in our Major Accounts Risk Management and Wholesale businesses was offset by declines in our Casualty business and by merger-related underwriting actions ($84 million). |
• | Net premiums written in our Overseas General Insurance segment increased $159 million, or $189 million on a constant-dollar basis. On a comparative constant-dollar basis, which includes the 14-day stub period ($215 million), net premiums written decreased $26 million, or 1.2 percent, as growth in personal lines, primarily in Europe and Latin America, and property and casualty (P&C) lines, across all regions, was more than offset by merger-related underwriting actions ($42 million) and the impact of a merger-related accounting policy adjustment in the fourth quarter of 2016 to align the timing of premium recognition ($73 million). |
• | Net premiums written in our North America Personal P&C Insurance segment increased $113 million. On a comparative basis, which includes the 14-day stub period ($100 million), net premiums written were up $13 million, or 1.3 percent, as growth across most lines was offset by merger-related underwriting actions ($51 million). |
42
• | Net premiums written in our Life Insurance segment increased $8 million, primarily due to growth in our Combined Insurance supplemental A&H program business and in our Asian international life operations. This growth was partially offset by planned declines in our Latin American operations reflecting merger-related underwriting actions ($16 million). In addition, growth was adversely impacted by our life reinsurance business, which continues to decline as there is no new life reinsurance business currently being written. |
• | Net premiums written in our Global Reinsurance segment decreased $2 million. On a comparative basis, which includes the 14-day stub period ($20 million), net premiums written decreased $22 million, or 9.8 percent, as we maintained underwriting discipline in an environment of declining rates and increasing competition and due to merger related underwriting actions ($10 million). |
• | Net premiums written in our North America Agricultural Insurance segment decreased $3 million. |
Line of Business
The following table presents a breakdown of consolidated net premiums written by line of business for the periods indicated:
Three Months Ended | |||||||||||||||||||||
March 31 | |||||||||||||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | % Change Q-17 vs. Q-16 | C$ (1) 2016 including stub period | C$ (1) % Change Q-17 vs. Q-16 including stub period | Impact of Merger Actions and Acct Policy, including stub period in 2016 (2) | |||||||||||||||
Commercial multiple peril (3) | $ | 201 | $ | 132 | 52.3 | % | $ | 212 | (5.2 | )% | (1.0 | ) | pts | ||||||||
Commercial casualty | 727 | 643 | 13.1 | % | 761 | (4.5 | )% | (3.1 | ) | pts | |||||||||||
Workers' compensation | 588 | 448 | 31.3 | % | 587 | 0.2 | % | (2.2 | ) | pts | |||||||||||
Professional liability | 781 | 678 | 15.2 | % | 818 | (4.5 | )% | (3.7 | ) | pts | |||||||||||
Surety | 150 | 134 | 11.9 | % | 143 | 4.9 | % | (2.2 | ) | pts | |||||||||||
Property and other short-tail lines | 1,032 | 933 | 10.6 | % | 1,064 | (3.0 | )% | (6.8 | ) | pts | |||||||||||
International other casualty | 316 | 285 | 10.9 | % | 323 | (2.2 | )% | (5.4 | ) | pts | |||||||||||
Total Commercial P&C | 3,795 | 3,253 | 16.7 | % | 3,908 | (2.9 | )% | (4.1 | ) | pts | |||||||||||
Agriculture | 61 | 64 | (4.6 | )% | 64 | (4.6 | )% | — | pts | ||||||||||||
Personal automobile - North America | 165 | 142 | 16.2 | % | 156 | 5.8 | % | — | pts | ||||||||||||
Personal automobile - International | 186 | 174 | 6.9 | % | 168 | 10.7 | % | — | pts | ||||||||||||
Personal homeowners | 697 | 640 | 8.9 | % | 708 | (1.6 | )% | (7.2 | ) | pts | |||||||||||
Personal other | 362 | 324 | 11.7 | % | 359 | 0.8 | % | (9.4 | ) | pts | |||||||||||
Total Personal lines | 1,410 | 1,280 | 10.2 | % | 1,391 | 1.4 | % | (6.0 | ) | pts | |||||||||||
Total Property and Casualty lines | 5,266 | 4,597 | 14.6 | % | 5,363 | (1.8 | )% | (4.6 | ) | pts | |||||||||||
Other Lines | |||||||||||||||||||||
Global A&H (4) | 994 | 936 | 6.2 | % | 983 | 1.1 | % | (0.6 | ) | pts | |||||||||||
Reinsurance | 199 | 201 | (0.9 | )% | 218 | (8.9 | )% | (4.6 | ) | pts | |||||||||||
Life | 251 | 261 | (3.8 | )% | 263 | (4.6 | )% | (6.1 | ) | pts | |||||||||||
Total consolidated | $ | 6,710 | $ | 5,995 | 11.9 | % | $ | 6,827 | (1.7 | )% | (4.1 | ) | pts |
(1) | On a constant-dollar basis. Amounts are calculated by translating prior period results using the same local currency rates as the comparable current period. |
(2) | Reflects the impact to growth of merger-related underwriting actions and accounting policy alignment on a constant-dollar basis, including the 14-day stub period. |
(3) | Commercial multiple peril represents retail package business (property and general liability). |
(4) | For purposes of this schedule only, A&H results from our Combined North America and International businesses, normally included in the Life Insurance and Overseas General Insurance segments, respectively, as well as the A&H results of our North America Commercial P&C segment, are included in the Global A&H line item above. |
43
Net premiums written increased $715 million, or 11.9 percent, due to the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $855 million of production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period). On a comparative constant-dollar basis, which includes the 14-day stub period, net premiums written decreased $117 million, or 1.7 percent, due to merger-related underwriting actions and the impact of a merger-related accounting policy adjustment in the fourth quarter of 2016 to align the timing of premium recognition, which together decreased net premiums written growth by 4.1 percentage points, as noted in the table above.
Net Premiums Earned
Net premiums earned for short-duration contracts, typically P&C contracts, generally reflect the portion of net premiums written that were recorded as revenues for the period as the exposure periods expire. Net premiums earned for long-duration contracts, typically traditional life contracts, generally are recognized as earned when due from policyholders. Net premiums earned increased $175 million for the three months ended March 31, 2017, due to the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $391 million of premiums earned in the 14-day stub period.
On a comparative basis, which includes the 14-day stub period, net premiums earned decreased $216 million for the three months ended March 31, 2017, due to the factors driving the decrease in net premiums written, as described above.
Combined Ratio
In evaluating our segments excluding Life Insurance, we use the P&C combined ratio, the loss and loss expense ratio, the policy acquisition cost ratio, and the administrative expense ratio. We calculate these ratios by dividing the respective expense amounts by net premiums earned. We do not calculate these ratios for the Life Insurance segment as we do not use these measures to monitor or manage that segment. The P&C combined ratio is determined by adding the loss and loss expense ratio, the policy acquisition cost ratio, and the administrative expense ratio. A P&C combined ratio under 100 percent indicates underwriting income, and a combined ratio exceeding 100 percent indicates underwriting loss.
The following table presents the components of the combined ratio:
Three Months Ended | |||||
March 31 | |||||
2017 | 2016 | ||||
Loss and loss expense ratio | 57.4 | % | 57.3 | % | |
Policy acquisition cost ratio | 20.5 | % | 21.2 | % | |
Administrative expense ratio | 9.6 | % | 11.5 | % | |
Combined Ratio | 87.5 | % | 90.0 | % |
The following table presents the pre-tax catastrophe losses and pre-tax favorable prior period development, net of related reinstatement premiums:
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S dollars) | 2017 | 2016 | |||||
Catastrophe losses, pre-tax | $ | 206 | $ | 258 | |||
Favorable prior period development and related reinstatement premiums, pre-tax | $ | 231 | $ | 247 |
Catastrophe losses were primarily from the following events:
• | 2017: severe weather-related events in the U.S. and Cyclone Debbie in Australia |
• | 2016: severe weather-related events in the U.S. and U.K., and an earthquake in Taiwan |
Prior period development arises from changes to loss estimates recognized in the current year that relate to loss events that occurred in previous calendar years and excludes the effect of losses from the development of earned premium from previous accident years. Favorable prior period development for the three months ended March 31, 2017 is net of a $41 million charge reflecting the change in the discount rate in the U.K. (Ogden rate).
44
The following table presents the impact of catastrophe losses and prior period reserve development and related reinstatement premiums on our consolidated loss and loss expense ratio. The loss ratio numerator includes losses and loss expenses adjusted to exclude catastrophe losses and PPD. The loss ratio denominator includes Net premiums earned adjusted to exclude the amount of reinstatement premiums (expensed) collected. In periods where there are adjustments on loss sensitive policies, these adjustments are excluded from PPD and net earned premiums when calculating this ratio. We believe that excluding the impact of catastrophe losses and PPD provides a better evaluation of our underwriting performance and enhances the understanding of the trends in our property & casualty business that may be obscured by these items.
Three Months Ended | |||||
March 31 | |||||
2017 | 2016 | ||||
Loss and loss expense ratio | 57.4 | % | 57.3 | % | |
Catastrophe losses | (3.3 | )% | (4.2 | )% | |
Prior period development and related reinstatement premiums | 4.0 | % | 4.3 | % | |
Loss and loss expense ratio, adjusted | 58.1 | % | 57.4 | % |
The adjusted loss and loss expense ratio increased 0.7 percentage points for the three months ended March 31, 2017 primarily due to higher non-catastrophe large losses in the current year (0.9 percentage points) and an updated allocation that more appropriately classified certain claims-related expenses as loss adjustment expenses (previously reported as administrative expenses). This updated allocation increased loss adjustment expenses by 0.3 percentage points with an offsetting decrease to administrative expenses. This was partially offset by integration-related claims handling expense savings realized of $28 million (0.4 percentage points).
Policy acquisition costs consist of commissions, premium taxes, and certain underwriting costs directly related to the successful acquisition of a new or renewal insurance contract. Our policy acquisition cost ratio decreased 0.7 percentage points for the three months ended March 31, 2017, compared to the prior year, which included a net unfavorable impact of purchase accounting adjustments related to the Chubb Corp acquisition (1.0 percentage point). This decrease was partially offset by a change in the mix of business in our Overseas General Insurance segment towards more A&H and personal lines products and regions which carry a higher acquisition cost ratio (0.3 percentage points).
Our administrative expense ratio decreased 1.9 percentage points for the three months ended March 31, 2017, primarily due to integration-related expense savings realized as a result of the Chubb Corp acquisition of $82 million (1.3 percentage points), as well as lower employee benefit-related expenses (0.9 percentage points), and the updated loss expenses and administrative expenses allocation as noted above (0.3 percentage points).
Policy benefits
Policy benefits represent losses on contracts classified as long-duration and generally include accident and supplemental health products, term and whole life products, endowment products, and annuities. Policy benefits also include gains and losses from changes in liabilities associated with our separate account assets that do not qualify for separate account reporting under GAAP. Certain of our long duration contracts are supported by assets that do not qualify for separate account reporting under GAAP. These assets are classified as trading securities and reported in Other investments and the offsetting liabilities are reported in Future policy benefits in the Consolidated balance sheet. Changes in fair value of separate account assets that do not qualify for separate account reporting under GAAP are reported in Other (income) expense and the offsetting movements in the liabilities are included in Policy benefits in the Consolidated statements of operations.
For the three months ended March 31, 2017, Policy benefits were $168 million, which included $30 million of separate account liabilities losses, compared to $126 million in the prior year, which included gains of $3 million related to separate account liabilities. The offsetting movements of these separate account liabilities are recorded in Other (income) expense on the Consolidated statement of operations. Excluding the separate account gains and losses, Policy benefits were $138 million and $129 million for the three months ended March 31, 2017 and 2016, respectively, primarily reflecting an increase in the benefit ratio in our variable annuity business in the fourth quarter of 2016 ($17 million).
45
Integration-related Expense Savings
The following table presents consolidated integration-related expense savings realized by segment and income statement line item:
Three Months Ended March 31 | ||||||||||||||||||||||||||||
North America Commercial P&C Insurance | North America Personal P&C Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Consolidated | ||||||||||||||||||||||
2017 | ||||||||||||||||||||||||||||
(in millions of U.S. dollars) | ||||||||||||||||||||||||||||
Losses and loss expenses | $ | 16 | $ | 5 | $ | 7 | $ | — | $ | — | $ | — | $ | 28 | ||||||||||||||
Policy acquisition costs | 8 | 2 | 4 | — | — | — | 14 | |||||||||||||||||||||
Administrative expenses | 42 | 15 | 38 | 1 | — | 14 | 110 | |||||||||||||||||||||
Total | $ | 66 | $ | 22 | $ | 49 | $ | 1 | $ | — | $ | 14 | $ | 152 | ||||||||||||||
2016 | ||||||||||||||||||||||||||||
Administrative expenses | $ | 14 | $ | 5 | $ | 6 | $ | — | $ | — | $ | 3 | $ | 28 | ||||||||||||||
Total | $ | 14 | $ | 5 | $ | 6 | $ | — | $ | — | $ | 3 | $ | 28 |
Effective income tax rate
Our effective income tax rate, which we calculate as income tax expense divided by income before income tax, is dependent upon the mix of earnings from different jurisdictions with various tax rates. A change in the geographic mix of earnings would change the effective income tax rate.
For the three months ended March 31, 2017 and 2016, our effective income tax rate was 10.5 percent and 22.1 percent, respectively. The decrease in the effective income tax rate was primarily due to realized gains being generated in lower taxing jurisdictions in the current year compared to realized losses in lower taxing jurisdictions in the prior year. The decrease was also driven by a reduction to income tax expense of approximately $25 million in the current year reflecting an accounting election we made relating to the treatment of certain, discrete investments that resulted in the release of the associated deferred tax liability. Additionally, the adoption of the new stock compensation guidance in January 2017 resulted in a reduction to income tax expense of $25 million due to the recognition of excess tax benefits in the statement of operations. Refer to Note 1 to the Consolidated Financial Statements for additional information on the adoption of this guidance.
The lower tax rates attributed to our foreign operations primarily reflect the lower corporate tax rates that prevail outside of the U.S. During the three months ended March 31, 2017, approximately 57 percent of our total pre-tax income was tax effected based on these lower rates compared with 39 percent for the three months ended March 31, 2016. The significant lower taxing jurisdictions outside of the U.S. include the U.K., Switzerland, and Bermuda with effective federal income tax rates in those countries of 19.25 percent, 7.83 percent, and 0.0 percent, respectively.
46
Prior Period Development
The following tables summarize (favorable) and adverse prior period development (PPD) by segment. Long-tail lines include lines such as workers' compensation, general liability, and professional liability; while short-tail lines include lines such as most property lines, energy, personal accident, aviation, marine (including associated liability-related exposures), and agriculture. Significant prior period movements by segment, principally driven by reserve reviews completed during each respective period, are discussed in more detail below. The remaining net development for long-tail lines and short-tail business for each segment and Corporate comprises numerous favorable and adverse movements across a number of lines and accident years, none of which is significant individually or in the aggregate.
Three Months Ended March 31 | |||||||||||
(in millions of U.S. dollars) | Long-tail | Short-tail | Total | ||||||||
2017 | |||||||||||
North America Commercial P&C Insurance | $ | (99 | ) | $ | (80 | ) | $ | (179 | ) | ||
North America Personal P&C Insurance | — | (3 | ) | (3 | ) | ||||||
North America Agricultural Insurance | — | (79 | ) | (79 | ) | ||||||
Overseas General Insurance | 32 | (20 | ) | 12 | |||||||
Global Reinsurance | 8 | — | 8 | ||||||||
Corporate | 10 | — | 10 | ||||||||
Total | $ | (49 | ) | $ | (182 | ) | $ | (231 | ) | ||
2016 | |||||||||||
North America Commercial P&C Insurance | $ | (142 | ) | $ | (36 | ) | $ | (178 | ) | ||
North America Personal P&C Insurance | — | (3 | ) | (3 | ) | ||||||
North America Agricultural Insurance | — | (41 | ) | (41 | ) | ||||||
Overseas General Insurance | — | (30 | ) | (30 | ) | ||||||
Global Reinsurance | (2 | ) | (1 | ) | (3 | ) | |||||
Corporate | 8 | — | 8 | ||||||||
Total | $ | (136 | ) | $ | (111 | ) | $ | (247 | ) |
North America Commercial P&C Insurance
For the three months ended March 31, 2017, net favorable PPD was $179 million, which was the net result of several underlying favorable and adverse movements, driven by the following principal changes:
• | Net favorable development of $99 million in long-tail business, primarily from: |
• | Net favorable development of $74 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; and |
• | Net favorable development of $32 million in our professional Errors and Omissions (E&O) portfolios, primarily in the 2011 through 2013 accident years, arising from lower than expected reported loss activity, partially offset by claim-specific adverse development. |
• | Net favorable development of $80 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; and |
• | Net favorable development of $24 million in accident & health (A&H) lines, primarily due to lower than expected loss emergence in the 2015 and 2016 accident years. |
47
For the three months ended March 31, 2016, net favorable PPD was $178 million, which was the net result of several underlying favorable and adverse movements, driven by the following principal changes:
• | Net favorable development of $142 million in long-tail business, primarily from: |
• | Favorable development of $140 million in our commercial excess and umbrella portfolios, driven by continued lower than expected reported loss activity in accident years 2010 and prior; in general, the severity of claims has been less than previously expected; |
• | Favorable development of $43 million in our professional E&O business, mainly impacting the 2012 and prior accident years, arising from both lower than expected reported loss activity and a claims review of case reserves held for a small number of large claims; and |
• | Adverse development of $26 million in several primary casualty books of business, with higher than expected reported loss activity, mainly associated with construction defect coverages, leading to upward revisions of ultimate liability primarily impacting the 2006 through 2008 accident years. |
• | Net favorable development of $36 million in short-tail business which was the net result of several underlying favorable and adverse movement, none of which was significant individually or in the aggregate. |
North America Personal P&C Insurance
For both the three months ended March 31, 2017 and 2016, net favorable PPD was $3 million, which was the net result of several underlying favorable and adverse movements, none of which were significant individually or in the aggregate.
North America Agricultural Insurance
For the three months ended March 31, 2017 and 2016, net favorable PPD was $79 million and $41 million, respectively. Actual claim development relates to our Multiple Peril Crop Insurance (MPCI) business and is favorable due to better than expected crop yield results in certain states at the prior year-end period (i.e., 2017 results based on crop yield results at year-end 2016).
Overseas General Insurance
For the three months ended March 31, 2017, net adverse PPD was $12 million, which was the net result of several underlying favorable and adverse movements, driven by the following principal changes:
• | Adverse development of $32 million in long-tail business, in our casualty lines, 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 $20 million in short-tail business, which was the net result of several underlying favorable and adverse movements, none of which were significant individually or in the aggregate. |
For the three months ended March 31, 2016, net favorable PPD was $30 million, which was the net result of several underlying favorable and adverse movements, none of which were significant individually or in the aggregate.
Global Reinsurance
For the three months ended March 31, 2017 net adverse PPD was $8 million, which was the net result of several underlying favorable and adverse movements driven by the following principal change:
• | Adverse development of $9 million in long-tail business, in our motor and excess liability lines, driven by a change in the discount rate in the U.K. (Ogden rate) impacting the 2015 and prior accident years. |
For the three months ended March 31, 2016, net favorable PPD was $3 million, which was the net result of several underlying favorable and adverse movements, none of which were significant individually or in the aggregate.
Corporate
For the three months ended March 31, 2017 and 2016, adverse PPD was $10 million and $8 million, respectively, due principally to unallocated loss adjustment expenses due to run-off operating expenses paid and incurred in the respective periods.
48
Segment Operating Results – Three Months Ended March 31, 2017 and 2016 |
We operate through six business segments: North America Commercial P&C Insurance, North America Personal P&C Insurance, North America Agricultural Insurance, Overseas General Insurance, Global Reinsurance, and Life Insurance. For more information on our segments refer to “Segment Information” under Item 1 in our 2016 Form 10-K.
Corporate results primarily include the results of our non-insurance companies, income and expenses not attributable to reportable segments and loss and loss expenses of asbestos and environmental (A&E) liabilities and certain other run-off exposures.
North America Commercial P&C Insurance
The North America Commercial P&C Insurance segment comprises operations that provide property and casualty (P&C) insurance and services to large, middle market, and small commercial businesses in the U.S., Canada, and Bermuda. This segment includes our North America Major Accounts and Specialty Insurance division (principally large corporate accounts and wholesale accounts), and the North America Commercial Insurance divisions (principally middle market and small commercial accounts).
Three Months Ended | |||||||||||
March 31 | % Change | ||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | ||||||||
Net premiums written | $ | 2,742 | $ | 2,302 | 19.1 | % | |||||
Net premiums earned | 3,041 | 2,896 | 5.0 | % | |||||||
Losses and loss expenses | 1,860 | 1,747 | 6.5 | % | |||||||
Policy acquisition costs | 487 | 482 | 1.0 | % | |||||||
Administrative expenses | 231 | 266 | (13.2 | )% | |||||||
Underwriting income | 463 | 401 | 15.5 | % | |||||||
Net investment income | 478 | 426 | 12.2 | % | |||||||
Other (income) expense | 4 | — | NM | ||||||||
Segment income | $ | 937 | $ | 827 | 13.3 | % | |||||
Loss and loss expense ratio | 61.2 | % | 60.3 | % | 0.9 | pts | |||||
Policy acquisition cost ratio | 16.0 | % | 16.7 | % | (0.7) | pts | |||||
Administrative expense ratio | 7.6 | % | 9.1 | % | (1.5) | pts | |||||
Combined ratio | 84.8 | % | 86.1 | % | (1.3) | pts |
NM – not meaningful
Premiums
Net premiums written increased $440 million for the three months ended March 31, 2017 due to the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $519 million of production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period). On a comparative basis, which includes the 14-day stub period, net premiums written decreased slightly as growth in our Major Accounts Risk Management and Wholesale businesses was offset by declines in our Casualty business and by merger-related underwriting actions ($84 million).
Net premiums earned increased $145 million for the three months ended March 31, 2017 due to the factors described above.
49
Combined Ratio
The following table presents the pre-tax catastrophe losses and pre-tax favorable prior period development net of related reinstatement premiums:
Three Months Ended | ||||||
March 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | ||||
Catastrophe losses, pre-tax | $ | 83 | $ | 81 | ||
Favorable prior period development and related reinstatement premiums, pre-tax | $ | 179 | $ | 178 |
Catastrophe losses through March 31, 2017 and 2016 were driven primarily from severe weather-related events in the U.S.
The following table presents the impact of catastrophe losses and prior period reserve development and related reinstatement premiums on our loss and loss expense ratio:
Three Months Ended | |||||
March 31 | |||||
2017 | 2016 | ||||
Loss and loss expense ratio | 61.2 | % | 60.3 | % | |
Catastrophe losses | (2.8 | )% | (2.8 | )% | |
Prior period development and related reinstatement premiums | 6.0 | % | 6.2 | % | |
Loss and loss expense ratio, adjusted | 64.4 | % | 63.7 | % |
The adjusted loss and loss expense ratio increased 0.7 percentage points for the three months ended March 31, 2017, primarily due to an increase in our loss cost trend in our Major Casualty business as well as an updated allocation that more appropriately classified certain claims-related expenses as loss adjustment expenses (previously reported as administrative expenses). This updated allocation increased loss adjustment expenses (0.7 percentage points of the loss and loss expense ratio) with an offsetting decrease to administrative expenses. This was partially offset by integration-related claims handling expense savings realized of $16 million (0.5 percentage points).
The policy acquisition cost ratio decreased 0.7 percentage points for the three months ended March 31, 2017 compared to the prior year period which included the unfavorable impact of initial year purchase accounting adjustments related to the Chubb Corp acquisition. Excluding this item, the policy acquisition cost ratio increased 0.9 percentage points for the three months ended March 31, 2017, primarily due to the change in the mix of business and an increase of $5 million in supplemental commissions, partially offset by integration-related expense savings realized of $8 million.
The administrative expense ratio decreased 1.5 percentage points for the three months ended March 31, 2017 reflecting integration-related expense savings realized of $28 million (0.9 percentage points), lower employee benefit-related expenses of $34 million (1.1 percentage points), and the updated loss expenses and administrative expenses allocation as noted above (0.7 percentage points), partially offset by increased spending to support growth.
50
North America Personal P&C Insurance
The North America Personal P&C Insurance segment is the business written by the North America Personal Risk Services, which comprises Chubb high net worth personal lines business and ACE Private Risk Services, which includes operations in the U.S. and Canada.
Three Months Ended | |||||||||||
March 31 | % Change | ||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | ||||||||
Net premiums written | $ | 984 | $ | 871 | 13.0 | % | |||||
Net premiums earned | 1,086 | 1,024 | 6.0 | % | |||||||
Losses and loss expenses | 633 | 661 | (4.2 | )% | |||||||
Policy acquisition costs | 217 | 249 | (12.9 | )% | |||||||
Administrative expenses | 65 | 88 | (26.1 | )% | |||||||
Underwriting income | 171 | 26 | NM | ||||||||
Net investment income | 55 | 47 | 17.0 | % | |||||||
Other (income) expense | 1 | 1 | — | ||||||||
Amortization of purchased intangibles | 3 | 8 | (62.5 | )% | |||||||
Segment income | $ | 222 | $ | 64 | 246.9 | % | |||||
Loss and loss expense ratio | 58.3 | % | 64.6 | % | (6.3) | pts | |||||
Policy acquisition cost ratio | 20.0 | % | 24.3 | % | (4.3) | pts | |||||
Administrative expense ratio | 5.9 | % | 8.6 | % | (2.7) | pts | |||||
Combined ratio | 84.2 | % | 97.5 | % | (13.3) | pts | |||||
NM – not meaningful |
Premiums
Net premiums written increased $113 million for the three months ended March 31, 2017 due to the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $100 million of production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period). On a comparative basis, which includes the 14-day stub period, net premiums written were up slightly reflecting growth in homeowners, personal excess and automobile in the current year. This increase was mostly offset by the purchase of additional reinsurance ($51 million), primarily for our homeowners and large limit valuable articles business written in the northeast United States.
Net premiums earned increased $62 million for the three months ended March 31, 2017 due to the factors described above.
Combined Ratio
The following table presents the pre-tax catastrophe losses and pre-tax favorable prior period development:
Three Months Ended | ||||||
March 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | ||||
Catastrophe losses, pre-tax | $ | 68 | $ | 156 | ||
Favorable prior period development, pre-tax | $ | 3 | $ | 3 |
Catastrophe losses through March 31, 2017 and 2016 were primarily from severe weather-related events in the U.S.
51
The following table presents the impact of catastrophe losses and prior period reserve development on our loss and loss expense ratio:
Three Months Ended | |||||
March 31 | |||||
2017 | 2016 | ||||
Loss and loss expense ratio | 58.3 | % | 64.6 | % | |
Catastrophe losses | (6.2 | )% | (15.2 | )% | |
Prior period development | 0.3 | % | 0.2 | % | |
Loss and loss expense ratio, adjusted | 52.4 | % | 49.6 | % |
The adjusted loss and loss expense ratio increased 2.8 percentage points for the three months ended March 31, 2017, primarily due to higher non-catastrophe large losses (2.8 percentage points) as well as an updated allocation that more appropriately classified certain claims-related expenses as loss adjustment expenses (previously reported as administrative expenses). This updated allocation increased loss adjustment expenses (0.4 percentage points of the loss and loss expense ratio) with an offsetting decrease to administrative expenses. This was partially offset by integration-related claims handling expense savings realized of $5 million (0.5 percentage points).
The policy acquisition cost ratio decreased 4.3 percentage points for the three months ended March 31, 2017 compared to the prior year which included a net unfavorable impact from purchase accounting adjustments (3.0 percentage points) related to the Chubb Corp acquisition. The decrease in the ratio also reflected the favorable impact from the ceded commission benefits related to additional reinsurance purchased (1.1 percentage points) and integration-related expense savings realized of $2 million (0.2 percentage points) in the current year.
The administrative expense ratio decreased 2.7 percentage points for the three months ended March 31, 2017, primarily due to integration-related expense savings realized of $10 million (0.9 percentage points), lower employee benefit-related expenses of $14 million (1.3 percentage points), and the updated loss expenses and administrative expenses allocation as noted above (0.4 percentage points).
52
North America Agricultural Insurance
The North America Agricultural Insurance segment comprises our North American based businesses that provides a variety of coverages in the U.S. and Canada including crop insurance, primarily Multiple Peril Crop Insurance (MPCI) and crop-hail through Rain and Hail Insurance Service, Inc. (Rain and Hail) as well as farm and ranch and specialty P&C commercial insurance products and services through our Chubb Agribusiness unit.
Three Months Ended | |||||||||||
March 31 | % Change | ||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | ||||||||
Net premiums written | $ | 61 | $ | 64 | (4.6 | )% | |||||
Net premiums earned | 14 | 23 | (41.6 | )% | |||||||
Losses and loss expenses | (73 | ) | (30 | ) | 143.3 | % | |||||
Policy acquisition costs | (1 | ) | 4 | NM | |||||||
Administrative expenses | (5 | ) | (4 | ) | 25.0 | % | |||||
Underwriting income | 93 | 53 | 75.5 | % | |||||||
Net investment income | 6 | 5 | 20.0 | % | |||||||
Amortization of purchased intangibles | 7 | 7 | — | ||||||||
Segment income | $ | 92 | $ | 51 | 80.4 | % | |||||
Loss and loss expense ratio | (539.4 | )% | (125.2 | )% | (414.2) | pts | |||||
Policy acquisition cost ratio | (4.2 | )% | 15.9 | % | (20.1) | pts | |||||
Administrative expense ratio | (34.9 | )% | (17.6 | )% | (17.3) | pts | |||||
Combined ratio | (578.5 | )% | (126.9 | )% | (451.6) | pts | |||||
NM - not meaningful |
Premiums
Net premiums written decreased $3 million for the three months ended March 31, 2017, due to the premium-sharing formulas under the U.S. government's MPCI program. Under the MPCI profit and loss calculation, we retained less premiums in the quarter ending March 31, 2017 due to lower than expected losses for the 2016 crop year. This decrease was partially offset by new business written in our Chubb Agribusiness unit.
Net premiums earned decreased $9 million for the three months ended March 31, 2017, due to the factors described above.
Combined Ratio
The following table presents the pre-tax catastrophe losses and pre-tax favorable prior period development:
Three Months Ended | ||||||
March 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | ||||
Catastrophe losses, pre-tax | $ | 5 | $ | 2 | ||
Favorable prior period development, pre-tax | $ | 79 | $ | 41 |
Catastrophe losses through March 31, 2017 and 2016 were primarily from our farm, ranch and specialty P&C business.
For the three months ended March 31, 2017, net favorable prior period development was $79 million, which included $135 million of favorable incurred losses and $5 million lower acquisition costs due to lower than expected MPCI losses for the 2016 crop year, partially offset by a $61 million decrease in net premiums earned related to the MPCI profit and loss calculation formula. For the three months ended March 31, 2016, net favorable PPD was $41 million, which included $85 million of favorable incurred losses due to lower than expected MPCI losses for the 2015 crop year, partially offset by a $48 million decrease in net premium earned related to the MPCI profit and loss calculation formula.
53
The following table presents the impact of catastrophe losses and prior period reserve development on our loss and loss expense ratio:
Three Months Ended | |||||
March 31 | |||||
2017 | 2016 | ||||
Loss and loss expense ratio | (539.4 | )% | (125.2 | )% | |
Catastrophe losses | (39.5 | )% | (2.9 | )% | |
Prior period development | 654.7 | % | 203.2 | % | |
Loss and loss expense ratio, adjusted | 75.8 | % | 75.1 | % |
The adjusted loss and loss expense ratio increased 0.7 percentage points for the three months ended March 31, 2017.
The policy acquisition cost ratio decreased 20.1 percentage points for the three months ended March 31, 2017, primarily due to lower direct commissions and net premiums earned in the current year.
The administrative expense ratio decreased 17.3 percentage points for the three months ended March 31, 2017, primarily due to lower net premiums earned, principally driven by the MPCI profit and loss calculation formula as noted above.
Overseas General Insurance
Overseas General Insurance segment comprises Chubb International and Chubb Global Markets (CGM). Chubb International comprises our commercial P&C traditional and specialty lines serving large corporations, middle market and small customers, A&H and traditional and specialty personal lines business serving local territories outside the U.S., Bermuda, and Canada. CGM, our London-based international commercial P&C excess and surplus lines business, includes Lloyd's of London (Lloyd's) Syndicate 2488. Chubb provides funds at Lloyd's to support underwriting by Syndicate 2488 which is managed by ACE Underwriting Agencies Limited. The reinsurance operations of CGM are included in the Global Reinsurance segment.
Three Months Ended | |||||||||||
March 31 | % Change | ||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | ||||||||
Net premiums written (1) | $ | 2,200 | $ | 2,041 | 7.8 | % | |||||
Net premiums earned | 1,936 | 1,955 | (0.9 | )% | |||||||
Losses and loss expenses | 1,071 | 1,021 | 4.9 | % | |||||||
Policy acquisition costs | 529 | 503 | 5.2 | % | |||||||
Administrative expenses | 245 | 263 | (6.8 | )% | |||||||
Underwriting income (2) | 91 | 168 | (45.8 | )% | |||||||
Net investment income | 148 | 146 | 1.4 | % | |||||||
Other (income) expense | (1 | ) | (5 | ) | (80.0 | )% | |||||
Amortization of purchased intangibles | 11 | 11 | — | ||||||||
Segment income | $ | 229 | $ | 308 | (25.6 | )% | |||||
Loss and loss expense ratio | 55.3 | % | 52.2 | % | 3.1 | pts | |||||
Policy acquisition cost ratio | 27.3 | % | 25.7 | % | 1.6 | pts | |||||
Administrative expense ratio | 12.7 | % | 13.5 | % | (0.8) | pts | |||||
Combined ratio | 95.3 | % | 91.4 | % | 3.9 | pts |
(1) | For the three months ended March 31, 2017, net premiums written increased $189 million or 9.4 percent, on a constant-dollar basis. Amounts are calculated by translating prior period results using the same local currency rates as the comparable current period. |
(2) | For the three months ended March 31, 2017, underwriting income decreased $75 million or 45.2 percent on a constant-dollar basis. Amounts are calculated by translating prior period results using the same local currency rates as the comparable current period. |
Premiums
Net premiums written increased $159 million, or $189 million on a constant-dollar basis, for the three months ended March 31, 2017 due to the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $215 million
54
of production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period). On a comparative basis, which includes the 14-day stub period, net premiums written decreased $56 million, as growth in personal lines, primarily in Europe and Latin America, and property and casualty (P&C) lines, across all regions, was more than offset by merger-related underwriting actions ($42 million), and the impact of a merger-related accounting policy adjustment in the fourth quarter of 2016 to align the timing of premium recognition ($73 million).
Net premiums earned decreased $19 million, or $6 million on a constant-dollar basis for the three months ended March 31, 2017, primarily due to lower premiums written in the prior year, partially offset by the favorable impact of the 14-day stub period, as noted above.
Overseas General Insurance conducts business internationally and in most major foreign currencies. The following table presents a regional breakdown of Overseas General Insurance net premiums written:
Three Months Ended March 31 | % Change | ||||||||||||||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2017 % of Total | 2016 | 2016 % of Total | C$ (1) 2016 | Q-17 vs. Q-16 | C$ (1)Q-17 vs. Q-16 | ||||||||||||||||
Region | |||||||||||||||||||||||
Europe | $ | 1,030 | 47 | % | $ | 899 | 44 | % | $ | 848 | 14.6 | % | 21.5 | % | |||||||||
Latin America | 497 | 23 | % | 482 | 24 | % | 490 | 3.1 | % | 1.4 | % | ||||||||||||
Asia | 577 | 26 | % | 570 | 28 | % | 584 | 1.2 | % | (1.2 | )% | ||||||||||||
Other (2) | 96 | 4 | % | 90 | 4 | % | 89 | 6.7 | % | 7.9 | % | ||||||||||||
Net premiums written | $ | 2,200 | 100 | % | $ | 2,041 | 100 | % | $ | 2,011 | 7.8 | % | 9.4 | % |
(1) On a constant-dollar basis. Amounts are calculated by translating prior period results using the same local currency rates as the comparable current period.
(2) Combined International, Eurasia and Africa region, and other international.
Combined Ratio
The following table presents the pre-tax catastrophe losses and pre-tax favorable prior period development:
Three Months Ended March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Catastrophe losses, pre-tax | $ | 50 | $ | 18 | |||
Favorable (unfavorable) prior period development, pre-tax | $ | (12 | ) | $ | 30 |
Catastrophe losses were primarily from the following events:
• | 2017: Cyclone Debbie in Australia |
• | 2016: Severe weather related events in the U.K. and an earthquake in Taiwan |
The unfavorable prior period development of $12 million for the three months ended March 31, 2017 included a charge of $32 million reflecting the change in the discount rate in the U.K. (Ogden rate) which impacted our casualty lines.
The following table presents the impact of catastrophe losses and prior period reserve development on our loss and loss expense ratio:
Three Months Ended | |||||
March 31 | |||||
2017 | 2016 | ||||
Loss and loss expense ratio | 55.3 | % | 52.2 | % | |
Catastrophe losses | (2.6 | )% | (0.9 | )% | |
Prior period development | (0.6 | )% | 1.5 | % | |
Loss and loss expense ratio, adjusted | 52.1 | % | 52.8 | % |
55
The adjusted loss and loss expense ratio decreased 0.7 percentage points for the three months ended March 31, 2017, primarily due to a change in the mix of business towards products and regions that have a lower loss ratio (0.5 percentage points) and integration-related claims handling expense savings realized of $7 million (0.4 percentage points).
The policy acquisition cost ratio increased 1.6 percentage points for the three months ended March 31, 2017 compared to the prior year, which included the favorable impact of initial year purchase accounting adjustments related to the Chubb Corp acquisition (0.7 percentage points). Excluding this item, the policy acquisition cost ratio increased 0.9 percentage points, primarily due to a change in the mix of business towards more A&H and personal lines products and regions which carry a higher acquisition cost ratio (1.0 percentage points), partially offset by integration-related expense savings realized of $4 million (0.2 percentage points).
The administrative expense ratio decreased 0.8 percentage points for the three months ended March 31, 2017, primarily due to integration-related expense savings realized of $32 million (1.5 percentage points), partially offset by increased spending to support growth initiatives.
Global Reinsurance
The Global Reinsurance segment represents our reinsurance operations comprising Chubb Tempest Re Bermuda, Chubb Tempest Re USA, Chubb Tempest Re International, and Chubb Tempest Re Canada. Global Reinsurance markets its reinsurance products worldwide under the Chubb Tempest Re brand name and provides a broad range of traditional reinsurance coverage to a diverse array of primary P&C companies.
Three Months Ended | |||||||||||
March 31 | % Change | ||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | ||||||||
Net premiums written | $ | 199 | $ | 201 | (0.9 | )% | |||||
Net premiums earned | 189 | 202 | (6.4 | )% | |||||||
Losses and loss expenses | 94 | 89 | 5.6 | % | |||||||
Policy acquisition costs | 51 | 53 | (3.8 | )% | |||||||
Administrative expenses | 10 | 14 | (28.6 | )% | |||||||
Underwriting income | 34 | 46 | (26.1 | )% | |||||||
Net investment income | 62 | 67 | (7.5 | )% | |||||||
Other (income) expense | — | (1 | ) | NM | |||||||
Segment income | $ | 96 | $ | 114 | (15.8 | )% | |||||
Loss and loss expense ratio | 49.6 | % | 44.3 | % | 5.3 | pts | |||||
Policy acquisition cost ratio | 26.8 | % | 26.2 | % | 0.6 | pts | |||||
Administrative expense ratio | 5.7 | % | 6.8 | % | (1.1) | pts | |||||
Combined ratio | 82.1 | % | 77.3 | % | 4.8 | pts |
NM - not meaningful
Premiums
Net premiums written decreased $2 million for the three months ended March 31, 2017 as we maintained underwriting discipline in an environment of declining rates and increasing competition, as well as merger-related underwriting actions in the current quarter ($10 million), partially offset by the timing of the Chubb Corp acquisition. The prior year quarter excluded approximately $20 million of production generated prior to the Chubb Corp acquisition close on January 14, 2016 (14-day stub period).
Net premiums earned decreased $13 million for the three months ended March 31, 2017 primarily due to lower premiums written in the current and prior years as we have maintained underwriting discipline in an environment of declining rates and increasing competition.
56
Combined Ratio
The following table presents pre-tax catastrophe losses and pre-tax favorable prior period development, net of related reinstatement premiums:
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S dollars) | 2017 | 2016 | |||||
Catastrophe losses, pre-tax | $ | — | $ | 1 | |||
Favorable (unfavorable) prior period development and related reinstatement premiums, pre-tax | $ | (8 | ) | $ | 3 |
The unfavorable prior period development of $8 million for the three months ended March 31, 2017 included a charge of $9 million reflecting the change in the discount rate in the U.K. (Ogden rate) which impacted our motor and excess liability lines.
The following table presents the impact of catastrophe losses and prior period reserve development and related reinstatement premiums on our loss and loss expense ratio:
Three Months Ended | |||||||
March 31 | |||||||
2017 | 2016 | ||||||
Loss and loss expense ratio | 49.6 | % | 44.3 | % | |||
Catastrophe losses | — | (0.3 | )% | ||||
Prior period development and related reinstatement premiums (1) | (6.4 | )% | 1.5 | % | |||
Loss and loss expense ratio, adjusted | 43.2 | % | 45.5 | % | |||
(1) Reinstatement premiums expensed (collected) on prior period development - pre-tax | $ | (7 | ) | $ | — |
The adjusted loss and loss expense ratio decreased 2.3 percentage points for the three months ended March 31, 2017 primarily due to a change in the mix of business towards regions and products that have a lower loss ratio.
The policy acquisition cost ratio increased 0.6 percentage points for the three months ended March 31, 2017 primarily due to a change in the mix of business towards regions and products that have higher acquisition cost ratios.
The administrative expense ratio decreased 1.1 percentage points for the three months ended March 31, 2017 primarily reflecting expense reductions implemented to align our cost structure with our premium base and integration-related expense savings realized of $1 million.
57
Life Insurance
The Life Insurance segment comprises Chubb's international life operations (Chubb Life), Chubb Tempest Life Re (Chubb Life Re), and the North American supplemental A&H and life business of Combined Insurance. We assess the performance of our life business based on Life Insurance underwriting income, which includes Net investment income and (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP.
Three Months Ended | ||||||||||
March 31 | % Change | |||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | |||||||
Net premiums written | $ | 524 | $ | 516 | 1.6 | % | ||||
Net premiums earned | 506 | 497 | 1.6 | % | ||||||
Losses and loss expenses | 193 | 177 | 9.0 | % | ||||||
Policy benefits (1) | 168 | 126 | 33.3 | % | ||||||
(Gains) losses from fair value changes in separate account assets (1) | (30 | ) | 3 | NM | ||||||
Policy acquisition costs | 114 | 122 | (6.6 | )% | ||||||
Administrative expenses | 72 | 72 | — | |||||||
Net investment income | 75 | 67 | 11.9 | % | ||||||
Life Insurance underwriting income | 64 | 64 | — | |||||||
Other (income) expense (1) | 1 | 3 | (66.7 | )% | ||||||
Amortization of purchased intangibles | 1 | 1 | — | |||||||
Segment income | $ | 62 | $ | 60 | 3.3 | % |
NM - not meaningful
(1) | (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP have been reclassified from Other income (expense) for purposes of presenting Life Insurance underwriting income. The offsetting movement in the separate account liabilities is included in Policy benefits. |
Premiums
Net premiums written increased $8 million for the three months ended March 31, 2017 primarily due to growth in our Combined Insurance supplemental A&H program business and in our Asian international life operations. This growth was partially offset by planned declines in our Latin American operations reflecting merger-related underwriting actions ($16 million). In addition, growth was adversely impacted by our life reinsurance business, which continues to decline as there is no new life reinsurance business currently being written.
Deposits
The following table presents deposits collected on universal life and investment contracts:
Three Months Ended | |||||||||||||||||
March 31 | % Change | ||||||||||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | C$ (1) 2016 | Q-17 vs. Q-16 | C$ (1) Q-17 vs. Q-16 | ||||||||||||
Deposits collected on Universal life and investment contracts | $ | 310 | $ | 213 | $ | 219 | 45.5 | % | 42.5 | % |
(1) On a constant-dollar basis. Amounts are calculated by translating prior period results using the same local currency rates as the comparable current period.
Deposits collected on universal life and investment contracts (life deposits) are not reflected as revenues in our Consolidated statements of operations in accordance with GAAP. New life deposits are an important component of production, and although they do not significantly affect current period income from operations they are key to our efforts to grow our business. Life deposits collected increased for the three months ended March 31, 2017, due to growth in Taiwan, partially offset by a decline in Korea.
58
Life Insurance underwriting income and Other (income) expense
Life Insurance underwriting income remained flat for the three months ended March 31, 2017 as an increase in underwriting income in our international life operations, reflecting improved margins and higher net investment income, was offset by the adverse impact of updating our long-term benefit ratio in our variable annuity business in the fourth quarter of 2016 ($17 million).
Other expense of $1 million and $3 million for the three months ended March 31, 2017 and 2016, respectively, were related primarily to our share of net losses of partially-owned entities. Refer to the Other Income and Expense Items section for further information.
Corporate
Corporate results primarily include the results of our non-insurance companies, income and expenses not attributable to reportable segments and loss and loss expenses of asbestos and environmental (A&E) liabilities and certain other run-off exposures.
Our exposure to A&E claims principally arises out of liabilities acquired when we purchased Westchester Specialty in 1998, CIGNA’s P&C business in 1999, and legacy Chubb Corp A&E claims in 2016. Corporate staff expenses and net investment income of Chubb Limited, including the amortization of the fair valued of acquired invested assets and debt, interest expense, amortization of purchased intangibles related to the Chubb Corp acquisition, Chubb integration expenses and other merger-related expenses and the results of Chubb Group Management and Holdings Ltd, and Chubb INA Holdings Inc. are reported within Corporate.
Three Months Ended | ||||||||||
March 31 | % Change | |||||||||
(in millions of U.S. dollars, except for percentages) | 2017 | 2016 | Q-17 vs. Q-16 | |||||||
Losses and loss expenses (1) | $ | 11 | $ | 9 | 22.2 | % | ||||
Administrative expenses | 58 | 73 | (20.5 | )% | ||||||
Underwriting loss | 69 | 82 | (15.9 | )% | ||||||
Net investment income (loss) | (79 | ) | (84 | ) | (6.0 | )% | ||||
Interest expense | 154 | 146 | 5.5 | % | ||||||
Net realized gains (losses) | (7 | ) | (394 | ) | (98.2 | )% | ||||
Other (income) expense | (45 | ) | 27 | NM | ||||||
Amortization expense (benefit) of purchased intangibles | 42 | (20 | ) | NM | ||||||
Chubb integration expenses | 111 | 148 | (25.0 | )% | ||||||
Income tax expense | 128 | 124 | 3.2 | % | ||||||
Net loss | $ | (545 | ) | $ | (985 | ) | (44.7 | )% |
NM - not meaningful
Losses and loss expenses in both years were primarily related to unallocated loss adjustment expenses of the A&E claim operations.
Administrative expenses decreased $15 million for the three months ended March 31, 2017 reflecting integration-related expense savings of $11 million and lower postretirement benefit expenses of $3 million.
Net investment income for the three months ended March 31, 2017 and 2016 included amortization of $91 million and $93 million, respectively, related to the fair value adjustment on invested assets related to the Chubb Corp acquisition. Refer to the Net Investment Income section for a discussion on consolidated Net investment income.
59
Interest expense increased $8 million for the three months ended March 31, 2017 primarily driven by the timing of the Chubb Corp acquisition. The prior year quarter excluded $7 million of interest expense related to the $3.3 billion par value of debt assumed in connection with the Chubb Corp acquisition for the 14-day stub period in 2016.
For the three months ended March, 31 2017, net realized losses of $7 million were primarily associated with realized losses on our investment portfolios, partially offset by realized gains of $93 million associated with a net decrease in the fair value of GLB liabilities. The decrease was primarily due to higher global equity market levels. In addition, we maintain positions in derivative instruments that decrease in fair value when the S&P 500 index increases. During the three months ended March 31, 2017, we experienced realized losses of $74 million related to these derivative instruments. For further discussion of the remaining Net realized gains and (losses), refer to the Net realized and unrealized gains and (losses) section.
Other (income) expense of $(45) million and $27 million recognized in Corporate for the three months ended March 31, 2017 and 2016, respectively, were related primarily to our share of net (income) loss of partially-owned entities, principally our share of net realized gains and losses from partially-owned investment companies. For the three months ended March 31, 2017, these investments recognized realized gains of $52 million compared to realized losses of $25 million in the prior year. Refer to the Other Income and Expense Items section for further information.
Amortization expense of purchased intangibles increased $62 million for the three months ended March 31, 2017, primarily reflecting the increase in intangible amortization expense related to agency distribution relationships and renewal rights and lower amortization benefit from the fair value adjustment of Unpaid losses and loss expenses acquired as part of the Chubb Corp acquisition. Refer to the Amortization of purchased intangibles and Other amortization section for further information.
Chubb integration expenses were $111 million for the three months ended March 31, 2017 primarily comprising $81 million of personnel-related expenses, including severance and employee retention, and $10 million of leases and real estate termination costs. Chubb integration expenses were $148 million for the three months ended March 31, 2016, primarily comprising $75 million of personnel-related expenses, $38 million of advisor fees, and $12 million of consulting fees. Chubb integration expenses are one-time in nature and are not related to the on-going business activities of the segments. The Chief Executive Officer does not manage segment results or allocate resources to segments when considering these costs and they are therefore excluded from our definition of segment income.
Other Income and Expense Items |
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Equity in net (income) loss of partially-owned entities | $ | (53 | ) | $ | 15 | ||
(Gains) losses from fair value changes in separate account assets (1) | (30 | ) | 3 | ||||
Federal excise and capital taxes | 3 | 1 | |||||
Other | 10 | 9 | |||||
Other (income) expense | $ | (70 | ) | $ | 28 |
(1) | Related to (gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP. |
Other (income) expense includes equity in net (income) loss of partially-owned entities, which includes our share of net (income) loss related to partially-owned investment companies (private equity) and partially-owned insurance companies. Also included in Other (income) expense are (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP. The offsetting movement in the separate account liabilities is included in Policy benefits in the Consolidated statements of operations. Certain federal excise and capital taxes incurred as a result of capital management initiatives are included in Other (income) expense as these are considered capital transactions and are excluded from underwriting results.
60
Amortization of purchased intangibles and Other amortization |
Amortization expense related to purchased intangibles was $64 million for the three months ended March 31, 2017 compared with $7 million in the prior year period. The increase in amortization expense of purchased intangibles primarily reflects the increase in intangible amortization expense related to agency distribution relationships and renewal rights and lower amortization benefit from the fair value adjustment on Unpaid losses and loss expenses.
The following table presents, as of March 31, 2017, the estimated pre-tax amortization expense (benefit) of purchased intangibles, at current foreign currency exchange rates, for the second through fourth quarters of 2017 and the next five years:
Associated with the Chubb Corp Acquisition | |||||||||||||||||||||||
For the Years Ending December 31 (in millions of U.S. dollars) | Agency distribution relationships and renewal rights | Internally developed technology | Fair value adjustment on Unpaid losses and loss expenses | Total (1) | Other intangible assets (2) | Total Amortization of purchased intangibles | |||||||||||||||||
Second quarter of 2017 | $ | 74 | $ | 8 | $ | (40 | ) | $ | 42 | $ | 22 | $ | 64 | ||||||||||
Third quarter of 2017 | 74 | 8 | (40 | ) | 42 | 21 | 63 | ||||||||||||||||
Fourth quarter of 2017 | 74 | 8 | (40 | ) | 42 | 20 | 62 | ||||||||||||||||
2018 | 323 | 32 | (101 | ) | 254 | 76 | 330 | ||||||||||||||||
2019 | 281 | — | (62 | ) | 219 | 67 | 286 | ||||||||||||||||
2020 | 239 | — | (35 | ) | 204 | 61 | 265 | ||||||||||||||||
2021 | 216 | — | (20 | ) | 196 | 52 | 248 | ||||||||||||||||
2022 | 197 | — | (15 | ) | 182 | 50 | 232 | ||||||||||||||||
Total | $ | 1,478 | $ | 56 | $ | (353 | ) | $ | 1,181 | $ | 369 | $ | 1,550 |
(1) | Recorded in Corporate. |
(2) | Recorded in applicable segment(s) that acquired the intangible assets. |
Reduction of deferred tax liability associated with intangible assets related to the Chubb Corp acquisition
The following table presents, as of March 31, 2017, the expected reduction of the deferred tax liability associated with intangible assets related to the Chubb Corp acquisition (which reduces as agency distribution relationships and renewal rights and internally developed technology amortize), at current foreign currency exchange rates, for the second through fourth quarters of 2017 and the next five years. For example, for the second quarter of 2017, the expected reduction to deferred tax liability of $29 million associated with intangible assets in the table below is calculated by applying the 35 percent expected tax rate against the sum of the estimated amortization of $82 million, comprising agency distribution relationships and renewal rights of $74 million, and internally developed technology of $8 million. At March 31, 2017, the remaining deferred tax liability associated with these intangibles was $2,047 million.
For the Years Ending December 31 (in millions of U.S. dollars) | Reduction of deferred tax liability associated with intangible assets related to the Chubb Corp acquisition | ||
Second quarter of 2017 | $ | 29 | |
Third quarter of 2017 | 29 | ||
Fourth quarter of 2017 | 29 | ||
2018 | 124 | ||
2019 | 98 | ||
2020 | 84 | ||
2021 | 76 | ||
2022 | 69 | ||
Total | $ | 538 |
61
Amortization of the fair value adjustment on acquired invested assets
In addition to the amortization of purchased intangibles outlined in the table above, at March 31, 2017, we expect amortization of the fair value of acquired invested assets of approximately $89 million for each of the remaining quarters of 2017, $320 million in each of the years 2018 and 2019, and $228 million in 2020, at current foreign currency exchange rates. This estimate could vary materially based on current market conditions, bond calls, overall duration of the acquired investment portfolio, and foreign exchange. The amortization of the fair value adjustment on acquired invested assets is recorded as a reduction to Net investment income in the Consolidated statements of operations.
Amortization of the fair value adjustment on assumed long-term debt
At March 31, 2017, we expect a benefit from the amortization of the fair value adjustment on assumed long-term debt of $12 million for each of the remaining quarters of 2017, $31 million in 2018, and $19 million in each of the years 2019 through 2022. The amortization of the fair value adjustment on assumed long-term debt is recorded as a reduction to Interest expense in the Consolidated statements of operations.
Net Investment Income |
Three Months Ended | |||||||
March 31 | |||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Fixed maturities | $ | 730 | $ | 643 | |||
Short-term investments | 26 | 23 | |||||
Equity securities | 9 | 12 | |||||
Other investments | 19 | 27 | |||||
Gross investment income | 784 | 705 | |||||
Investment expenses | (39 | ) | (31 | ) | |||
Net investment income | $ | 745 | $ | 674 |
Net investment income is influenced by a number of factors including the amounts and timing of inward and outward cash flows, the level of interest rates, and changes in overall asset allocation. Net investment income increased 10.5 percent for the three months ended March 31, 2017, compared with the prior year period, primarily due to the timing of the Chubb Corp acquisition. The prior year quarter excluded $45 million of Net investment income generated prior to the Chubb Corp acquisition close on January 14, 2016. The increase was also due to a higher overall invested asset base.
Our average yield on invested assets was 3.4 percent for both the three months ended March 31, 2017 and 2016, which is primarily driven by the yield on our fixed maturities. This compares to the average market yield, which represents the weighted average yield to maturity of our fixed income portfolio based on market prices of the holdings throughout the period, of 2.8 percent and 2.5 percent for the three months ended March 31, 2017 and 2016, respectively. The prior year quarter benefited from higher distributions on our other investments portfolio.
Net Realized and Unrealized Gains (Losses) |
We take a long-term view with our investment strategy, and our investment managers manage our investment portfolio to maximize total return within certain specific guidelines designed to minimize risk. The majority of our investment portfolio is available for sale and reported at fair value. Our held to maturity investment portfolio is reported at amortized cost.
The effect of market movements on our available for sale investment portfolio impacts Net income (through Net realized gains (losses)) when securities are sold or when we record an Other-than-temporary impairment (OTTI) charge in Net income. For a discussion related to how we assess OTTI for all of our investments, including credit-related OTTI, and the related impact on Net income, refer to Note 3 c) to the Consolidated Financial Statements. Additionally, Net income is impacted through the reporting of changes in the fair value of derivatives, including financial futures, options, swaps, and GLB reinsurance. Changes in unrealized appreciation and depreciation on available for sale securities resulting from the revaluation of securities held, changes in cumulative foreign currency translation adjustment, and unrealized postretirement benefit liability adjustment, are
62
reported as separate components of Accumulated other comprehensive income in Shareholders’ equity in the Consolidated balance sheets.
The following table presents our net realized and unrealized gains (losses):
Three Months Ended March 31, 2017 | Three Months Ended March 31, 2016 | ||||||||||||||||||||||
(in millions of U.S. dollars) | Net Realized Gains (Losses) | Net Unrealized Gains (Losses) | Net Impact | Net Realized Gains (Losses) | Net Unrealized Gains (Losses) | Net Impact | |||||||||||||||||
Fixed maturities | $ | (12 | ) | $ | 256 | $ | 244 | $ | (190 | ) | $ | 1,088 | $ | 898 | |||||||||
Fixed income derivatives | 6 | — | 6 | (39 | ) | — | (39 | ) | |||||||||||||||
Public equity | 4 | 28 | 32 | 38 | (4 | ) | 34 | ||||||||||||||||
Private equity | (8 | ) | 31 | 23 | 3 | (27 | ) | (24 | ) | ||||||||||||||
Total investment portfolio (1) | (10 | ) | 315 | 305 | (188 | ) | 1,057 | 869 | |||||||||||||||
Variable annuity reinsurance derivative transactions, net of applicable hedges | 19 | — | 19 | (243 | ) | — | (243 | ) | |||||||||||||||
Other derivatives | 2 | — | 2 | (2 | ) | — | (2 | ) | |||||||||||||||
Foreign exchange | (19 | ) | 134 | 115 | 39 | 312 | 351 | ||||||||||||||||
Other | 1 | (20 | ) | (19 | ) | — | 2 | 2 | |||||||||||||||
Net gains (losses) before tax | (7 | ) | 429 | 422 | (394 | ) | 1,371 | 977 | |||||||||||||||
Income tax expense (benefit) | (2 | ) | 115 | 113 | (4 | ) | 269 | 265 | |||||||||||||||
Net gains (losses) | $ | (5 | ) | $ | 314 | $ | 309 | $ | (390 | ) | $ | 1,102 | $ | 712 |
(1) | For the three months ended March 31, 2017, other-than-temporary impairments in Net realized gains (losses) included $6 million for fixed maturities, $5 million for public equity, and $8 million for private equity. For the three months ended March 31, 2016, other-than-temporary impairments in Net realized gains (losses) included $59 million for fixed maturities, $1 million for public equity, and $3 million for private equity. |
Investments |
Our investment portfolio is invested primarily in publicly traded, investment grade, fixed income securities with an average credit quality of A/Aa as rated by the independent investment rating services Standard and Poor’s (S&P)/ Moody’s Investors Service (Moody’s). The portfolio is externally managed by independent, professional investment managers and is broadly diversified across geographies, sectors, and issuers. Other investments principally comprise direct investments, investment funds, and limited partnerships. We hold no collateralized debt obligations or collateralized loan obligations in our investment portfolio, and we provide no credit default protection. We have long-standing global credit limits for our entire portfolio across the organization. Exposures are aggregated, monitored, and actively managed by our Global Credit Committee, comprising senior executives, including our Chief Financial Officer, our Chief Risk Officer, our Chief Investment Officer, and our Treasurer. We also have well-established, strict contractual investment rules requiring managers to maintain highly diversified exposures to individual issuers and closely monitor investment manager compliance with portfolio guidelines.
The average duration of our fixed income securities, including the effect of options and swaps, was 4.2 years at both March 31, 2017 and December 31, 2016. We estimate that a 100 basis point (bps) increase in interest rates would reduce the valuation of our fixed income portfolio by approximately $4.0 billion at March 31, 2017.
63
The following table shows the fair value and cost/amortized cost of our invested assets:
March 31, 2017 | December 31, 2016 | ||||||||||||||
(in millions of U.S. dollars) | Fair Value | Cost/ Amortized Cost | Fair Value | Cost/ Amortized Cost | |||||||||||
Fixed maturities available for sale | $ | 80,806 | $ | 79,957 | $ | 80,115 | $ | 79,536 | |||||||
Fixed maturities held to maturity | 10,604 | 10,519 | 10,670 | 10,644 | |||||||||||
Short-term investments | 2,780 | 2,780 | 3,002 | 3,002 | |||||||||||
94,190 | 93,256 | 93,787 | 93,182 | ||||||||||||
Equity securities | 835 | 699 | 814 | 706 | |||||||||||
Other investments | 4,551 | 4,271 | 4,519 | 4,270 | |||||||||||
Total investments | $ | 99,576 | $ | 98,226 | $ | 99,120 | $ | 98,158 |
The fair value of our total investments increased $456 million during the three months ended March 31, 2017, primarily due to the investing of operating cash flows and unrealized appreciation, offset by the repayment of our $500 million senior notes that matured in February 2017 and the payment of dividends on our Common Shares.
The following tables present the market value of our fixed maturities and short-term investments at March 31, 2017 and December 31, 2016. The first table lists investments according to type and second according to S&P credit rating:
March 31, 2017 | December 31, 2016 | ||||||||||||
(in millions of U.S. dollars, except for percentages) | Market Value | % of Total | Market Value | % of Total | |||||||||
Treasury | $ | 2,843 | 3 | % | $ | 2,832 | 3 | % | |||||
Agency | 664 | 1 | % | 699 | 1 | % | |||||||
Corporate and asset-backed securities | 27,582 | 30 | % | 26,944 | 29 | % | |||||||
Mortgage-backed securities | 15,500 | 16 | % | 15,435 | 16 | % | |||||||
Municipal | 22,803 | 24 | % | 22,768 | 24 | % | |||||||
Non-U.S. | 22,018 | 23 | % | 22,107 | 24 | % | |||||||
Short-term investments | 2,780 | 3 | % | 3,002 | 3 | % | |||||||
Total | $ | 94,190 | 100 | % | $ | 93,787 | 100 | % | |||||
AAA | $ | 15,523 | 16 | % | $ | 15,746 | 17 | % | |||||
AA | 35,866 | 39 | % | 36,235 | 39 | % | |||||||
A | 17,700 | 19 | % | 17,519 | 19 | % | |||||||
BBB | 12,524 | 13 | % | 12,237 | 13 | % | |||||||
BB | 7,203 | 8 | % | 6,993 | 7 | % | |||||||
B | 5,087 | 5 | % | 4,814 | 5 | % | |||||||
Other | 287 | — | % | 243 | — | % | |||||||
Total | $ | 94,190 | 100 | % | $ | 93,787 | 100 | % |
64
Corporate and asset-backed securities
The following table presents our 10 largest global exposures to corporate bonds by market value at March 31, 2017:
(in millions of U.S. dollars) | Market Value | ||
Wells Fargo & Co | $ | 574 | |
JP Morgan Chase & Co | 555 | ||
Goldman Sachs Group Inc | 436 | ||
Anheuser-Busch InBev NV | 424 | ||
General Electric Co | 374 | ||
Verizon Communications Inc | 372 | ||
Morgan Stanley | 362 | ||
Bank of America Corp | 343 | ||
AT&T Inc | 343 | ||
Citigroup Inc | 320 |
Mortgage-backed securities
S&P Credit Rating | Market Value | Amortized Cost | |||||||||||||||||||||||||
March 31, 2017 (in millions of U.S. dollars) | AAA | AA | A | BBB | BB and below | Total | Total | ||||||||||||||||||||
Agency residential mortgage-backed (RMBS) | $ | — | $ | 12,654 | $ | — | $ | — | $ | — | $ | 12,654 | $ | 12,700 | |||||||||||||
Non-agency RMBS | 1 | 5 | 59 | 4 | 30 | 99 | 99 | ||||||||||||||||||||
Commercial mortgage-backed | 2,734 | 13 | — | — | — | 2,747 | 2,738 | ||||||||||||||||||||
Total mortgage-backed securities | $ | 2,735 | $ | 12,672 | $ | 59 | $ | 4 | $ | 30 | $ | 15,500 | $ | 15,537 |
Municipal
As part of our overall investment strategy, we may invest in states, municipalities, and other political subdivisions fixed maturity securities (Municipal). We apply the same investment selection process described previously to our Municipal investments. The portfolio is highly diversified primarily in state general obligation bonds and essential service revenue bonds including education and utilities (water, power, and sewers).
Non-U.S.
Our exposure to the Euro results primarily from ACE European Group which is headquartered in London and offers a broad range of coverages throughout the European Union, Central, and Eastern Europe. Chubb primarily invests in Euro denominated investments to support its local currency insurance obligations and required capital levels. Chubb’s local currency investment portfolios have strict contractual investment guidelines requiring managers to maintain a high quality and diversified portfolio to both sector and individual issuers. Investment portfolios are monitored daily to ensure investment manager compliance with portfolio guidelines.
Our non-U.S. investment grade fixed income portfolios are currency-matched with the insurance liabilities of our non-U.S. operations. The average credit quality of our non-U.S. fixed income securities is A and 55 percent of our holdings are rated AAA or guaranteed by governments or quasi-government agencies. Within the context of these investment portfolios, our government and corporate bond holdings are highly diversified across industries and geographies. Issuer limits are based on credit rating (AA—two percent, A—one percent, BBB—0.5 percent of the total portfolio) and are monitored daily via an internal compliance system. Because of this investment approach, we do not have a direct exposure to troubled sovereign borrowers in Europe. We manage our indirect exposure using the same credit rating based investment approach. Accordingly, we do not believe our indirect exposure is material.
65
The following table summarizes the market value and amortized cost of our non-U.S. fixed income portfolio by country/sovereign for non-U.S. government securities at March 31, 2017:
(in millions of U.S. dollars) | Market Value | Amortized Cost | |||||
United Kingdom | $ | 1,514 | $ | 1,462 | |||
Republic of Korea | 1,043 | 946 | |||||
Canada | 907 | 905 | |||||
Federative Republic of Brazil | 861 | 847 | |||||
Province of Ontario | 611 | 602 | |||||
Province of Quebec | 501 | 495 | |||||
Kingdom of Thailand | 451 | 432 | |||||
United Mexican States | 435 | 439 | |||||
Germany | 421 | 407 | |||||
Australia | 344 | 336 | |||||
Other Non-U.S. Government Securities (1) | 4,016 | 3,922 | |||||
Total | $ | 11,104 | $ | 10,793 |
(1) | There are no investments in Portugal, Ireland, Italy, Greece or Spain. |
The following table summarizes the market value and amortized cost of our non-U.S. fixed income portfolio by country/sovereign for non-U.S. corporate securities at March 31, 2017:
(in millions of U.S. dollars) | Market Value | Amortized Cost | |||||
United Kingdom | $ | 2,021 | $ | 1,944 | |||
Canada | 1,420 | 1,391 | |||||
United States (1) | 915 | 889 | |||||
France | 792 | 773 | |||||
Netherlands | 733 | 712 | |||||
Australia | 675 | 659 | |||||
Germany | 599 | 582 | |||||
Japan | 329 | 327 | |||||
Switzerland | 329 | 321 | |||||
China | 287 | 282 | |||||
Other Non-U.S. Corporate Securities | 2,814 | 2,747 | |||||
Total | $ | 10,914 | $ | 10,627 |
(1) The countries that are listed in the non-U.S. corporate fixed income portfolio above represent the ultimate parent company's country of risk. Non-U.S. corporate securities could be issued by foreign subsidiaries of U.S. corporations.
Below-investment grade corporate fixed income portfolio
Below-investment grade securities have different characteristics than investment grade corporate debt securities. Risk of loss from default by the borrower is greater with below-investment grade securities. Below-investment grade securities are generally unsecured and are often subordinated to other creditors of the issuer. Also, issuers of below-investment grade securities usually have higher levels of debt and are more sensitive to adverse economic conditions, such as recession or increasing interest rates, than investment grade issuers. At March 31, 2017, our corporate fixed income investment portfolio included below-investment grade and non-rated securities which, in total, comprised approximately 11 percent of our fixed income portfolio. Our below-investment grade and non-rated portfolio includes over 1,000 issuers, with the greatest single exposure being $166 million.
We manage high-yield bonds as a distinct and separate asset class from investment grade bonds. The allocation to high-yield bonds is explicitly set by internal management and is targeted to securities in the upper tier of credit quality (BB/B). Our minimum rating for initial purchase is BB/B. Eight external investment managers are responsible for high-yield security selection and portfolio construction. Our high-yield managers have a conservative approach to credit selection and very low historical default experience. Holdings are highly diversified across industries and generally subject to a 1.5 percent issuer limit as a
66
percentage of high-yield allocation. We monitor position limits daily through an internal compliance system. Derivative and structured securities (e.g., credit default swaps and collateralized loan obligations) are not permitted in the high-yield portfolio.
Critical Accounting Estimates |
As of March 31, 2017, there were no material changes to our critical accounting estimates. For a full discussion of our critical accounting estimates, refer to Item 7 in our 2016 Form 10-K.
Reinsurance recoverable on ceded reinsurance
March 31 | December 31 | ||||||
(in millions of U.S. dollars) | 2017 | 2016 | |||||
Reinsurance recoverable on unpaid losses and loss expenses (1) | $ | 12,811 | $ | 12,708 | |||
Reinsurance recoverable on paid losses and loss expenses (1) | 958 | 869 | |||||
Reinsurance recoverable on losses and loss expenses (1) | $ | 13,769 | $ | 13,577 | |||
Reinsurance recoverable on policy benefits (1) | $ | 187 | $ | 182 |
(1) | Net of provision for uncollectible reinsurance |
We evaluate the financial condition of our reinsurers and potential reinsurers on a regular basis and also monitor concentrations of credit risk with reinsurers. The provision for uncollectible reinsurance is required principally due to the potential failure of reinsurers to indemnify us, primarily because of disputes under reinsurance contracts and insolvencies. The provision for uncollectible reinsurance is based on a default analysis applied to gross reinsurance recoverables, net of approximately $3.3 billion of collateral at both March 31, 2017 and December 31, 2016. The increase in reinsurance recoverable on losses and loss expenses was primarily due to crop activity.
Unpaid losses and loss expenses
As an insurance and reinsurance company, we are required by applicable laws and regulations and GAAP to establish loss and loss expense reserves for the estimated unpaid portion of the ultimate liability for losses and loss expenses under the terms of our policies and agreements with our insured and reinsured customers. With the exception of certain structured settlements, for which the timing and amount of future claim payments are reliably determinable, and certain reserves for unsettled claims that are discounted in statutory filings, our loss reserves are not discounted for the time value of money.
The following table presents a roll-forward of our unpaid losses and loss expenses:
(in millions of U.S. dollars) | Gross Losses | Reinsurance Recoverable (1) | Net Losses | ||||||||
Balance at December 31, 2016 | $ | 60,540 | $ | 12,708 | $ | 47,832 | |||||
Losses and loss expenses incurred | 4,752 | 963 | 3,789 | ||||||||
Losses and loss expenses paid | (4,830 | ) | (923 | ) | (3,907 | ) | |||||
Foreign currency revaluation and other | 117 | 63 | 54 | ||||||||
Balance at March 31, 2017 | $ | 60,579 | $ | 12,811 | $ | 47,768 |
(1) | Net of provision for uncollectible reinsurance |
The estimate of the liabilities includes provisions for claims that have been reported but are unpaid at the balance sheet date (case reserves) and for obligations on claims that have been incurred but not reported (IBNR) at the balance sheet date. IBNR may also include provisions to account for the possibility that reported claims may settle for amounts that differ from the established case reserves. Loss reserves also include an estimate of expenses associated with processing and settling unpaid claims (loss expenses).
Asbestos and Environmental (A&E)
There was no significant A&E reserve activity during the three months ended March 31, 2017. A&E reserves are included in Corporate. Refer to our 2016 Form 10-K for further information on our A&E exposures.
67
Fair value measurements
Accounting guidance defines fair value as the price to sell an asset or transfer a liability (an exit price) in an orderly transaction between market participants and establishes a three-level valuation hierarchy based on the reliability of the inputs. The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1 inputs) and the lowest priority to unobservable data (Level 3 inputs). Level 2 includes inputs, other than quoted prices within Level 1, that are observable for assets or liabilities either directly or indirectly. Refer to Note 4 to the Consolidated Financial Statements for information on our fair value measurements.
Catastrophe management |
We actively monitor our catastrophe risk accumulation around the world. The table below presents our modeled annual aggregate pre-tax probable maximum loss (PML), net of reinsurance, for 100-year and 250-year return periods for U.S. hurricane and California earthquake at March 31, 2017 and 2016. The table also presents Chubb’s corresponding share of pre-tax industry PMLs for each of the return periods for U.S. hurricane and California earthquake. For example, according to the model, for the 1-in-100 return period scenario, there is a one percent chance that our losses incurred in any year from U.S. hurricane events could be in excess of $3,009 million (or 6.1 percent of our total shareholders’ equity at March 31, 2017). We estimate that at such hypothetical loss levels, Chubb’s share of the aggregate industry PML would be approximately 2.1 percent.
Modeled Annual Aggregate Net PML | ||||||||||||||||||||||||||||
U.S. Hurricane | California Earthquake | |||||||||||||||||||||||||||
March 31 | March 31 | March 31 | March 31 | |||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||
(in millions of U.S. dollars, except for percentages) | Chubb | % of Total Shareholders’ Equity | % of Industry | Chubb | Chubb | % of Total Shareholders’ Equity | % of Industry | Chubb | ||||||||||||||||||||
1-in-100 | $ | 3,009 | 6.1 | % | 2.1 | % | $ | 3,261 | $ | 1,455 | 3.0 | % | 3.7 | % | $ | 1,499 | ||||||||||||
1-in-250 | $ | 5,105 | 10.4 | % | 2.6 | % | $ | 5,593 | $ | 1,898 | 3.9 | % | 3.1 | % | $ | 2,030 |
The above modeled loss information at March 31, 2017 reflects our in-force portfolio at January 1, 2017. The March 31, 2017 modeled loss information reflects the April 1, 2017 reinsurance program (see Natural Catastrophe Property Reinsurance Program section below) as well as inuring reinsurance protection coverages.
The modeling estimates of both Chubb and industry loss levels are inherently uncertain owing to key assumptions. First, while the use of third-party catastrophe modeling packages to simulate potential hurricane and earthquake losses is prevalent within the insurance industry, the models are reliant upon significant meteorology, seismology, and engineering assumptions to estimate hurricane and earthquake losses. In particular, modeled hurricane and earthquake events are not always a representation of actual events and ensuing additional loss potential. Second, there is no universal standard in the preparation of insured data for use in the models and the running of the modeling software. Third, we are reliant upon third-party estimates of industry insured exposures and there is significant variation possible around the relationship between our loss and that of the industry following an event. Fourth, we assume that our reinsurance recoveries following an event are fully collectible. These loss estimates do not represent our potential maximum exposures and it is highly likely that our actual incurred losses would vary materially from the modeled estimates.
Natural Catastrophe Property Reinsurance Program |
Chubb’s core property catastrophe reinsurance program provides protection against natural catastrophes impacting its primary property operations (i.e., excluding our Global Reinsurance and Life Insurance segments).
We regularly review our reinsurance protection and corresponding property catastrophe exposures. This may or may not lead to the purchase of additional reinsurance prior to a program’s renewal date. In addition, prior to each renewal date, we consider how much, if any, coverage we intend to buy and we may make material changes to the current structure in light of various factors, including modeled PML assessment at various return periods, reinsurance pricing, our risk tolerance and exposures, and various other structuring considerations.
68
Chubb renewed its Global Property Catastrophe Reinsurance Program for our North American and International operations effective April 1, 2017 through March 31, 2018, with no significant change in coverage from the expiring program. The program consists of three layers in excess of losses retained by Chubb. In addition, Chubb also renewed its terrorism coverage (excluding nuclear, biological, chemical and radiation coverage, with an inclusion of coverage for biological and chemical coverage for personal lines) for the United States from April 1, 2017 through March 31, 2018 with the same limits and retention and percentage placed except that the majority of terrorism coverage is on an aggregate basis above our retentions without a reinstatement.
Loss Location | Layer of Loss | Comments | Notes | ||
United States (excluding Alaska and Hawaii) | $0 million – $1.0 billion | Losses retained by Chubb | (a) | ||
United States (excluding Alaska and Hawaii) | $1.0 billion – $1.25 billion | All natural perils and terrorism | (b) | ||
United States (excluding Alaska and Hawaii) | $1.25 billion – $2.0 billion | All natural perils and terrorism | (c) | ||
United States (excluding Alaska and Hawaii) | $2.0 billion – $3.5 billion | All natural perils and terrorism | (d) | ||
International (including Alaska and Hawaii) | $0 million – $175 million | Losses retained by Chubb | (a) | ||
International (including Alaska and Hawaii) | $175 million – $925 million | All natural perils and terrorism | (c) | ||
Alaska, Hawaii, and Canada | $925 million – $2.425 billion | All natural perils and terrorism | (d) | ||
(a) Ultimate retention will depend upon the nature of the loss and the interplay between the underlying per risk programs and certain other catastrophe programs purchased by individual business units. These other catastrophe programs have the potential to reduce our effective retention below the stated levels. | |||||
(b) These coverages are 20 percent placed with Reinsurers. | |||||
(c) These coverages are both part of the same Second layer within the Global Catastrophe Program and are 100 percent placed with Reinsurers. As such, it may be exhausted in one region and not available in the other. | |||||
(d) These coverages are both part of the same Third layer within the Global Catastrophe Program and are 100 percent placed with Reinsurers. As such, it may be exhausted in one region and not available in the other. |
Chubb also has two series of property catastrophe bonds in place (assumed as part of the Chubb Corp acquisition) that offer additional natural catastrophe protection for certain parts of the portfolio. The geographic scope of this coverage is from Virginia through Maine. The East Lane VI 2014 series currently provides $270 million of coverage as part of a $300 million layer in excess of $2,660 million retention through March 14, 2018. The East Lane VI 2015 series currently provides $250 million of coverage as part of a $408 million layer in excess of $2,014 million retention through March 13, 2020.
Crop Insurance |
We are, and have been since the 1980s, one of the leading writers of crop insurance in the U.S. and have conducted that business through a managing general agent subsidiary of Rain and Hail. We provide protection throughout the U.S. on a variety of crops and are therefore geographically diversified, which reduces the risk of exposure to a single event or a heavy accumulation of losses in any one region. Our crop insurance business comprises two components – Multiple Peril Crop Insurance (MPCI) and crop-hail insurance.
The MPCI program is offered in conjunction with the U.S. Department of Agriculture (USDA). The policies cover revenue shortfalls or production losses due to natural causes such as drought, excessive moisture, hail, wind, frost, insects, and disease. Generally, policies have deductibles ranging from 10 percent to 50 percent of the insured's risk. The USDA's Risk Management Agency (RMA) sets the policy terms and conditions, rates and forms, and is also responsible for setting compliance standards. As a participating company, we report all details of policies underwritten to the RMA and are party to a Standard Reinsurance Agreement (SRA). The SRA sets out the relationship between private insurance companies and the Federal Crop Insurance Corporation (FCIC) concerning the terms and conditions regarding the risks each will bear including the pro-rata and state stop-loss provisions which allows companies to limit the exposure of any one state or group of states on their underwriting results. In addition to the pro-rata and excess of loss reinsurance protections inherent in the SRA, we also purchase third-party proportional and stop-loss reinsurance for our MPCI business to reduce our exposure. We may also enter into crop derivative contracts to further manage our risk exposure.
69
Each year the RMA issues a final SRA for the subsequent reinsurance year. In June 2016, the RMA released the 2017 SRA which establishes the terms and conditions for the 2017 reinsurance year (i.e., July 1, 2016 through June 30, 2017) that replaced the 2016 SRA. There were no significant changes in the terms and conditions, and therefore the new SRA does not impact Chubb's outlook on the crop program relative to 2017.
On the MPCI business, we recognize net premiums written as soon as estimable, which is generally when we receive acreage reports from the policyholders on the various crops throughout the U.S. This allows us to best determine the premium associated with the liability that is being planted. The MPCI program has specific timeframes as to when producers must report acreage to us and in certain cases, the reporting occurs after the close of the respective reinsurance year. Once the net premium written has been recorded, the premium is then earned over the growing season for the crops. A majority of the crops that are covered in the program are typically subject to the SRA in effect at the beginning of the year. Given the major crops covered in the program, we typically see a substantial written and earned premium impact in the second and third quarters.
The pricing of MPCI premium is determined using a number of factors including commodity prices and related volatility. For instance, in most states the pricing for the MPCI Revenue Product for corn includes a factor that is based on the average price in February of the Chicago Board of Trade December corn futures. To the extent that the corn commodity prices are higher in February than they were in the previous February, and all other factors are the same, the increase in corn prices will increase the corn premium year over year.
Our crop-hail program is a private offering. Premium is earned on the crop-hail program over the coverage period of the policy. Given the very short nature of the growing season, most crop-hail business is typically written in the second and third quarters with the earned premium also more heavily occurring during this time frame. We use industry data to develop our own rates and forms for the coverage offered. The policy primarily protects farmers against yield reduction caused by hail and/or fire, and related costs such as transit to storage. We offer various deductibles to allow the grower to partially self-insure for a reduced premium cost. We limit our crop-hail exposures through the use of township liability limits and third-party proportional and stop-loss reinsurance on our net retained hail business.
Liquidity |
We anticipate that positive cash flows from operations (underwriting activities and investment income) should be sufficient to cover cash outflows under most loss scenarios for the near term. In addition to cash from operations, routine sales of investments, and financing arrangements, we have agreements with a third-party bank provider which implemented two international multi-currency notional cash pooling programs to enhance cash management efficiency during periods of short-term timing mismatches between expected inflows and outflows of cash by currency. The programs allow us to optimize investment income by avoiding portfolio disruption. Should the need arise, we generally have access to capital markets and an available $1.5 billion letter of credit/revolver facility. At March 31, 2017, our usage of this letter of credit was $458 million. Our access to funds under an existing credit facility is dependent on the ability of the bank that is a party to the facility to meet its funding commitments. Our existing credit facility has a remaining term expiring in November 2017 and requires that we maintain certain financial covenants, all of which we met at March 31, 2017. Should our existing credit provider experience financial difficulty, we may be required to replace credit sources, possibly in a difficult market. If we cannot obtain adequate capital or sources of credit on favorable terms, on a timely basis, or at all, our business, operating results, and financial condition could be adversely affected. To date, we have not experienced difficulty accessing our credit facility. Refer to “Credit Facilities” in our 2016 Form 10-K for additional information.
The payment of dividends or other statutorily permissible distributions from our operating companies are subject to the laws and regulations applicable to each jurisdiction, as well as the need to maintain capital levels adequate to support the insurance and reinsurance operations, including financial strength ratings issued by independent rating agencies. During the three months ended March 31, 2017, we were able to meet all of our obligations, including the payments of dividends on our Common Shares, with our net cash flows.
We assess which subsidiaries to draw dividends from based on a number of factors. Considerations such as regulatory and legal restrictions as well as the subsidiary’s financial condition are paramount to the dividend decision. Chubb Limited received dividends of $450 million and $875 million from its Bermuda subsidiaries during the three months ended March 31, 2017 and 2016, respectively. Chubb Limited received dividends of $5.0 billion from its Bermuda subsidiaries in 2015, of which $2.7 billion were paid in 2015, while the remaining $2.3 billion were paid during the three months ended March 31, 2016. These
70
dividends were used to finance a portion of the Chubb Corp acquisition by making capital contributions to Chubb INA and Chubb Group Holdings, both subsidiaries of Chubb Limited.
The payment of any dividends from CGM or its subsidiaries is subject to applicable U.K. insurance laws and regulations. In addition, the release of funds by Syndicate 2488 to subsidiaries of CGM is subject to regulations promulgated by the Society of Lloyd’s. The U.S. insurance subsidiaries of Chubb INA Holdings Inc. (Chubb INA) may pay dividends, without prior regulatory approval, subject to restrictions set out in state law of the subsidiary’s domicile (or, if applicable, commercial domicile). Chubb INA’s international subsidiaries are also subject to insurance laws and regulations particular to the countries in which the subsidiaries operate. These laws and regulations sometimes include restrictions that limit the amount of dividends payable without prior approval of regulatory insurance authorities. Chubb Limited received no dividends from CGM or Chubb INA during the three months ended March 31, 2017 and 2016. Debt issued by Chubb INA is serviced by statutorily permissible distributions by Chubb INA’s insurance subsidiaries to Chubb INA as well as other group resources. Chubb INA received dividends of $46 million and $167 million from its subsidiaries during the three months ended March 31, 2017 and 2016, respectively.
Chubb INA received $1.0 billion in capital contributions from Chubb Limited and $4.2 billion from Chubb Group Holdings during the three months ended March 31, 2016. Chubb INA also received $5.1 billion in capital contributions in 2015, of which $2.8 billion were paid in 2015, while the remaining $2.3 billion were paid in 2016. $5.0 billion of these capital contributions were sourced from the dividends from the Bermuda subsidiaries to fund the Chubb Corp acquisition as noted above.
Cash Flows
Our sources of liquidity include cash from operations, routine sales of investments, and financing arrangements. The following is a discussion of our cash flows for the three months ended March 31, 2017 and 2016.
Operating cash flows were $1.0 billion in both the three months ended March 31, 2017 and 2016. Cash used for investing was $60 million in the three months ended March 31, 2017, compared to $1.6 billion in the prior year period. The prior year included $14.3 billion for the purchase of Chubb Corp, which was largely funded by sales in our investment portfolio, including net proceeds in short-term investments. Cash used for financing was $858 million in the three months ended March 31, 2017, compared to $102 million in the prior year period. The current year included $500 million of repayments of long-term debt and $128 million of share repurchases. In addition, dividends paid in the current year were $324 million compared to $218 million in the prior year reflecting our higher outstanding share count following the Chubb Corp acquisition.
Both internal and external forces influence our financial condition, results of operations, and cash flows. Claim settlements, premium levels, and investment returns may be impacted by changing rates of inflation and other economic conditions. In many cases, significant periods of time, ranging up to several years or more, may lapse between the occurrence of an insured loss, the reporting of the loss to us, and the settlement of the liability for that loss.
In the current low interest rate environment, we use repurchase agreements as a low-cost alternative for short-term funding needs and to address short-term cash timing differences without disrupting our investment portfolio holdings. At March 31, 2017, there were $1.4 billion in repurchase agreements outstanding with various maturities over the next 7 months.
71
Capital Resources |
Capital resources consist of funds deployed or available to be deployed to support our business operations.
March 31 | December 31 | ||||||
(in millions of U.S. dollars, except for ratios) | 2017 | 2016 | |||||
Short-term debt | $ | 300 | $ | 500 | |||
Long-term debt | 12,300 | 12,610 | |||||
Total financial debt | 12,600 | 13,110 | |||||
Trust preferred securities | 308 | 308 | |||||
Total shareholders’ equity | 49,224 | 48,275 | |||||
Total capitalization | $ | 62,132 | $ | 61,693 | |||
Ratio of financial debt to total capitalization | 20.3 | % | 21.3 | % | |||
Ratio of financial debt plus trust preferred securities to total capitalization | 20.8 | % | 21.8 | % |
Repurchase agreements are excluded from the table above and are disclosed separately from short-term debt in the Consolidated balance sheets. The repurchase agreements are collateralized borrowings where we maintain the right and ability to redeem the collateral on short notice, unlike short-term debt which comprises the current maturities of our long-term debt instruments.
As part of the Chubb Corp acquisition on January 14, 2016, we assumed Chubb Corp's senior and subordinated debt obligations, totaling $3.3 billion par value (fair valued at $3.8 billion at the acquisition date), which is guaranteed by Chubb Limited. Included in the debt obligations are junior subordinated capital securities of $1.0 billion. Prior to April 15, 2017, these securities carried a fixed interest rate of 6.375 percent. Effective April 15, 2017, these securities bear interest at a rate equal to the three-month LIBOR plus 2.25 percentage points, or approximately 3.41 percent on the conversion date. We have no intention of redeeming these securities in the foreseeable future; however, our intention is subject to change depending on market conditions and other factors. The scheduled maturity date for these securities is April 15, 2037.
In February 2017, $500 million of 5.7 percent senior notes matured and were fully paid. In March 2017, we reclassified $300 million of 5.8 percent senior notes, due to mature in March 2018, from Long-term debt to Short-term debt in the Consolidated balance sheets.
For the three months ended March 31, 2017 we repurchased $140 million of Common Shares in a series of open market transactions under the Board of Directors (Board) share repurchase authorization. At March 31, 2017, there were 12,560,845 Common Shares in treasury with a weighted average cost of $111.30 per share. For the period April 1, 2017 through May 3, 2017, we repurchased 664,301 Common Shares for a total of $91 million in a series of open market transactions. At May 3, 2017, $769 million in share repurchase authorization remained through December 31, 2017.
We generally maintain the ability to issue certain classes of debt and equity securities via an unlimited Securities and Exchange Commission (SEC) shelf registration which is renewed every three years. This allows us capital market access for refinancing as well as for unforeseen or opportunistic capital needs. Our current shelf registration on file with the SEC expires in October 2018.
Dividends
We have paid dividends each quarter since we became a public company in 1993. Under Swiss law, dividends must be stated in Swiss francs though dividend payments are made by Chubb in U.S. dollars. Refer to Note 7 to the Consolidated Financial Statements for a discussion of our dividend methodology.
At our May 2016 annual general meeting, our shareholders approved an annual dividend for the following year of up to $2.76 per share, or CHF 2.72 per share, calculated using the USD/CHF exchange rate as published in the Wall Street Journal on May 19, 2016, which was paid in four quarterly installments of $0.69 per share after the general meeting by way of a distribution from capital contribution reserves, transferred to free reserves for payment. The Board determined the record and payment dates at which the annual dividend was paid. The annual dividend approved in May 2016 represented an $0.08 per share increase ($0.02 per quarter) over the prior year dividend.
72
The following table represents dividends paid per Common Share to shareholders of record on each of the following dates:
Shareholders of record as of: | Dividends paid as of: | |||
December 30, 2016 | January 20, 2017 | $0.69 (CHF 0.69) | ||
March 31, 2017 | April 21, 2017 | $0.69 (CHF 0.69) |
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk |
Refer to Item 7A included in our 2016 Form 10-K.
Foreign currency management
As a global company, Chubb entities transact business in multiple currencies. Our policy is to generally match assets, liabilities and required capital for each individual jurisdiction in local currency, which would include the use of derivatives. We do not hedge our net asset non-U.S. dollar capital positions; however, we do consider hedging for planned cross border transactions. For an estimated impact of foreign currency movement on our net assets denominated in non-U.S. currencies, refer to Item 7A in our 2016 Form 10-K. This information will be updated and disclosed in interim filings if our net assets in non-U.S. currencies change materially from the December 31, 2016 balances disclosed in the 2016 Form 10-K.
Reinsurance of GMDB and GLB guarantees
Chubb views its variable annuity reinsurance business as having a similar risk profile to that of catastrophe reinsurance with the probability of long-term economic loss relatively small, at the time of pricing. Adverse changes in market factors and policyholder behavior will have an impact on both life underwriting income and net income. When evaluating these risks, we expect to be compensated for taking both the risk of a cumulative long-term economic net loss, as well as the short-term accounting variations caused by these market movements. Therefore, we evaluate this business in terms of its long-term economic risk and reward.
Net income is directly impacted by changes in benefit reserves calculated in connection with reinsurance of variable annuity guarantees, primarily GMDB and GLB. In addition, net income is directly impacted by changes in the fair value of the GLB liability (FVL), which is classified as a derivative for accounting purposes. The FVL established for a GLB reinsurance contract represents the difference between the fair value of the contract and the benefit reserves. Benefit reserves and FVL calculations are directly affected by market factors, including equity levels, interest rate levels, credit risk, and implied volatilities, as well as policyholder behaviors, such as annuitization and lapse rates.
The tables below are estimates of the sensitivities to instantaneous changes in economic inputs (e.g., equity shock, interest rate shock etc.) or actuarial assumptions at March 31, 2017 of the FVL and of the fair value of specific derivative instruments held (hedge value) to partially offset the risk in the variable annuity guarantee reinsurance portfolio. The following assumptions should be considered when using the below tables:
• | No changes to the benefit ratio used to establish benefit reserves at March 31, 2017 |
• | Equity shocks impact all global equity markets equally |
• | Our liabilities are sensitive to global equity markets in the following proportions: 70 percent—80 percent U.S. equity, 10 percent—20 percent international equity ex-Japan, up to 10 percent Japan equity. |
• | Our current hedge portfolio is sensitive to global equity markets in the following proportions: 100 percent U.S. equity. |
• | We would suggest using the S&P 500 index as a proxy for U.S. equity, the MSCI EAFE index as a proxy for international equity, and the TOPIX as a proxy for Japan equity. |
• | Interest rate shocks assume a parallel shift in the U.S. yield curve |
• | Our liabilities are also sensitive to global interest rates at various points on the yield curve, mainly the U.S. Treasury curve in the following proportions: up to 10 percent short-term rates (maturing in less than 5 years), 15 percent—25 percent medium-term rates (maturing between 5 years and 10 years, inclusive), and 70 percent—80 percent long-term rates (maturing beyond 10 years). |
• | A change in AA-rated credit spreads (AA-rated credit spreads are a proxy for both our own credit spreads and the credit spreads of the ceding insurers) impacts the rate used to discount cash flows in the fair value model. |
73
• | The hedge sensitivity is from March 31, 2017 market levels. |
• | The sensitivities are not directly additive because changes in one factor will affect the sensitivity to changes in other factors. The sensitivities do not scale linearly and may be proportionally greater for larger movements in the market factors. The sensitivities may also vary due to foreign exchange rate fluctuations. The calculation of the FVL is based on internal models that include assumptions regarding future policyholder behavior, including lapse, annuitization, and asset allocation. These assumptions impact both the absolute level of the FVL as well as the sensitivities to changes in market factors shown below. Actual sensitivity of our net income may differ from those disclosed in the tables below due to differences between short-term market movements and management judgment regarding the long-term assumptions implicit in our benefit ratios. Furthermore, the sensitivities below could vary by multiples of the sensitivities in the tables below. |
• | In addition, the tables below do not reflect the expected quarterly run rate of net income generated by the variable annuity guarantee reinsurance portfolio if markets remain unchanged during the period. All else equal, if markets remain unchanged during the period, the Gross FVL will increase, resulting in a realized loss. The realized loss occurs primarily because, during the period, we will collect premium on the full population while only 65 percent of that population has become eligible to annuitize and generate a claim (since approximately 35 percent of policies are not eligible to annuitize until after March 31, 2017). This increases the Gross FVL because future premiums are lower by the amount collected in the quarter, and also because future claims are discounted for a shorter period. We refer to this increase in Gross FVL as “timing effect”. The unfavorable impact of timing effect on our Gross FVL in a quarter is not reflected in the sensitivity tables below. For this reason, when using the tables below to estimate the sensitivity of Gross FVL in the second quarter to various changes, it is necessary to assume an additional $5 million to $45 million increase in Gross FVL and realized losses. However, the impact to Net income is substantially mitigated because the majority of this realized loss is offset by the positive quarterly run rate of Life underwriting income generated by the variable annuity guarantee reinsurance portfolio if markets remain unchanged during the period. Note that both the timing effect and the quarterly run rate of Life underwriting income change over time as the book ages. |
74
Interest Rate Shock | Worldwide Equity Shock | |||||||||||||||||||||||
(in millions of U.S. dollars) | +10% | Flat | -10% | -20% | -30% | -40% | ||||||||||||||||||
+100 bps | (Increase)/decrease in Gross FVL | $ | 378 | $ | 247 | $ | 30 | $ | (242 | ) | $ | (572 | ) | $ | (951 | ) | ||||||||
Increase/(decrease) in hedge value | (139 | ) | — | 139 | 278 | 416 | 555 | |||||||||||||||||
Increase/(decrease) in net income | $ | 239 | $ | 247 | $ | 169 | $ | 36 | $ | (156 | ) | $ | (396 | ) | ||||||||||
Flat | (Increase)/decrease in Gross FVL | $ | 201 | $ | — | $ | (252 | ) | $ | (561 | ) | $ | (924 | ) | $ | (1,329 | ) | |||||||
Increase/(decrease) in hedge value | (139 | ) | — | 139 | 278 | 416 | 555 | |||||||||||||||||
Increase/(decrease) in net income | $ | 62 | $ | — | $ | (113 | ) | $ | (283 | ) | $ | (508 | ) | $ | (774 | ) | ||||||||
-100 bps | (Increase)/decrease in Gross FVL | $ | (66 | ) | $ | (300 | ) | $ | (587 | ) | $ | (929 | ) | $ | (1,320 | ) | $ | (1,741 | ) | |||||
Increase/(decrease) in hedge value | (139 | ) | — | 139 | 278 | 416 | 555 | |||||||||||||||||
Increase/(decrease) in net income | $ | (205 | ) | $ | (300 | ) | $ | (448 | ) | $ | (651 | ) | $ | (904 | ) | $ | (1,186 | ) | ||||||
Sensitivities to Other Economic Variables | AA-rated Credit Spreads | Interest Rate Volatility | Equity Volatility | |||||||||||||||||||||
(in millions of U.S. dollars) | +100 bps | -100 bps | +2% | -2% | +2% | -2% | ||||||||||||||||||
(Increase)/decrease in Gross FVL | $ | 59 | $ | (66 | ) | $ | (1 | ) | $ | 1 | $ | (9 | ) | $ | 8 | |||||||||
Increase/(decrease) in hedge value | — | — | — | — | — | — | ||||||||||||||||||
Increase/(decrease) in net income | $ | 59 | $ | (66 | ) | $ | (1 | ) | $ | 1 | $ | (9 | ) | $ | 8 | |||||||||
Sensitivities to Actuarial Assumptions | Mortality | |||||||||||||||||||||||
(in millions of U.S. dollars) | +20% | +10% | -10% | -20% | ||||||||||||||||||||
(Increase)/decrease in Gross FVL | $ | 31 | $ | 16 | $ | (16 | ) | $ | (33 | ) | ||||||||||||||
Increase/(decrease) in hedge value | — | — | — | — | ||||||||||||||||||||
Increase/(decrease) in net income | $ | 31 | $ | 16 | $ | (16 | ) | $ | (33 | ) | ||||||||||||||
Lapses | ||||||||||||||||||||||||
(in millions of U.S. dollars) | +50% | +25% | -25% | -50% | ||||||||||||||||||||
(Increase)/decrease in Gross FVL | $ | 131 | $ | 69 | $ | (77 | ) | $ | (164 | ) | ||||||||||||||
Increase/(decrease) in hedge value | — | — | — | — | ||||||||||||||||||||
Increase/(decrease) in net income | $ | 131 | $ | 69 | $ | (77 | ) | $ | (164 | ) | ||||||||||||||
Annuitization | ||||||||||||||||||||||||
(in millions of U.S. dollars) | +50% | +25% | -25% | -50% | ||||||||||||||||||||
(Increase)/decrease in Gross FVL | $ | (432 | ) | $ | (234 | ) | $ | 270 | $ | 474 | ||||||||||||||
Increase/(decrease) in hedge value | — | — | — | — | ||||||||||||||||||||
Increase/(decrease) in net income | $ | (432 | ) | $ | (234 | ) | $ | 270 | $ | 474 |
75
ITEM 4. Controls and Procedures |
Chubb’s management, with the participation of Chubb’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of Chubb’s disclosure controls and procedures as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Securities Exchange Act of 1934 as of March 31, 2017. Based upon that evaluation, Chubb’s Chief Executive Officer and Chief Financial Officer concluded that Chubb’s disclosure controls and procedures are effective in allowing information required to be disclosed in reports filed under the Securities and Exchange Act of 1934 to be recorded, processed, summarized, and reported within time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to Chubb’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
In 2016, Chubb completed the acquisition of The Chubb Corporation. Since the acquisition we have worked to incorporate and refine the acquired Chubb Corporation internal control processes. This effort included the integration of our investment accounting functions and the integration of certain information technology environments of the two companies, including combining general ledger platforms.
There were no other changes in Chubb’s internal controls over financial reporting from the date of acquisition through March 31, 2017 that have materially affected, or are reasonably likely to materially affect, Chubb's internal controls over financial reporting.
PART II OTHER INFORMATION
ITEM 1. Legal Proceedings |
The information required with respect to this item is included in Note 6 g) to the Consolidated Financial Statements which is hereby incorporated by reference.
ITEM 1A. Risk Factors |
Refer to "Risk Factors" under Item 1A of Part I of our 2016 Form 10-K. There have been no material changes to the risk factors disclosed in Item 1A of Part I of our 2016 Form 10-K.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds and Issuer Repurchases of Equity Securities |
Issuer’s Repurchases of Equity Securities
The following table provides information with respect to purchases by Chubb of its Common Shares during the three months ended March 31, 2017:
Period | Total Number of Shares Purchased(1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plan(2) | Approximate Dollar Value of Shares that May Yet be Purchased Under the Plan(3) | |||||||||
January 1 through January 31 | 12,595 | $ | 131.57 | — | $ | 1,000 | million | ||||||
February 1 through February 28 | 1,183,363 | $ | 135.63 | 419,623 | $ | 945 | million | ||||||
March 1 through March 31 | 619,954 | $ | 137.20 | 616,441 | $ | 860 | million | ||||||
Total | 1,815,912 | $ | 136.14 | 1,036,064 |
(1) | This column represents open market share repurchases and the surrender to Chubb of Common Shares to satisfy tax withholding obligations in connection with the vesting of restricted stock issued to employees and the exercising of options by employees. |
(2) The aggregate value of shares purchased in the three months ended March 31, 2017 as part of the publicly announced plan was $140 million.
(3) Refer to Note 7 to the Consolidated Financial Statements for more information on the Chubb Limited securities repurchase authorization. For the period April 1, 2017 through May 3, 2017, we repurchased 664,301 Common Shares for a total of $91 million in a series of open market transactions. At May 3, 2017, $769 million in share repurchase authorization remained through December 31, 2017.
ITEM 6. Exhibits |
Refer to the Exhibit Index.
76
SIGNATURES |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CHUBB LIMITED | |
(Registrant) | |
May 4, 2017 | /s/ Evan G. Greenberg |
Evan G. Greenberg | |
Chairman, President and Chief Executive Officer | |
May 4, 2017 | /s/ Philip V. Bancroft |
Philip V. Bancroft | |
Executive Vice President and Chief Financial Officer |
77
Incorporated by Reference | ||||||||||
Exhibit Number | Exhibit Description | Form | Original Number | Date Filed | Filed Herewith | |||||
3.1 | Articles of Association of the Company, as amended | 8-K | 3.1 | May 20, 2016 | ||||||
3.2 | Organizational Regulations of the Company, as amended | 8-K | 3.1 | November 21, 2016 | ||||||
4.1 | Articles of Association of the Company, as amended | 8-K | 4.1 | May 20, 2016 | ||||||
4.2 | Organizational Regulations of the Company, as amended | 8-K | 3.1 | November 21, 2016 | ||||||
31.1 | Certification Pursuant to Section 302 of The Sarbanes-Oxley Act of 2002 | X | ||||||||
31.2 | Certification Pursuant to Section 302 of The Sarbanes-Oxley Act of 2002 | X | ||||||||
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002 | X | ||||||||
32.2 | Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002 | X | ||||||||
101.1 | The following financial information from Chubb Limited’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 formatted in XBRL: (i) Consolidated Balance Sheets at March 31, 2017, and December 31, 2016; (ii) Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2017 and 2016; (iii) Consolidated Statements of Shareholders’ Equity for the three months ended March 31, 2017 and 2016; (iv) Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016; and (v) Notes to Consolidated Financial Statements | X | ||||||||
78