Exhibit 99.2
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Page | ||
3 | ||
Use of Non-GAAP Measures and Selected Operating Performance Measures |
4 | |
5 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11-12 | ||
13-14 | ||
15 | ||
17-18 | ||
Net Operating Income (Loss) and SalesRetirement and Protection |
20-31 | |
33-43 | ||
45-54 | ||
56 | ||
58 | ||
59 | ||
60 | ||
61 | ||
Additional Information on Commercial Mortgage-backed Securities |
62 | |
63 | ||
64 | ||
Net Investment Gains (Losses), Net of Taxes and Other AdjustmentsDetail |
65 | |
67 | ||
68 | ||
69 | ||
70 | ||
72-73 |
2
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
You will note that we have added several new metrics to provide additional transparency into our financial trends.
In the International segment, we provide additional details around paid claims and loss metrics for Canada and Australia with dollar amounts in local currency. These can be found on pages 39 and 41.
In the additional financial data section, we provide the amounts for small balance commercial mortgage-backed securities and asset-backed securities. These can be found on pages 58 and 59.
Once again, thank you for your continued interest in Genworth Financial. Please feel free to call with any questions or comments.
Regards,
Alicia Charity
Senior Vice President
Investor Relations
804-662-2248
3
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
This financial supplement includes the non-GAAP(1) financial measure entitled net operating income (loss). Our chief operating decision maker evaluates segment performance and allocates resources on the basis of net operating income (loss). We define net operating income (loss) as income (loss) from continuing operations excluding after-tax net investment gains (losses) and other adjustments and infrequent or unusual non-operating items. We exclude net investment gains (losses) and infrequent or unusual non-operating items because we do not consider them to be related to the operating performance of our segments and Corporate and Other activities. A significant component of our net investment gains (losses) is the result of impairments, including changes in intent to hold securities to recovery, and credit-related gains and losses, the timing of which can vary significantly depending on market credit cycles. In addition, the size and timing of other investment gains (losses) are often subject to our discretion and are influenced by market opportunities, as well as asset-liability matching considerations. Infrequent or unusual non-operating items are also excluded from net operating income (loss) if, in our opinion, they are not indicative of overall operating trends. While some of these items may be significant components of net income (loss) in accordance with GAAP, we believe that net operating income (loss), and measures that are derived from or incorporate net operating income (loss), are appropriate measures that are useful to investors because they identify the income (loss) attributable to the ongoing operations of the business. However, net operating income (loss) is not a substitute for net income (loss) determined in accordance with GAAP. In addition, the companys definition of net operating income (loss) may differ from the definitions used by other companies. The table on page 8 of this report reflects net operating income (loss) as determined in accordance with the Statement of Financial Accounting Standards No. 131, Disclosures about Segments of an Enterprise and Related Information, and a reconciliation of net operating income (loss) of our segments and Corporate and Other activities to net income (loss) for the three months ended March 31, 2009 and 2008. This financial supplement includes other non-GAAP measures management believes enhances the understanding and comparability of performance by highlighting underlying business activity and profitability drivers. These additional non-GAAP measures are on pages 67 through 70 of this financial supplement.
Selected Operating Performance Measures
This financial supplement contains selected operating performance measures including sales, assets under management and insurance in-force or risk in-force which are commonly used in the insurance and investment industries as measures of operating performance.
Management regularly monitors and reports the sales metrics as a measure of volume of new and renewal business generated in a period. Sales refers to (1) annualized first-year premiums for term life, long-term care and Medicare supplement insurance; (2) new and additional premiums/deposits for universal life insurance, linked-benefits, spread-based and variable products; (3) gross and net flows, which represent gross flows less redemptions, for our wealth management business; (4) written premiums and deposits, gross of ceded reinsurance and cancellations, and premium equivalents, where we earn a fee for administrative services only business, for lifestyle protection insurance business; (5) new insurance written for mortgage insurance, which in each case reflects the amount of business the company generated during each period presented; and (6) written premiums, net of cancellations, for our Mexican insurance operations. Sales do not include renewal premiums on policies or contracts written during prior periods.
The company considers annualized first-year premiums, new premiums/deposits, gross flows and net flows, written premiums, premium equivalents and new insurance written to be measures of the companys operating performance because they represent a measure of new sales of insurance policies or contracts during a specified period, rather than measures of the companys revenues or profitability during that period.
Management regularly monitors and reports assets under management for our wealth management business, insurance in-force and risk in-force. Assets under management for our wealth management business represent third-party assets under management that are not consolidated in our financial statements. Insurance in-force for our life insurance, international and U.S. mortgage insurance businesses is a measure of the aggregate face value of outstanding insurance policies as of the respective reporting date. Risk in-force for our international and U.S. mortgage insurance businesses is a measure that recognizes that the loss on any particular mortgage loan will be reduced by the net proceeds received upon sale of the underlying property. We consider assets under management for our wealth management business, insurance in-force and risk in-force to be measures of our operating performance because they represent measures of the size of our business at a specific date, rather than measures of our revenues or profitability during that period.
These operating measures enable the company to compare its operating performance across periods without regard to revenues or profitability related to policies or contracts sold in prior periods or from investments or other sources.
(1) | U.S. Generally Accepted Accounting Principles |
4
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
(amounts in millions, except per share data)
Balance Sheet Data |
2009 | 2008 | ||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
Total stockholders equity, excluding accumulated other comprehensive income (loss) |
$ | 11,527 | $ | 11,988 | $ | 12,317 | $ | 12,616 | $ | 12,760 | ||||||||||
Total accumulated other comprehensive income (loss) |
(3,298 | ) | (3,062 | ) | (1,819 | ) | (271 | ) | (35 | ) | ||||||||||
Total stockholders equity |
$ | 8,229 | $ | 8,926 | $ | 10,498 | $ | 12,345 | $ | 12,725 | ||||||||||
Book value per common share |
$ | 19.00 | $ | 20.60 | $ | 24.24 | $ | 28.52 | $ | 29.41 | ||||||||||
Book value per common share, excluding accumulated other comprehensive income (loss) |
$ | 26.61 | $ | 27.67 | $ | 28.44 | $ | 29.14 | $ | 29.49 | ||||||||||
Common shares outstanding as of balance sheet date |
433.2 | 433.2 | 433.1 | 432.9 | 432.7 | |||||||||||||||
Twelve months ended | ||||||||||||||||||||
Twelve Month Rolling Average ROE |
March 31, 2009 |
December 31, 2008 |
September 30, 2008 |
June 30, 2008 |
March 31, 2008 |
|||||||||||||||
GAAP Basis ROE |
-9.5 | % | -4.6 | % | -0.6 | % | 4.1 | % | 8.1 | % | ||||||||||
Operating ROE |
2.0 | % | 3.8 | % | 7.8 | % | 9.0 | % | 10.2 | % | ||||||||||
Three months ended | ||||||||||||||||||||
Quarterly Average ROE |
March 31, 2009 |
December 31, 2008 |
September 30, 2008 |
June 30, 2008 |
March 31, 2008 |
|||||||||||||||
GAAP Basis ROE |
-16.0 | % | -10.6 | % | -8.3 | % | -3.4 | % | 3.6 | % | ||||||||||
Operating ROE |
0.5 | % | -6.8 | % | 7.1 | % | 6.7 | % | 7.7 | % |
See page 67 herein for a reconciliation of GAAP Basis ROE to Operating ROE.
Basic and Diluted Shares |
Three months ended March 31, 2009 | |
Weighted-average shares used in basic earnings (loss) per common share calculations |
433.2 | |
Potentially dilutive securities: |
||
Stock options, restricted stock units and stock appreciation rights |
| |
Weighted-average shares used in diluted earnings (loss) per common share calculations |
433.2 | |
5
6
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
(amounts in millions)
Three months ended March 31, |
||||||||
2009 | 2008 | |||||||
REVENUES: |
||||||||
Premiums |
$ | 1,502 | $ | 1,717 | ||||
Net investment income |
711 | 1,002 | ||||||
Net investment gains (losses) |
(770 | ) | (226 | ) | ||||
Insurance and investment product fees and other |
291 | 260 | ||||||
Total revenues |
1,734 | 2,753 | ||||||
BENEFITS AND EXPENSES: |
||||||||
Benefits and other changes in policy reserves |
1,508 | 1,401 | ||||||
Interest credited |
275 | 345 | ||||||
Acquisition and operating expenses, net of deferrals |
441 | 528 | ||||||
Amortization of deferred acquisition costs and intangibles |
247 | 203 | ||||||
Interest expense |
96 | 112 | ||||||
Total benefits and expenses |
2,567 | 2,589 | ||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(833 | ) | 164 | |||||
Provision (benefit) for income taxes |
(364 | ) | 48 | |||||
Effective tax rate |
43.7 | % | 29.3 | % | ||||
NET INCOME (LOSS) |
$ | (469 | ) | $ | 116 | |||
7
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) by Segment
(amounts in millions, except per share amounts)
Three months ended March 31, |
||||||||||
2009 | 2008 | |||||||||
Retirement and Protection: |
||||||||||
Wealth Management |
$ | 6 | $ | 12 | ||||||
Retirement Income |
(46 | ) | 36 | |||||||
Institutional |
25 | 11 | ||||||||
Life Insurance |
38 | 65 | ||||||||
Long-Term Care |
40 | 38 | ||||||||
Total Retirement and Protection |
63 | 162 | ||||||||
International: |
||||||||||
International Mortgage Insurance |
Canada |
66 | 75 | |||||||
Australia |
29 | 47 | ||||||||
Other |
(5 | ) | | |||||||
Lifestyle Protection |
11 | 38 | ||||||||
Total International |
101 | 160 | ||||||||
U.S. Mortgage Insurance |
(135 | ) | (36 | ) | ||||||
Corporate and Other |
(15 | ) | (42 | ) | ||||||
NET OPERATING INCOME |
14 | 244 | ||||||||
ADJUSTMENT TO NET OPERATING INCOME: |
||||||||||
Net investment gains (losses), net of taxes and other adjustments(1) |
(483 | ) | (128 | ) | ||||||
NET INCOME (LOSS) |
$ | (469 | ) | $ | 116 | |||||
Earnings (Loss) Per Share Data: |
||||||||||
Earnings (loss) per common share |
||||||||||
Basic |
$ | (1.08 | ) | $ | 0.27 | |||||
Diluted |
$ | (1.08 | ) | $ | 0.27 | |||||
Net operating earnings per common share |
||||||||||
Basic |
$ | 0.03 | $ | 0.56 | ||||||
Diluted |
$ | 0.03 | $ | 0.56 | ||||||
Weighted-average shares outstanding |
||||||||||
Basic |
433.2 | 433.6 | ||||||||
Diluted |
433.2 | 436.8 |
(1) |
See page 65 for details on net investment gains (losses), net of taxes and other adjustments. |
8
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Consolidated Net Income (Loss) by Quarter
(amounts in millions, except per share amounts)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 1,502 | $ | 1,616 | $ | 1,735 | $ | 1,709 | $ | 1,717 | $ | 6,777 | ||||||||||||
Net investment income |
711 | 857 | 918 | 953 | 1,002 | 3,730 | ||||||||||||||||||
Net investment gains (losses) |
(770 | ) | (149 | ) | (816 | ) | (518 | ) | (226 | ) | (1,709 | ) | ||||||||||||
Insurance and investment product fees and other |
291 | 305 | 331 | 254 | 260 | 1,150 | ||||||||||||||||||
Total revenues |
1,734 | 2,629 | 2,168 | 2,398 | 2,753 | 9,948 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
1,508 | 1,522 | 1,497 | 1,386 | 1,401 | 5,806 | ||||||||||||||||||
Interest credited |
275 | 309 | 319 | 320 | 345 | 1,293 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
441 | 566 | 515 | 551 | 528 | 2,160 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
247 | 298 | 174 | 209 | 203 | 884 | ||||||||||||||||||
Goodwill impairment |
| 243 | 34 | | | 277 | ||||||||||||||||||
Interest expense |
96 | 123 | 125 | 110 | 112 | 470 | ||||||||||||||||||
Total benefits and expenses |
2,567 | 3,061 | 2,664 | 2,576 | 2,589 | 10,890 | ||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(833 | ) | (432 | ) | (496 | ) | (178 | ) | 164 | (942 | ) | |||||||||||||
Provision (benefit) for income taxes |
(364 | ) | (111 | ) | (238 | ) | (69 | ) | 48 | (370 | ) | |||||||||||||
NET INCOME (LOSS) |
$ | (469 | ) | $ | (321 | ) | $ | (258 | ) | $ | (109 | ) | $ | 116 | $ | (572 | ) | |||||||
Earnings (Loss) Per Share Data: |
||||||||||||||||||||||||
Earnings (loss) per common share |
||||||||||||||||||||||||
Basic |
$ | (1.08 | ) | $ | (0.74 | ) | $ | (0.60 | ) | $ | (0.25 | ) | $ | 0.27 | $ | (1.32 | ) | |||||||
Diluted |
$ | (1.08 | ) | $ | (0.74 | ) | $ | (0.60 | ) | $ | (0.25 | ) | $ | 0.27 | $ | (1.32 | ) | |||||||
Weighted-average shares outstanding |
||||||||||||||||||||||||
Basic |
433.2 | 433.1 | 433.1 | 432.9 | 433.6 | 433.2 | ||||||||||||||||||
Diluted |
433.2 | 433.1 | 433.1 | 432.9 | 436.8 | 433.2 |
9
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) by Segment by Quarter
(amounts in millions, except per share amounts)
2009 | 2008 | |||||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||||
Retirement and Protection: |
||||||||||||||||||||||||||
Wealth Management |
$ | 6 | $ | 8 | $ | 12 | $ | 11 | $ | 12 | $ | 43 | ||||||||||||||
Retirement Income |
(46 | ) | (310 | ) | 15 | 13 | 36 | (246 | ) | |||||||||||||||||
Institutional |
25 | 15 | 49 | 5 | 11 | 80 | ||||||||||||||||||||
Life Insurance |
38 | 49 | 63 | 87 | 65 | 264 | ||||||||||||||||||||
Long-Term Care |
40 | 49 | 39 | 34 | 38 | 160 | ||||||||||||||||||||
Total Retirement and Protection |
63 | (189 | ) | 178 | 150 | 162 | 301 | |||||||||||||||||||
International: |
||||||||||||||||||||||||||
International Mortgage Insurance |
Canada |
66 | 67 | 80 | 83 | 75 | 305 | |||||||||||||||||||
Australia |
29 | 40 | 48 | 50 | 47 | 185 | ||||||||||||||||||||
Other |
(5 | ) | (8 | ) | (2 | ) | 1 | | (9 | ) | ||||||||||||||||
Lifestyle Protection |
11 | 25 | 40 | 49 | 38 | 152 | ||||||||||||||||||||
Total International |
101 | 124 | 166 | 183 | 160 | 633 | ||||||||||||||||||||
U.S. Mortgage Insurance |
(135 | ) | (114 | ) | (121 | ) | (59 | ) | (36 | ) | (330 | ) | ||||||||||||||
Corporate and Other |
(15 | ) | (28 | ) | (3 | ) | (62 | ) | (42 | ) | (135 | ) | ||||||||||||||
NET OPERATING INCOME (LOSS) |
14 | (207 | ) | 220 | 212 | 244 | 469 | |||||||||||||||||||
ADJUSTMENTS TO NET OPERATING INCOME (LOSS): |
||||||||||||||||||||||||||
Net investment gains (losses), net of taxes and other adjustments |
(483 | ) | (89 | ) | (478 | ) | (321 | ) | (128 | ) | (1,016 | ) | ||||||||||||||
Expenses related to reorganization, net of taxes |
| (25 | ) | | | | (25 | ) | ||||||||||||||||||
NET INCOME (LOSS) |
$ | (469 | ) | $ | (321 | ) | $ | (258 | ) | $ | (109 | ) | $ | 116 | $ | (572 | ) | |||||||||
Earnings (Loss) Per Share Data: |
||||||||||||||||||||||||||
Earnings (loss) per common share |
||||||||||||||||||||||||||
Basic |
$ | (1.08 | ) | $ | (0.74 | ) | $ | (0.60 | ) | $ | (0.25 | ) | $ | 0.27 | $ | (1.32 | ) | |||||||||
Diluted |
$ | (1.08 | ) | $ | (0.74 | ) | $ | (0.60 | ) | $ | (0.25 | ) | $ | 0.27 | $ | (1.32 | ) | |||||||||
Net operating earnings (loss) per common share |
||||||||||||||||||||||||||
Basic |
$ | 0.03 | $ | (0.48 | ) | $ | 0.51 | $ | 0.49 | $ | 0.56 | $ | 1.08 | |||||||||||||
Diluted |
$ | 0.03 | $ | (0.48 | ) | $ | 0.51 | $ | 0.49 | $ | 0.56 | $ | 1.08 | |||||||||||||
Weighted-average shares outstanding |
||||||||||||||||||||||||||
Basic |
433.2 | 433.1 | 433.1 | 432.9 | 433.6 | 433.2 | ||||||||||||||||||||
Diluted |
433.2 | 433.1 | 433.1 | 432.9 | 436.8 | 433.2 |
10
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
(amounts in millions)
March 31, 2009 |
December 31, 2008(1) |
September 30, 2008 |
June 30, 2008 |
March 31, 2008 | ||||||||||||
ASSETS |
||||||||||||||||
Investments: |
||||||||||||||||
Fixed maturity securities available-for-sale, at fair value |
$ | 41,319 | $ | 42,871 | $ | 48,724 | $ | 51,887 | $ | 53,031 | ||||||
Equity securities available-for-sale, at fair value |
221 | 234 | 309 | 409 | 394 | |||||||||||
Commercial mortgage loans |
8,023 | 8,262 | 8,447 | 8,573 | 8,822 | |||||||||||
Policy loans |
1,842 | 1,834 | 1,822 | 1,806 | 1,654 | |||||||||||
Other invested assets |
6,080 | 7,411 | 4,913 | 4,614 | 5,603 | |||||||||||
Total investments |
57,485 | 60,612 | 64,215 | 67,289 | 69,504 | |||||||||||
Cash and cash equivalents |
7,064 | 7,328 | 5,102 | 5,861 | 3,768 | |||||||||||
Accrued investment income |
821 | 736 | 794 | 679 | 863 | |||||||||||
Deferred acquisition costs |
7,716 | 7,786 | 7,681 | 7,530 | 7,330 | |||||||||||
Intangible assets |
1,142 | 1,147 | 1,068 | 991 | 959 | |||||||||||
Goodwill |
1,314 | 1,316 | 1,572 | 1,618 | 1,609 | |||||||||||
Reinsurance recoverable |
17,398 | 17,212 | 16,763 | 16,571 | 16,498 | |||||||||||
Other assets |
998 | 1,000 | 1,075 | 1,320 | 912 | |||||||||||
Deferred tax asset |
1,631 | 1,037 | 194 | | | |||||||||||
Separate account assets |
8,576 | 9,215 | 11,097 | 12,356 | 12,151 | |||||||||||
Total assets |
$ | 104,145 | $ | 107,389 | $ | 109,561 | $ | 114,215 | $ | 113,594 | ||||||
(1) |
The amounts previously presented as of December 31, 2008 have been revised to conform to the amounts published in the Form 10-K filed on March 2, 2009. |
11
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Consolidated Balance Sheets(Continued)
(amounts in millions)
March 31, 2009 |
December 31, 2008(1) |
September 30, 2008 |
June 30, 2008 |
March 31, 2008 |
||||||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Future policy benefits |
$ | 28,763 | $ | 28,533 | $ | 28,017 | $ | 27,529 | $ | 27,174 | ||||||||||
Policyholder account balances |
33,196 | 34,702 | 35,565 | 36,842 | 36,764 | |||||||||||||||
Liability for policy and contract claims |
5,815 | 5,322 | 4,776 | 4,418 | 4,011 | |||||||||||||||
Unearned premiums |
4,482 | 4,734 | 5,345 | 5,758 | 5,653 | |||||||||||||||
Other liabilities |
6,316 | 6,860 | 6,200 | 6,093 | 6,671 | |||||||||||||||
Non-recourse funding obligations |
3,443 | 3,455 | 3,455 | 3,455 | 3,455 | |||||||||||||||
Short-term borrowings |
930 | 1,133 | 78 | 200 | 200 | |||||||||||||||
Long-term borrowings |
4,131 | 4,261 | 4,530 | 4,531 | 3,966 | |||||||||||||||
Deferred tax liability |
264 | 248 | | 688 | 824 | |||||||||||||||
Separate account liabilities |
8,576 | 9,215 | 11,097 | 12,356 | 12,151 | |||||||||||||||
Total liabilities |
95,916 | 98,463 | 99,063 | 101,870 | 100,869 | |||||||||||||||
Stockholders equity: |
||||||||||||||||||||
Common stock |
1 | 1 | 1 | 1 | 1 | |||||||||||||||
Additional paid-in capital |
11,485 | 11,477 | 11,484 | 11,482 | 11,473 | |||||||||||||||
Accumulated other comprehensive income (loss): |
||||||||||||||||||||
Net unrealized investment gains (losses) |
(4,095 | ) | (4,038 | ) | (2,963 | ) | (1,723 | ) | (1,479 | ) | ||||||||||
Derivatives qualifying as hedges |
1,061 | 1,161 | 761 | 548 | 620 | |||||||||||||||
Foreign currency translation and other adjustments |
(264 | ) | (185 | ) | 383 | 904 | 824 | |||||||||||||
Total accumulated other comprehensive income (loss) |
(3,298 | ) | (3,062 | ) | (1,819 | ) | (271 | ) | (35 | ) | ||||||||||
Retained earnings |
2,741 | 3,210 | 3,532 | 3,833 | 3,986 | |||||||||||||||
Treasury stock, at cost |
(2,700 | ) | (2,700 | ) | (2,700 | ) | (2,700 | ) | (2,700 | ) | ||||||||||
Total stockholders equity |
8,229 | 8,926 | 10,498 | 12,345 | 12,725 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 104,145 | $ | 107,389 | $ | 109,561 | $ | 114,215 | $ | 113,594 | ||||||||||
(1) |
The amounts previously presented as of December 31, 2008 have been revised to conform to the amounts published in the Form 10-K filed on March 2, 2009. |
12
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Consolidated Balance Sheet by Segment
(amounts in millions)
March 31, 2009 | ||||||||||||||||||||
Retirement and Protection |
International | U.S. Mortgage Insurance |
Corporate and Other(1) |
Total | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and investments |
$ | 51,423 | $ | 8,749 | $ | 3,254 | $ | 1,944 | $ | 65,370 | ||||||||||
Deferred acquisition costs and intangible assets |
9,196 | 883 | 33 | 60 | 10,172 | |||||||||||||||
Reinsurance recoverable |
16,644 | 125 | 629 | | 17,398 | |||||||||||||||
Deferred tax and other assets |
970 | 311 | 376 | 972 | 2,629 | |||||||||||||||
Separate account assets |
8,576 | | | | 8,576 | |||||||||||||||
Total assets |
$ | 86,809 | $ | 10,068 | $ | 4,292 | $ | 2,976 | $ | 104,145 | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Future policy benefits |
$ | 28,763 | $ | | $ | | $ | | $ | 28,763 | ||||||||||
Policyholder account balances |
33,177 | 19 | | | 33,196 | |||||||||||||||
Liability for policy and contract claims |
3,137 | 648 | 2,028 | 2 | 5,815 | |||||||||||||||
Unearned premiums |
536 | 3,827 | 119 | | 4,482 | |||||||||||||||
Non-recourse funding obligations |
3,543 | | | (100 | ) | 3,443 | ||||||||||||||
Deferred tax and other liabilities |
2,410 | 1,305 | 124 | 2,741 | 6,580 | |||||||||||||||
Borrowing and capital securities |
| | | 5,061 | 5,061 | |||||||||||||||
Separate account liabilities |
8,576 | | | | 8,576 | |||||||||||||||
Total liabilities |
80,142 | 5,799 | 2,271 | 7,704 | 95,916 | |||||||||||||||
Stockholders equity: |
||||||||||||||||||||
Allocated equity, excluding accumulated other comprehensive income (loss) |
9,288 | 4,579 | 2,125 | (4,465 | ) | 11,527 | ||||||||||||||
Allocated accumulated other comprehensive income (loss) |
(2,621 | ) | (310 | ) | (104 | ) | (263 | ) | (3,298 | ) | ||||||||||
Total stockholders equity |
6,667 | 4,269 | 2,021 | (4,728 | ) | 8,229 | ||||||||||||||
Total liabilities and stockholders equity |
$ | 86,809 | $ | 10,068 | $ | 4,292 | $ | 2,976 | $ | 104,145 | ||||||||||
(1) |
Includes inter-segment eliminations. |
13
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Consolidated Balance Sheet by Segment
(amounts in millions)
December 31, 2008 | ||||||||||||||||||||
Retirement and Protection |
International(2) | U.S. Mortgage Insurance |
Corporate and Other(1) (2) |
Total(2) | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and investments |
$ | 52,632 | $ | 9,156 | $ | 3,163 | $ | 3,725 | $ | 68,676 | ||||||||||
Deferred acquisition costs and intangible assets |
9,179 | 940 | 32 | 98 | 10,249 | |||||||||||||||
Reinsurance recoverable |
16,571 | 129 | 512 | | 17,212 | |||||||||||||||
Deferred tax and other assets |
520 | 273 | 271 | 973 | 2,037 | |||||||||||||||
Separate account assets |
9,215 | | | | 9,215 | |||||||||||||||
Total assets |
$ | 88,117 | $ | 10,498 | $ | 3,978 | $ | 4,796 | $ | 107,389 | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Future policy benefits |
$ | 28,533 | $ | | $ | | $ | | $ | 28,533 | ||||||||||
Policyholder account balances |
34,683 | 19 | | | 34,702 | |||||||||||||||
Liability for policy and contract claims |
3,035 | 572 | 1,712 | 3 | 5,322 | |||||||||||||||
Unearned premiums |
552 | 4,063 | 119 | | 4,734 | |||||||||||||||
Non-recourse funding obligations |
3,555 | | | (100 | ) | 3,455 | ||||||||||||||
Deferred tax and other liabilities |
2,316 | 1,566 | 30 | 3,196 | 7,108 | |||||||||||||||
Borrowing and capital securities |
| | | 5,394 | 5,394 | |||||||||||||||
Separate account liabilities |
9,215 | | | | 9,215 | |||||||||||||||
Total liabilities |
81,889 | 6,220 | 1,861 | 8,493 | 98,463 | |||||||||||||||
Stockholders equity: |
||||||||||||||||||||
Allocated equity, excluding accumulated other comprehensive income (loss) |
8,659 | 4,505 | 2,270 | (3,446 | ) | 11,988 | ||||||||||||||
Allocated accumulated other comprehensive income (loss) |
(2,431 | ) | (227 | ) | (153 | ) | (251 | ) | (3,062 | ) | ||||||||||
Total stockholders equity |
6,228 | 4,278 | 2,117 | (3,697 | ) | 8,926 | ||||||||||||||
Total liabilities and stockholders equity |
$ | 88,117 | $ | 10,498 | $ | 3,978 | $ | 4,796 | $ | 107,389 | ||||||||||
(1) |
Includes inter-segment eliminations. |
(2) |
The amounts previously presented as of December 31, 2008 have been revised to conform to the amounts published in the Form 10-K filed on March 2, 2009. |
14
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Deferred Acquisition Costs Rollforward
(amounts in millions)
Deferred Acquisition Costs Rollforward |
Retirement and Protection |
International | U.S. Mortgage Insurance |
Corporate and Other |
Total | ||||||||||||||
Unamortized balance as of December 31, 2008 |
$ | 6,391 | $ | 795 | $ | 23 | $ | | $ | 7,209 | |||||||||
Costs deferred |
149 | 39 | 6 | | 194 | ||||||||||||||
Amortization, net of interest accretion(1) |
(142 | ) | (72 | ) | (5 | ) | | (219 | ) | ||||||||||
Impact of foreign currency translation |
| (25 | ) | | | (25 | ) | ||||||||||||
Unamortized balance as of March 31, 2009 |
6,398 | 737 | 24 | | 7,159 | ||||||||||||||
Effect of accumulated net unrealized investment gains (losses) |
557 | | | | 557 | ||||||||||||||
Balance as of March 31, 2009 |
$ | 6,955 | $ | 737 | $ | 24 | $ | | $ | 7,716 | |||||||||
(1) |
Amortization, net of interest accretion, includes $(23) million of amortization related to net investment gains (losses) for our policyholder account balances. |
15
16
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) by Segment
(amounts in millions)
Retirement and Protection | International | U.S. Mortgage Insurance |
Corporate and Other(1) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2009 |
Wealth Management |
Retirement Income |
Institutional | Life Insurance |
Long-Term Care Insurance |
Total | Mortgage Insurance Canada |
Mortgage Insurance Australia |
Other Mortgage Insurance |
Lifestyle Protection |
Total | Total | ||||||||||||||||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | | $ | 47 | $ | | $ | 243 | $ | 545 | $ | 835 | $ | 127 | $ | 66 | $ | 21 | $ | 282 | $ | 496 | $ | 170 | $ | 1 | $ | 1,502 | ||||||||||||||||||||||||||||
Net investment income |
| 236 | 11 | 103 | 225 | 575 | 41 | 26 | 5 | 32 | 104 | 33 | (1 | ) | 711 | |||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses) |
(1 | ) | (197 | ) | (144 | ) | (160 | ) | (216 | ) | (718 | ) | (3 | ) | 3 | (2 | ) | (13 | ) | (15 | ) | (19 | ) | (18 | ) | (770 | ) | |||||||||||||||||||||||||||||
Insurance and investment product fees and other |
64 | 44 | 71 | 93 | 8 | 280 | | | 1 | 4 | 5 | 4 | 2 | 291 | ||||||||||||||||||||||||||||||||||||||||||
Total revenues |
63 | 130 | (62 | ) | 279 | 562 | 972 | 165 | 95 | 25 | 305 | 590 | 188 | (16 | ) | 1,734 | ||||||||||||||||||||||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
| 156 | | 222 | 536 | 914 | 50 | 39 | 20 | 83 | 192 | 403 | (1 | ) | 1,508 | |||||||||||||||||||||||||||||||||||||||||
Interest credited |
| 124 | 41 | 62 | 48 | 275 | | | | | | | | 275 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
52 | 32 | 2 | 33 | 86 | 205 | 17 | 12 | 13 | 153 | 195 | 32 | 9 | 441 | ||||||||||||||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
1 | 79 | 2 | 36 | 47 | 165 | 9 | 5 | 2 | 58 | 74 | 5 | 3 | 247 | ||||||||||||||||||||||||||||||||||||||||||
Interest expense |
| | | 26 | | 26 | 1 | | | 7 | 8 | | 62 | 96 | ||||||||||||||||||||||||||||||||||||||||||
Total benefits and expenses |
53 | 391 | 45 | 379 | 717 | 1,585 | 77 | 56 | 35 | 301 | 469 | 440 | 73 | 2,567 | ||||||||||||||||||||||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
10 | (261 | ) | (107 | ) | (100 | ) | (155 | ) | (613 | ) | 88 | 39 | (10 | ) | 4 | 121 | (252 | ) | (89 | ) | (833 | ) | |||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
4 | (105 | ) | (38 | ) | (35 | ) | (54 | ) | (228 | ) | 25 | 8 | (4 | ) | 1 | 30 | (104 | ) | (62 | ) | (364 | ) | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) |
6 | (156 | ) | (69 | ) | (65 | ) | (101 | ) | (385 | ) | 63 | 31 | (6 | ) | 3 | 91 | (148 | ) | (27 | ) | (469 | ) | |||||||||||||||||||||||||||||||||
ADJUSTMENT TO NET INCOME (LOSS): |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
| 110 | 94 | 103 | 141 | 448 | 3 | (2 | ) | 1 | 8 | 10 | 13 | 12 | 483 | |||||||||||||||||||||||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | 6 | $ | (46 | ) | $ | 25 | $ | 38 | $ | 40 | $ | 63 | $ | 66 | $ | 29 | $ | (5 | ) | $ | 11 | $ | 101 | $ | (135 | ) | $ | (15 | ) | $ | 14 | ||||||||||||||||||||||||
Effective tax rate (operating income (loss))(2) |
37.0 | % | 49.9 | % | 33.5 | % | 35.4 | % | 35.4 | % | 16.7 | % | 28.7 | % | 19.0 | % | 39.8 | % | 34.6 | % | 26.2 | % | 41.7 | % | 79.1 | % | 114.6 | % |
(1) |
Includes inter-segment eliminations. |
(2) |
The operating income (loss) effective tax rate for all pages in this financial supplement are calculated using whole dollars. As a result, the percentages shown may differ from an operating income (loss) effective tax rate calculated using the rounded numbers in this financial supplement. |
17
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) by Segment
(amounts in millions)
Retirement and Protection | International | U.S. Mortgage Insurance |
Corporate and Other(1) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2008 |
Wealth Management |
Retirement Income |
Institutional | Life Insurance |
Long-Term Care Insurance |
Total | Mortgage Insurance Canada |
Mortgage Insurance Australia |
Other Mortgage Insurance |
Lifestyle Protection |
Total | Total | ||||||||||||||||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | | $ | 167 | $ | | $ | 242 | $ | 511 | $ | 920 | $ | 133 | $ | 86 | $ | 28 | $ | 362 | $ | 609 | $ | 183 | $ | 5 | $ | 1,717 | ||||||||||||||||||||||||||||
Net investment income |
1 | 302 | 135 | 153 | 216 | 807 | 48 | 35 | 9 | 46 | 138 | 37 | 20 | 1,002 | ||||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses) |
| (93 | ) | (59 | ) | (26 | ) | (32 | ) | (210 | ) | (6 | ) | (1 | ) | | | (7 | ) | 1 | (10 | ) | (226 | ) | ||||||||||||||||||||||||||||||||
Insurance and investment product fees and other |
86 | 54 | | 93 | 6 | 239 | | | 1 | 10 | 11 | 8 | 2 | 260 | ||||||||||||||||||||||||||||||||||||||||||
Total revenues |
87 | 430 | 76 | 462 | 701 | 1,756 | 175 | 120 | 38 | 418 | 751 | 229 | 17 | 2,753 | ||||||||||||||||||||||||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
| 252 | | 205 | 522 | 979 | 35 | 35 | 21 | 72 | 163 | 259 | | 1,401 | ||||||||||||||||||||||||||||||||||||||||||
Interest credited |
| 128 | 115 | 61 | 41 | 345 | | | | | | | | 345 | ||||||||||||||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
67 | 38 | 2 | 37 | 83 | 227 | 22 | 19 | 17 | 200 | 258 | 37 | 6 | 528 | ||||||||||||||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
1 | 23 | 1 | 35 | 29 | 89 | 8 | 7 | 1 | 87 | 103 | 9 | 2 | 203 | ||||||||||||||||||||||||||||||||||||||||||
Interest expense |
| 1 | | 46 | | 47 | 1 | | | 6 | 7 | | 58 | 112 | ||||||||||||||||||||||||||||||||||||||||||
Total benefits and expenses |
68 | 442 | 118 | 384 | 675 | 1,687 | 66 | 61 | 39 | 365 | 531 | 305 | 66 | 2,589 | ||||||||||||||||||||||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
19 | (12 | ) | (42 | ) | 78 | 26 | 69 | 109 | 59 | (1 | ) | 53 | 220 | (76 | ) | (49 | ) | 164 | |||||||||||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
7 | (6 | ) | (14 | ) | 29 | 9 | 25 | 38 | 12 | (1 | ) | 15 | 64 | (41 | ) | | 48 | ||||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) |
12 | (6 | ) | (28 | ) | 49 | 17 | 44 | 71 | 47 | | 38 | 156 | (35 | ) | (49 | ) | 116 | ||||||||||||||||||||||||||||||||||||||
ADJUSTMENT TO NET INCOME (LOSS): |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
| 42 | 39 | 16 | 21 | 118 | 4 | | | | 4 | (1 | ) | 7 | 128 | |||||||||||||||||||||||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | 12 | $ | 36 | $ | 11 | $ | 65 | $ | 38 | $ | 162 | $ | 75 | $ | 47 | $ | | $ | 38 | $ | 160 | $ | (36 | ) | $ | (42 | ) | $ | 244 | ||||||||||||||||||||||||||
Effective tax rate (operating income (loss)) |
36.8 | % | 31.4 | % | 34.0 | % | 36.9 | % | 34.9 | % | 35.1 | % | 35.0 | % | 20.9 | % | 154.3 | % | 28.2 | % | 29.5 | % | 53.9 | % | | % | 32.3 | % |
(1) |
Includes inter-segment eliminations. |
18
Retirement and Protection
19
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss)Retirement and Protection
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 835 | $ | 896 | $ | 958 | $ | 885 | $ | 920 | $ | 3,659 | ||||||||||||
Net investment income |
575 | 708 | 730 | 755 | 807 | 3,000 | ||||||||||||||||||
Net investment gains (losses) |
(718 | ) | (125 | ) | (702 | ) | (511 | ) | (210 | ) | (1,548 | ) | ||||||||||||
Insurance and investment product fees and other |
280 | 264 | 322 | 234 | 239 | 1,059 | ||||||||||||||||||
Total revenues |
972 | 1,743 | 1,308 | 1,363 | 1,756 | 6,170 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
914 | 980 | 1,048 | 930 | 979 | 3,937 | ||||||||||||||||||
Interest credited |
275 | 309 | 319 | 320 | 345 | 1,293 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
205 | 247 | 234 | 229 | 227 | 937 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
165 | 208 | 38 | 100 | 89 | 435 | ||||||||||||||||||
Goodwill impairment |
| 243 | 12 | | | 255 | ||||||||||||||||||
Interest expense |
26 | 48 | 38 | 39 | 47 | 172 | ||||||||||||||||||
Total benefits and expenses |
1,585 | 2,035 | 1,689 | 1,618 | 1,687 | 7,029 | ||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(613 | ) | (292 | ) | (381 | ) | (255 | ) | 69 | (859 | ) | |||||||||||||
Provision (benefit) for income taxes |
(228 | ) | (20 | ) | (156 | ) | (88 | ) | 25 | (239 | ) | |||||||||||||
NET INCOME (LOSS) |
(385 | ) | (272 | ) | (225 | ) | (167 | ) | 44 | (620 | ) | |||||||||||||
ADJUSTMENTS TO NET INCOME (LOSS): |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
448 | 71 | 403 | 317 | 118 | 909 | ||||||||||||||||||
Expenses related to reorganization, net of taxes |
| 12 | | | | 12 | ||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | 63 | $ | (189 | ) | $ | 178 | $ | 150 | $ | 162 | $ | 301 | |||||||||||
Effective tax rate (operating income (loss)) |
16.7 | % | -15.8 | % | 25.6 | % | 35.6 | % | 35.1 | % | 46.0 | % |
20
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income, Sales and Assets Under ManagementWealth Management
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Net investment income |
| | | 1 | 1 | 2 | ||||||||||||||||||
Net investment gains (losses) |
(1 | ) | (2 | ) | | | | (2 | ) | |||||||||||||||
Insurance and investment product fees and other |
64 | 73 | 86 | 85 | 86 | 330 | ||||||||||||||||||
Total revenues |
63 | 71 | 86 | 86 | 87 | 330 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
| | | | | | ||||||||||||||||||
Interest credited |
| | | | | | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
52 | 59 | 67 | 67 | 67 | 260 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
1 | | 1 | 1 | 1 | 3 | ||||||||||||||||||
Goodwill impairment |
| | | | | | ||||||||||||||||||
Interest expense |
| | | | | | ||||||||||||||||||
Total benefits and expenses |
53 | 59 | 68 | 68 | 68 | 263 | ||||||||||||||||||
INCOME BEFORE INCOME TAXES |
10 | 12 | 18 | 18 | 19 | 67 | ||||||||||||||||||
Provision for income taxes |
4 | 5 | 6 | 7 | 7 | 25 | ||||||||||||||||||
NET INCOME |
6 | 7 | 12 | 11 | 12 | 42 | ||||||||||||||||||
ADJUSTMENT TO NET INCOME: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
| 1 | | | | 1 | ||||||||||||||||||
NET OPERATING INCOME |
$ | 6 | $ | 8 | $ | 12 | $ | 11 | $ | 12 | $ | 43 | ||||||||||||
Effective tax rate (operating income) |
37.0 | % | 38.4 | % | 37.1 | % | 36.8 | % | 36.8 | % | 37.2 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Sales by Distribution Channel: |
||||||||||||||||||||||||
Independent Producers | $ | 713 | $ | 878 | $ | 1,058 | $ | 1,229 | $ | 1,105 | $ | 4,270 | ||||||||||||
Dedicated Sales Specialists | 83 | 99 | 172 | 176 | 175 | 622 | ||||||||||||||||||
Total Sales |
$ | 796 | $ | 977 | $ | 1,230 | $ | 1,405 | $ | 1,280 | $ | 4,892 | ||||||||||||
ASSETS UNDER MANAGEMENT: |
||||||||||||||||||||||||
Beginning of period |
$ | 15,447 | $ | 18,671 | $ | 20,285 | $ | 20,461 | $ | 21,584 | $ | 21,584 | ||||||||||||
Gross flows |
796 | 977 | 1,230 | 1,405 | 1,280 | 4,892 | ||||||||||||||||||
Redemptions |
(1,274 | ) | (1,447 | ) | (1,047 | ) | (1,044 | ) | (1,080 | ) | (4,618 | ) | ||||||||||||
Net flows |
(478 | ) | (470 | ) | 183 | 361 | 200 | 274 | ||||||||||||||||
Market performance |
(759 | ) | (2,754 | ) | (1,797 | ) | (537 | ) | (1,323 | ) | (6,411 | ) | ||||||||||||
End of period |
$ | 14,210 | $ | 15,447 | $ | 18,671 | $ | 20,285 | $ | 20,461 | $ | 15,447 | ||||||||||||
Wealth Management results represent Genworth Financial Wealth Management, Inc., Genworth Financial Advisors Corporation and Genworth Financial Trust Company.
21
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss)Retirement Income
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 47 | $ | 105 | $ | 181 | $ | 111 | $ | 167 | $ | 564 | ||||||||||||
Net investment income |
236 | 279 | 280 | 291 | 302 | 1,152 | ||||||||||||||||||
Net investment gains (losses) |
(197 | ) | (253 | ) | (325 | ) | (105 | ) | (93 | ) | (776 | ) | ||||||||||||
Insurance and investment product fees and other |
44 | 49 | 51 | 54 | 54 | 208 | ||||||||||||||||||
Total revenues |
130 | 180 | 187 | 351 | 430 | 1,148 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
156 | 231 | 278 | 191 | 252 | 952 | ||||||||||||||||||
Interest credited |
124 | 128 | 130 | 129 | 128 | 515 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
32 | 51 | 39 | 42 | 38 | 170 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
79 | 131 | (12 | ) | 28 | 23 | 170 | |||||||||||||||||
Goodwill impairment |
| 243 | | | | 243 | ||||||||||||||||||
Interest expense |
| | 1 | 1 | 1 | 3 | ||||||||||||||||||
Total benefits and expenses |
391 | 784 | 436 | 391 | 442 | 2,053 | ||||||||||||||||||
LOSS BEFORE INCOME TAXES |
(261 | ) | (604 | ) | (249 | ) | (40 | ) | (12 | ) | (905 | ) | ||||||||||||
Benefit for income taxes |
(105 | ) | (132 | ) | (106 | ) | | (6 | ) | (244 | ) | |||||||||||||
NET LOSS |
(156 | ) | (472 | ) | (143 | ) | (40 | ) | (6 | ) | (661 | ) | ||||||||||||
ADJUSTMENTS TO NET LOSS: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
110 | 156 | 158 | 53 | 42 | 409 | ||||||||||||||||||
Expenses related to reorganization, net of taxes |
| 6 | | | | 6 | ||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | (46 | ) | $ | (310 | ) | $ | 15 | $ | 13 | $ | 36 | $ | (246 | ) | |||||||||
Effective tax rate (operating income (loss)) |
49.9 | % | 12.6 | % | 442.3 | % | 70.6 | % | 31.4 | % | 7.7 | % |
22
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) and SalesRetirement IncomeFee-Based
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Net investment income |
12 | 8 | 2 | 3 | 3 | 16 | ||||||||||||||||||
Net investment gains (losses) |
(17 | ) | 31 | (82 | ) | 7 | (35 | ) | (79 | ) | ||||||||||||||
Insurance and investment product fees and other |
40 | 42 | 48 | 51 | 51 | 192 | ||||||||||||||||||
Total revenues |
35 | 81 | (32 | ) | 61 | 19 | 129 | |||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
22 | 36 | 11 | 8 | 5 | 60 | ||||||||||||||||||
Interest credited |
3 | 3 | 4 | 3 | 4 | 14 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
14 | 25 | 14 | 16 | 13 | 68 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
76 | 123 | (18 | ) | 18 | 4 | 127 | |||||||||||||||||
Goodwill impairment |
| 58 | | | | 58 | ||||||||||||||||||
Interest expense |
| | | | | | ||||||||||||||||||
Total benefits and expenses |
115 | 245 | 11 | 45 | 26 | 327 | ||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(80 | ) | (164 | ) | (43 | ) | 16 | (7 | ) | (198 | ) | |||||||||||||
Provision (benefit) for income taxes |
(41 | ) | (44 | ) | (19 | ) | 8 | (4 | ) | (59 | ) | |||||||||||||
NET INCOME (LOSS) |
(39 | ) | (120 | ) | (24 | ) | 8 | (3 | ) | (139 | ) | |||||||||||||
ADJUSTMENTS TO NET INCOME (LOSS): |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
12 | 8 | 23 | (2 | ) | 13 | 42 | |||||||||||||||||
Expenses related to reorganization, net of taxes |
| 3 | | | | 3 | ||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | (27 | ) | $ | (109 | ) | $ | (1 | ) | $ | 6 | $ | 10 | $ | (94 | ) | ||||||||
Effective tax rate (operating income (loss)) |
55.9 | % | 25.7 | % | 86.9 | % | 56.4 | % | 21.9 | % | 27.1 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Sales by Product: |
||||||||||||||||||||||||
Income Distribution Series(1) |
$ | 121 | $ | 270 | $ | 499 | $ | 585 | $ | 586 | $ | 1,940 | ||||||||||||
Traditional Variable Annuities(2) |
22 | 41 | 97 | 118 | 113 | 369 | ||||||||||||||||||
Variable Life |
| | | 2 | 1 | 3 | ||||||||||||||||||
Total Sales |
$ | 143 | $ | 311 | $ | 596 | $ | 705 | $ | 700 | $ | 2,312 | ||||||||||||
Sales by Distribution Channel: |
||||||||||||||||||||||||
Financial Intermediaries |
$ | 124 | $ | 278 | $ | 545 | $ | 662 | $ | 660 | $ | 2,145 | ||||||||||||
Independent Producers |
6 | 8 | 17 | 15 | 12 | 52 | ||||||||||||||||||
Dedicated Sales Specialists |
13 | 25 | 34 | 28 | 28 | 115 | ||||||||||||||||||
Total Sales |
$ | 143 | $ | 311 | $ | 596 | $ | 705 | $ | 700 | $ | 2,312 | ||||||||||||
(1) |
The Income Distribution Series products are comprised of our retirement income deferred and immediate variable annuity products, including those variable annuity products with rider options that provide similar income features. These products do not include fixed single premium immediate or deferred annuities, which may also serve income distribution needs. |
(2) |
Our traditional variable annuities include products that provide the potential for tax deferred growth on the policyholders premium. These products do not provide the opportunity for a living benefit through guaranteed minimum withdrawal benefits; however, similar to the Income Distribution Series products, they do provide a variety of guaranteed minimum death benefit options. |
23
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Operating Performance Measures- Retirement IncomeFee-Based
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Income Distribution Series |
||||||||||||||||||||||||
Account value, net of reinsurance, beginning of period |
$ | 5,234 | $ | 5,372 | $ | 5,308 | $ | 4,877 | $ | 4,535 | $ | 4,535 | ||||||||||||
Deposits |
125 | 287 | 506 | 596 | 595 | 1,984 | ||||||||||||||||||
Surrenders, benefits and product charges |
(106 | ) | (135 | ) | (115 | ) | (112 | ) | (105 | ) | (467 | ) | ||||||||||||
Net flows |
19 | 152 | 391 | 484 | 490 | 1,517 | ||||||||||||||||||
Interest credited and investment performance |
(160 | ) | (290 | ) | (327 | ) | (53 | ) | (148 | ) | (818 | ) | ||||||||||||
Account value, net of reinsurance, end of period |
5,093 | 5,234 | 5,372 | 5,308 | 4,877 | 5,234 | ||||||||||||||||||
Traditional Variable Annuities |
||||||||||||||||||||||||
Account value, net of reinsurance, beginning of period |
1,756 | 2,014 | 2,278 | 2,241 | 2,345 | 2,345 | ||||||||||||||||||
Deposits |
19 | 40 | 92 | 105 | 108 | 345 | ||||||||||||||||||
Surrenders, benefits and product charges |
(63 | ) | (71 | ) | (66 | ) | (63 | ) | (59 | ) | (259 | ) | ||||||||||||
Net flows |
(44 | ) | (31 | ) | 26 | 42 | 49 | 86 | ||||||||||||||||
Interest credited and investment performance |
(70 | ) | (227 | ) | (290 | ) | (5 | ) | (153 | ) | (675 | ) | ||||||||||||
Account value, net of reinsurance, end of period |
1,642 | 1,756 | 2,014 | 2,278 | 2,241 | 1,756 | ||||||||||||||||||
Variable Life Insurance |
||||||||||||||||||||||||
Account value, beginning of the period |
266 | 324 | 373 | 371 | 403 | 403 | ||||||||||||||||||
Deposits |
4 | 3 | 4 | 5 | 5 | 17 | ||||||||||||||||||
Surrenders, benefits and product charges |
(11 | ) | (8 | ) | (15 | ) | (10 | ) | (10 | ) | (43 | ) | ||||||||||||
Net flows |
(7 | ) | (5 | ) | (11 | ) | (5 | ) | (5 | ) | (26 | ) | ||||||||||||
Interest credited and investment performance |
(11 | ) | (53 | ) | (38 | ) | 7 | (27 | ) | (111 | ) | |||||||||||||
Account value, end of period |
248 | 266 | 324 | 373 | 371 | 266 | ||||||||||||||||||
Total Retirement IncomeFee-Based |
$ | 6,983 | $ | 7,256 | $ | 7,710 | $ | 7,959 | $ | 7,489 | $ | 7,256 | ||||||||||||
24
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) and SalesRetirement IncomeSpread-Based
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 47 | $ | 105 | $ | 181 | $ | 111 | $ | 167 | $ | 564 | ||||||||||||
Net investment income |
224 | 271 | 278 | 288 | 299 | 1,136 | ||||||||||||||||||
Net investment gains (losses) |
(180 | ) | (284 | ) | (243 | ) | (112 | ) | (58 | ) | (697 | ) | ||||||||||||
Insurance and investment product fees and other |
4 | 7 | 3 | 3 | 3 | 16 | ||||||||||||||||||
Total revenues |
95 | 99 | 219 | 290 | 411 | 1,019 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
134 | 195 | 267 | 183 | 247 | 892 | ||||||||||||||||||
Interest credited |
121 | 125 | 126 | 126 | 124 | 501 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
18 | 26 | 25 | 26 | 25 | 102 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
3 | 8 | 6 | 10 | 19 | 43 | ||||||||||||||||||
Goodwill impairment |
| 185 | | | | 185 | ||||||||||||||||||
Interest expense |
| | 1 | 1 | 1 | 3 | ||||||||||||||||||
Total benefits and expenses |
276 | 539 | 425 | 346 | 416 | 1,726 | ||||||||||||||||||
LOSS BEFORE INCOME TAXES |
(181 | ) | (440 | ) | (206 | ) | (56 | ) | (5 | ) | (707 | ) | ||||||||||||
Benefit for income taxes |
(64 | ) | (88 | ) | (87 | ) | (8 | ) | (2 | ) | (185 | ) | ||||||||||||
NET LOSS |
(117 | ) | (352 | ) | (119 | ) | (48 | ) | (3 | ) | (522 | ) | ||||||||||||
ADJUSTMENTS TO NET LOSS: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
98 | 148 | 135 | 55 | 29 | 367 | ||||||||||||||||||
Expenses related to reorganization, net of taxes |
| 3 | | | | 3 | ||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | (19 | ) | $ | (201 | ) | $ | 16 | $ | 7 | $ | 26 | $ | (152 | ) | |||||||||
Effective tax rate (operating income (loss)) |
37.9 | % | 3.5 | % | -408.1 | % | 76.6 | % | 34.7 | % | -10.3 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Sales by Product: |
||||||||||||||||||||||||
Structured Settlements |
$ | 4 | $ | 1 | $ | | $ | | $ | 3 | $ | 4 | ||||||||||||
Single Premium Immediate Annuities |
74 | 161 | 259 | 150 | 240 | 810 | ||||||||||||||||||
Fixed Annuities |
229 | 426 | 468 | 298 | 408 | 1,600 | ||||||||||||||||||
Total Sales |
$ | 307 | $ | 588 | $ | 727 | $ | 448 | $ | 651 | $ | 2,414 | ||||||||||||
Sales by Distribution Channel: |
||||||||||||||||||||||||
Financial Intermediaries |
$ | 162 | $ | 341 | $ | 572 | $ | 360 | $ | 541 | $ | 1,814 | ||||||||||||
Independent Producers |
127 | 230 | 146 | 82 | 103 | 561 | ||||||||||||||||||
Dedicated Sales Specialists |
18 | 17 | 9 | 6 | 7 | 39 | ||||||||||||||||||
Total Sales |
$ | 307 | $ | 588 | $ | 727 | $ | 448 | $ | 651 | $ | 2,414 | ||||||||||||
PREMIUMS BY PRODUCT: |
||||||||||||||||||||||||
Single Premium Immediate Annuities |
$ | 44 | $ | 105 | $ | 181 | $ | 111 | $ | 165 | $ | 562 | ||||||||||||
Structured Settlements |
3 | | | | 2 | 2 | ||||||||||||||||||
Total Premiums |
$ | 47 | $ | 105 | $ | 181 | $ | 111 | $ | 167 | $ | 564 | ||||||||||||
25
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Operating Performance MeasuresRetirement IncomeSpread-Based
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Fixed Annuities |
||||||||||||||||||||||||
Account value, net of reinsurance, beginning of period |
$ | 11,996 | $ | 12,174 | $ | 12,130 | $ | 12,141 | $ | 12,073 | $ | 12,073 | ||||||||||||
Deposits |
242 | 447 | 514 | 333 | 436 | 1,730 | ||||||||||||||||||
Surrenders, benefits and product charges |
(508 | ) | (734 | ) | (576 | ) | (449 | ) | (474 | ) | (2,233 | ) | ||||||||||||
Net flows |
(266 | ) | (287 | ) | (62 | ) | (116 | ) | (38 | ) | (503 | ) | ||||||||||||
Interest credited |
103 | 109 | 106 | 105 | 106 | 426 | ||||||||||||||||||
Account value, net of reinsurance, end of period |
11,833 | 11,996 | 12,174 | 12,130 | 12,141 | 11,996 | ||||||||||||||||||
Single Premium Immediate Annuities |
||||||||||||||||||||||||
Account value, net of reinsurance, beginning of period |
6,957 | 6,956 | 6,781 | 6,781 | 6,668 | 6,668 | ||||||||||||||||||
Premiums and deposits |
111 | 230 | 280 | 188 | 291 | 989 | ||||||||||||||||||
Surrenders, benefits and product charges |
(236 | ) | (323 | ) | (197 | ) | (278 | ) | (267 | ) | (1,065 | ) | ||||||||||||
Net flows |
(125 | ) | (93 | ) | 83 | (90 | ) | 24 | (76 | ) | ||||||||||||||
Interest credited |
93 | 94 | 92 | 90 | 89 | 365 | ||||||||||||||||||
Account value, net of reinsurance, end of period |
6,925 | 6,957 | 6,956 | 6,781 | 6,781 | 6,957 | ||||||||||||||||||
Structured Settlements |
||||||||||||||||||||||||
Account value, net of reinsurance, beginning of period |
1,106 | 1,106 | 1,107 | 1,105 | 1,103 | 1,103 | ||||||||||||||||||
Premiums and deposits |
4 | | | 1 | 2 | 3 | ||||||||||||||||||
Surrenders, benefits and product charges |
(23 | ) | (15 | ) | (15 | ) | (13 | ) | (14 | ) | (57 | ) | ||||||||||||
Net flows |
(19 | ) | (15 | ) | (15 | ) | (12 | ) | (12 | ) | (54 | ) | ||||||||||||
Interest credited |
14 | 15 | 14 | 14 | 14 | 57 | ||||||||||||||||||
Account value, net of reinsurance, end of period |
1,101 | 1,106 | 1,106 | 1,107 | 1,105 | 1,106 | ||||||||||||||||||
Total Retirement IncomeSpread-Based |
$ | 19,859 | $ | 20,059 | $ | 20,236 | $ | 20,018 | $ | 20,027 | $ | 20,059 | ||||||||||||
26
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income and SalesInstitutional
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Net investment income |
11 | 61 | 87 | 100 | 135 | 383 | ||||||||||||||||||
Net investment gains (losses) |
(144 | ) | (269 | ) | (206 | ) | (303 | ) | (59 | ) | (837 | ) | ||||||||||||
Insurance and investment product fees and other |
71 | 40 | 81 | | | 121 | ||||||||||||||||||
Total revenues |
(62 | ) | (168 | ) | (38 | ) | (203 | ) | 76 | (333 | ) | |||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
| | | | | | ||||||||||||||||||
Interest credited |
41 | 74 | 80 | 86 | 115 | 355 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
2 | 1 | 2 | 2 | 2 | 7 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
2 | 1 | 2 | 1 | 1 | 5 | ||||||||||||||||||
Goodwill impairment |
| | 12 | | | 12 | ||||||||||||||||||
Interest expense |
| | | | | | ||||||||||||||||||
Total benefits and expenses |
45 | 76 | 96 | 89 | 118 | 379 | ||||||||||||||||||
LOSS BEFORE INCOME TAXES |
(107 | ) | (244 | ) | (134 | ) | (292 | ) | (42 | ) | (712 | ) | ||||||||||||
Benefit for income taxes |
(38 | ) | (84 | ) | (49 | ) | (101 | ) | (14 | ) | (248 | ) | ||||||||||||
NET LOSS |
(69 | ) | (160 | ) | (85 | ) | (191 | ) | (28 | ) | (464 | ) | ||||||||||||
ADJUSTMENT TO NET LOSS: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
94 | 175 | 134 | 196 | 39 | 544 | ||||||||||||||||||
NET OPERATING INCOME |
$ | 25 | $ | 15 | $ | 49 | $ | 5 | $ | 11 | $ | 80 | ||||||||||||
Effective tax rate (operating income) |
33.5 | % | 41.2 | % | 32.0 | % | 51.6 | % | 34.0 | % | 35.8 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Sales by Product: |
||||||||||||||||||||||||
Guaranteed Investment Contracts (GICs) |
$ | | $ | | $ | 68 | $ | 184 | $ | 44 | $ | 296 | ||||||||||||
Funding Agreements Backing Notes |
| | 48 | 675 | 107 | 830 | ||||||||||||||||||
Funding Agreements |
| 243 | 342 | 75 | | 660 | ||||||||||||||||||
Total Sales |
$ | | $ | 243 | $ | 458 | $ | 934 | $ | 151 | $ | 1,786 | ||||||||||||
Institutional products, when sold, are executed through specialized brokers and investment brokers, as well as directly to the contractholder.
27
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Operating Performance MeasuresInstitutional
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
GICs, Funding Agreements Backing Notes and Funding Agreements |
||||||||||||||||||||||||
Account value, beginning of period |
$ | 8,104 | $ | 9,253 | $ | 10,773 | $ | 10,655 | $ | 10,982 | $ | 10,982 | ||||||||||||
Deposits(1) |
| 243 | 558 | 1,128 | 251 | 2,180 | ||||||||||||||||||
Surrenders and benefits(1) |
(1,466 | ) | (1,491 | ) | (2,149 | ) | (1,099 | ) | (727 | ) | (5,466 | ) | ||||||||||||
Net flows |
(1,466 | ) | (1,248 | ) | (1,591 | ) | 29 | (476 | ) | (3,286 | ) | |||||||||||||
Interest credited |
61 | 89 | 94 | 96 | 117 | 396 | ||||||||||||||||||
Foreign currency translation |
(22 | ) | 10 | (23 | ) | (7 | ) | 32 | 12 | |||||||||||||||
Account value, end of period |
$ | 6,677 | $ | 8,104 | $ | 9,253 | $ | 10,773 | $ | 10,655 | $ | 8,104 | ||||||||||||
By Contract Type: |
||||||||||||||||||||||||
GICs |
$ | 1,067 | $ | 1,177 | $ | 1,392 | $ | 1,478 | $ | 1,449 | ||||||||||||||
Funding Agreements Backing Notes |
4,778 | 5,718 | 5,988 | 7,349 | 6,909 | |||||||||||||||||||
Funding Agreements |
832 | 1,209 | 1,873 | 1,946 | 2,297 | |||||||||||||||||||
Total |
$ | 6,677 | $ | 8,104 | $ | 9,253 | $ | 10,773 | $ | 10,655 | ||||||||||||||
Funding Agreements By Liquidity Provisions: |
||||||||||||||||||||||||
90 dayputable |
$ | | $ | | $ | | $ | 350 | $ | 180 | ||||||||||||||
180 dayputable |
| | | 200 | 345 | |||||||||||||||||||
No put |
150 | 250 | 955 | 550 | 925 | |||||||||||||||||||
Rolling maturity:(2) |
||||||||||||||||||||||||
No extension and matures in next 12 months |
100 | 375 | 475 | 740 | 740 | |||||||||||||||||||
Extendible with 12 and 13 months rolling maturity |
| | 100 | 100 | 100 | |||||||||||||||||||
Funding agreements with maturities greater than 12 months |
580 | 580 | 337 | | | |||||||||||||||||||
Accrued interest |
2 | 4 | 6 | 6 | 7 | |||||||||||||||||||
Total funding agreements |
$ | 832 | $ | 1,209 | $ | 1,873 | $ | 1,946 | $ | 2,297 | ||||||||||||||
(1) |
Surrenders and benefits include contracts that have matured but are redeposited with us and reflected as deposits. For the three months ended March 31, 2009, there were no contracts that matured and were redeposited. For the three months ended March 31, 2008, contracts that matured and were redeposited and reflected under deposits amounted to $100 million. We have also included in surrenders and benefits the early retirement of institutional contracts at a discount to contract values. |
(2) |
Includes products having a 12 and 13 months rolling maturity. |
28
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income and SalesLife Insurance
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 243 | $ | 235 | $ | 241 | $ | 250 | $ | 242 | $ | 968 | ||||||||||||
Net investment income |
103 | 142 | 141 | 148 | 153 | 584 | ||||||||||||||||||
Net investment gains (losses) |
(160 | ) | (230 | ) | (137 | ) | (80 | ) | (26 | ) | (473 | ) | ||||||||||||
Insurance and investment product fees and other |
93 | 96 | 98 | 89 | 93 | 376 | ||||||||||||||||||
Total revenues |
279 | 243 | 343 | 407 | 462 | 1,455 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
222 | 208 | 230 | 208 | 205 | 851 | ||||||||||||||||||
Interest credited |
62 | 60 | 63 | 60 | 61 | 244 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
33 | 41 | 37 | 34 | 37 | 149 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
36 | 44 | 18 | 39 | 35 | 136 | ||||||||||||||||||
Goodwill impairment |
| | | | | | ||||||||||||||||||
Interest expense |
26 | 48 | 37 | 38 | 46 | 169 | ||||||||||||||||||
Total benefits and expenses |
379 | 401 | 385 | 379 | 384 | 1,549 | ||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(100 | ) | (158 | ) | (42 | ) | 28 | 78 | (94 | ) | ||||||||||||||
Provision (benefit) for income taxes |
(35 | ) | (55 | ) | (16 | ) | (6 | ) | 29 | (48 | ) | |||||||||||||
NET INCOME (LOSS) |
(65 | ) | (103 | ) | (26 | ) | 34 | 49 | (46 | ) | ||||||||||||||
ADJUSTMENTS TO NET INCOME (LOSS): |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
103 | 149 | 89 | 53 | 16 | 307 | ||||||||||||||||||
Expenses related to reorganization, net of taxes |
| 3 | | | | 3 | ||||||||||||||||||
NET OPERATING INCOME |
$ | 38 | $ | 49 | $ | 63 | $ | 87 | $ | 65 | $ | 264 | ||||||||||||
Effective tax rate (operating income) |
35.4 | % | 35.5 | % | 33.6 | % | 20.2 | % | 36.9 | % | 31.1 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Sales by Product: |
||||||||||||||||||||||||
Term Life |
$ | 19 | $ | 22 | $ | 21 | $ | 25 | $ | 23 | $ | 91 | ||||||||||||
Universal Life: |
||||||||||||||||||||||||
Annualized first-year deposits |
9 | 12 | 12 | 14 | 13 | 51 | ||||||||||||||||||
Excess deposits |
28 | 29 | 43 | 46 | 43 | 161 | ||||||||||||||||||
Total Universal Life |
37 | 41 | 55 | 60 | 56 | 212 | ||||||||||||||||||
Total Sales |
$ | 56 | $ | 63 | $ | 76 | $ | 85 | $ | 79 | $ | 303 | ||||||||||||
Sales by Distribution Channel: |
||||||||||||||||||||||||
Financial Intermediaries |
$ | 1 | $ | 1 | $ | | $ | 1 | $ | 1 | $ | 3 | ||||||||||||
Independent Producers |
55 | 62 | 76 | 84 | 78 | 300 | ||||||||||||||||||
Total Sales |
$ | 56 | $ | 63 | $ | 76 | $ | 85 | $ | 79 | $ | 303 | ||||||||||||
29
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Life Insurance In-force
(amounts in millions)
2009 | 2008 | |||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||
Term life insurance |
||||||||||||||||
Life insurance in-force, net of reinsurance |
$ | 489,723 | $ | 480,641 | $ | 491,032 | $ | 481,430 | $ | 476,503 | ||||||
Life insurance in-force before reinsurance |
$ | 625,503 | $ | 625,766 | $ | 625,385 | $ | 621,221 | $ | 619,086 | ||||||
Universal and whole life insurance |
||||||||||||||||
Life insurance in-force, net of reinsurance |
$ | 43,901 | $ | 43,889 | $ | 43,781 | $ | 42,833 | $ | 42,590 | ||||||
Life insurance in-force before reinsurance |
$ | 51,201 | $ | 51,308 | $ | 51,043 | $ | 51,851 | $ | 51,534 | ||||||
Total life insurance |
||||||||||||||||
Life insurance in-force, net of reinsurance |
$ | 533,624 | $ | 524,530 | $ | 534,813 | $ | 524,263 | $ | 519,093 | ||||||
Life insurance in-force before reinsurance |
$ | 676,704 | $ | 677,074 | $ | 676,428 | $ | 673,072 | $ | 670,620 |
30
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income and SalesLong-Term Care
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1(1) | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 545 | $ | 556 | $ | 536 | $ | 524 | $ | 511 | $ | 2,127 | ||||||||||||
Net investment income |
225 | 226 | 222 | 215 | 216 | 879 | ||||||||||||||||||
Net investment gains (losses) |
(216 | ) | 629 | (34 | ) | (23 | ) | (32 | ) | 540 | ||||||||||||||
Insurance and investment product fees and other |
8 | 6 | 6 | 6 | 6 | 24 | ||||||||||||||||||
Total revenues |
562 | 1,417 | 730 | 722 | 701 | 3,570 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
536 | 541 | 540 | 531 | 522 | 2,134 | ||||||||||||||||||
Interest credited |
48 | 47 | 46 | 45 | 41 | 179 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
86 | 95 | 89 | 84 | 83 | 351 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
47 | 32 | 29 | 31 | 29 | 121 | ||||||||||||||||||
Goodwill impairment |
| | | | | | ||||||||||||||||||
Interest expense |
| | | | | | ||||||||||||||||||
Total benefits and expenses |
717 | 715 | 704 | 691 | 675 | 2,785 | ||||||||||||||||||
INCOME (LOSS) FROM BEFORE INCOME TAXES |
(155 | ) | 702 | 26 | 31 | 26 | 785 | |||||||||||||||||
Provision (benefit) for income taxes |
(54 | ) | 246 | 9 | 12 | 9 | 276 | |||||||||||||||||
NET INCOME (LOSS) |
(101 | ) | 456 | 17 | 19 | 17 | 509 | |||||||||||||||||
ADJUSTMENTS TO NET INCOME (LOSS): |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
141 | (410 | ) | 22 | 15 | 21 | (352 | ) | ||||||||||||||||
Expenses related to reorganization, net of taxes |
| 3 | | | | 3 | ||||||||||||||||||
NET OPERATING INCOME |
$ | 40 | $ | 49 | $ | 39 | $ | 34 | $ | 38 | $ | 160 | ||||||||||||
Effective tax rate (operating income) |
35.4 | % | 36.2 | % | 34.7 | % | 36.4 | % | 34.9 | % | 35.6 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Sales by Distribution Channel: |
||||||||||||||||||||||||
Financial Intermediaries |
$ | 2 | $ | 4 | $ | 5 | $ | 4 | $ | 6 | $ | 19 | ||||||||||||
Independent Producers |
11 | 17 | 23 | 24 | 23 | 87 | ||||||||||||||||||
Dedicated Sales Specialist |
11 | 12 | 15 | 16 | 15 | 58 | ||||||||||||||||||
Total Individual Long-Term Care |
24 | 33 | 43 | 44 | 44 | 164 | ||||||||||||||||||
Group Long-Term Care |
1 | 5 | 1 | 1 | 1 | 8 | ||||||||||||||||||
Medicare Supplement and Other A&H |
17 | 18 | 14 | 13 | 10 | 55 | ||||||||||||||||||
Linked-Benefits |
5 | 8 | 6 | 8 | 7 | 29 | ||||||||||||||||||
Total Sales |
$ | 47 | $ | 64 | $ | 64 | $ | 66 | $ | 62 | $ | 256 | ||||||||||||
LOSS RATIOS: |
||||||||||||||||||||||||
Total Long-Term Care |
||||||||||||||||||||||||
Earned Premiums |
$ | 475 | $ | 482 | $ | 470 | $ | 459 | $ | 443 | $ | 1,854 | ||||||||||||
Loss Ratio(2) |
63.6 | % | 63.0 | % | 66.5 | % | 66.9 | % | 66.9 | % | 65.8 | % | ||||||||||||
Gross Benefits Ratio(3) |
100.0 | % | 102.0 | % | 104.6 | % | 105.2 | % | 105.6 | % | 104.3 | % | ||||||||||||
Medicare Supplement and A&H(4) |
||||||||||||||||||||||||
Earned Premiums |
$ | 73 | $ | 73 | $ | 68 | $ | 68 | $ | 68 | $ | 277 | ||||||||||||
Loss Ratio(2) |
82.6 | % | 64.7 | % | 69.6 | % | 70.5 | % | 76.2 | % | 70.1 | % |
(1) |
In 2009, we began reporting the results of our equity access business in our long-term care insurance business included in our Retirement and Protection segment. Our equity access business was previously reported in Corporate and Other activities. The amounts associated with this business were not material and the prior period amounts have not been re-presented. |
(2) |
We calculate the loss ratio for our long-term care insurance product by dividing benefits and other changes in policy reserves less tabular interest on reserves less loss adjustment expenses by net earned premiums. |
(3) |
We calculate the gross benefits ratio by dividing the benefits and other changes in policy reserves by net earned premiums. |
(4) |
The Medicare Supplement and A&H net earned premiums and loss ratios do not include the linked-benefits products. |
31
International
32
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating IncomeInternational
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 496 | $ | 533 | $ | 587 | $ | 628 | $ | 609 | $ | 2,357 | ||||||||||||
Net investment income |
104 | 117 | 146 | 148 | 138 | 549 | ||||||||||||||||||
Net investment gains (losses) |
(15 | ) | (5 | ) | (37 | ) | 25 | (7 | ) | (24 | ) | |||||||||||||
Insurance and investment product fees and other |
5 | | 7 | 7 | 11 | 25 | ||||||||||||||||||
Total revenues |
590 | 645 | 703 | 808 | 751 | 2,907 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
192 | 176 | 147 | 160 | 163 | 646 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
195 | 246 | 254 | 273 | 258 | 1,031 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
74 | 72 | 87 | 97 | 103 | 359 | ||||||||||||||||||
Interest expense |
8 | 6 | 19 | 8 | 7 | 40 | ||||||||||||||||||
Total benefits and expenses |
469 | 500 | 507 | 538 | 531 | 2,076 | ||||||||||||||||||
INCOME BEFORE INCOME TAXES |
121 | 145 | 196 | 270 | 220 | 831 | ||||||||||||||||||
Provision for income taxes |
30 | 34 | 54 | 71 | 64 | 223 | ||||||||||||||||||
NET INCOME |
91 | 111 | 142 | 199 | 156 | 608 | ||||||||||||||||||
ADJUSTMENTS TO NET INCOME: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
10 | 4 | 24 | (16 | ) | 4 | 16 | |||||||||||||||||
Expenses related to reorganization, net of taxes |
| 9 | | | | 9 | ||||||||||||||||||
NET OPERATING INCOME(1) |
$ | 101 | $ | 124 | $ | 166 | $ | 183 | $ | 160 | $ | 633 | ||||||||||||
Effective tax rate (operating income) |
26.2 | % | 24.3 | % | 28.1 | % | 25.6 | % | 29.5 | % | 27.1 | % |
(1) |
Net operating income adjusted for foreign exchange for our International segment was $131 million for the three months ended March 31, 2009. |
33
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income and SalesInternational Mortgage InsuranceCanada
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 127 | $ | 125 | $ | 137 | $ | 139 | $ | 133 | $ | 534 | ||||||||||||
Net investment income |
41 | 44 | 50 | 50 | 48 | 192 | ||||||||||||||||||
Net investment gains (losses) |
(3 | ) | (2 | ) | | 26 | (6 | ) | 18 | |||||||||||||||
Insurance and investment product fees and other |
| | 1 | | | 1 | ||||||||||||||||||
Total revenues |
165 | 167 | 188 | 215 | 175 | 745 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
50 | 39 | 34 | 30 | 35 | 138 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
17 | 24 | 22 | 22 | 22 | 90 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
9 | 7 | 8 | 9 | 8 | 32 | ||||||||||||||||||
Interest expense |
1 | 1 | 1 | | 1 | 3 | ||||||||||||||||||
Total benefits and expenses |
77 | 71 | 65 | 61 | 66 | 263 | ||||||||||||||||||
INCOME BEFORE INCOME TAXES |
88 | 96 | 123 | 154 | 109 | 482 | ||||||||||||||||||
Provision for income taxes |
25 | 31 | 43 | 54 | 38 | 166 | ||||||||||||||||||
NET INCOME |
63 | 65 | 80 | 100 | 71 | 316 | ||||||||||||||||||
ADJUSTMENTS TO NET INCOME: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
3 | 1 | | (17 | ) | 4 | (12 | ) | ||||||||||||||||
Expenses related to reorganization, net of taxes |
| 1 | | | | 1 | ||||||||||||||||||
NET OPERATING INCOME(1) |
$ | 66 | $ | 67 | $ | 80 | $ | 83 | $ | 75 | $ | 305 | ||||||||||||
Effective tax rate (operating income) |
28.7 | % | 31.9 | % | 35.2 | % | 35.0 | % | 35.0 | % | 34.4 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||
Flow |
$ | 2,400 | $ | 4,800 | $ | 8,000 | $ | 7,500 | $ | 4,900 | $ | 25,200 | ||||||||||||
Bulk |
400 | 1,800 | 900 | 800 | 1,500 | 5,000 | ||||||||||||||||||
Total Canada NIW(2) |
$ | 2,800 | $ | 6,600 | $ | 8,900 | $ | 8,300 | $ | 6,400 | $ | 30,200 | ||||||||||||
(1) |
Net operating income for our Canadian platform adjusted for foreign exchange was $81 million for the three months ended March 31, 2009. |
(2) |
New insurance written for our Canadian platform adjusted for foreign exchange was $3,400 million for the three months ended March 31, 2009. |
34
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income and SalesInternational Mortgage InsuranceAustralia
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 66 | $ | 72 | $ | 78 | $ | 85 | $ | 86 | $ | 321 | ||||||||||||
Net investment income |
26 | 28 | 38 | 38 | 35 | 139 | ||||||||||||||||||
Net investment gains (losses) |
3 | (1 | ) | (4 | ) | | (1 | ) | (6 | ) | ||||||||||||||
Insurance and investment product fees and other |
| (1 | ) | | 1 | | | |||||||||||||||||
Total revenues |
95 | 98 | 112 | 124 | 120 | 454 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
39 | 34 | 38 | 35 | 35 | 142 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
12 | 13 | 13 | 18 | 19 | 63 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
5 | 5 | 6 | 6 | 7 | 24 | ||||||||||||||||||
Interest expense |
| | | | | | ||||||||||||||||||
Total benefits and expenses |
56 | 52 | 57 | 59 | 61 | 229 | ||||||||||||||||||
INCOME BEFORE INCOME TAXES |
39 | 46 | 55 | 65 | 59 | 225 | ||||||||||||||||||
Provision for income taxes |
8 | 8 | 10 | 15 | 12 | 45 | ||||||||||||||||||
NET INCOME |
31 | 38 | 45 | 50 | 47 | 180 | ||||||||||||||||||
ADJUSTMENTS TO NET INCOME: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
(2 | ) | 1 | 3 | | | 4 | |||||||||||||||||
Expenses related to reorganization, net of taxes |
| 1 | | | | 1 | ||||||||||||||||||
NET OPERATING INCOME(1) |
$ | 29 | $ | 40 | $ | 48 | $ | 50 | $ | 47 | $ | 185 | ||||||||||||
Effective tax rate (operating income) |
19.0 | % | 17.1 | % | 19.7 | % | 22.3 | % | 20.9 | % | 20.2 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||
Flow |
$ | 6,600 | $ | 6,600 | $ | 8,700 | $ | 10,000 | $ | 10,400 | $ | 35,700 | ||||||||||||
Bulk |
| 300 | 600 | 600 | 1,000 | 2,500 | ||||||||||||||||||
Total Australia NIW(2) |
$ | 6,600 | $ | 6,900 | $ | 9,300 | $ | 10,600 | $ | 11,400 | $ | 38,200 | ||||||||||||
(1) |
Net operating income for our Australian platform adjusted for foreign exchange was $41 million for the three months ended March 31, 2009. |
(2) |
New insurance written for our Australian platform adjusted for foreign exchange was $9,000 million for the three months ended March 31, 2009. |
35
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income (Loss) and SalesOther International Mortgage Insurance
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 21 | $ | 33 | $ | 30 | $ | 29 | $ | 28 | $ | 120 | ||||||||||||
Net investment income |
5 | 8 | 9 | 9 | 9 | 35 | ||||||||||||||||||
Net investment gains (losses) |
(2 | ) | 2 | (6 | ) | | | (4 | ) | |||||||||||||||
Insurance and investment product fees and other |
1 | (1 | ) | | | 1 | | |||||||||||||||||
Total revenues |
25 | 42 | 33 | 38 | 38 | 151 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
20 | 34 | 26 | 19 | 21 | 100 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
13 | 18 | 19 | 17 | 17 | 71 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
2 | 7 | 1 | 2 | 1 | 11 | ||||||||||||||||||
Interest expense |
| | | | | | ||||||||||||||||||
Total benefits and expenses |
35 | 59 | 46 | 38 | 39 | 182 | ||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(10 | ) | (17 | ) | (13 | ) | | (1 | ) | (31 | ) | |||||||||||||
Provision (benefit) for income taxes |
(4 | ) | (7 | ) | (7 | ) | (1 | ) | (1 | ) | (16 | ) | ||||||||||||
NET INCOME (LOSS) |
(6 | ) | (10 | ) | (6 | ) | 1 | | (15 | ) | ||||||||||||||
ADJUSTMENTS TO NET INCOME (LOSS): |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
1 | (1 | ) | 4 | | | 3 | |||||||||||||||||
Expenses related to reorganization, net of taxes |
| 3 | | | | 3 | ||||||||||||||||||
NET OPERATING INCOME (LOSS)(1) |
$ | (5 | ) | $ | (8 | ) | $ | (2 | ) | $ | 1 | $ | | $ | (9 | ) | ||||||||
Effective tax rate (operating income (loss)) |
39.8 | % | 40.7 | % | 74.7 | % | 219.7 | % | 154.3 | % | 56.8 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||
Flow |
$ | 900 | $ | 1,500 | $ | 2,000 | $ | 2,100 | $ | 2,300 | $ | 7,900 | ||||||||||||
Bulk |
| | 1,100 | 500 | 700 | 2,300 | ||||||||||||||||||
Total Other International NIW(2) |
$ | 900 | $ | 1,500 | $ | 3,100 | $ | 2,600 | $ | 3,000 | $ | 10,200 | ||||||||||||
(1) |
Net operating income (loss) for our Other International platform adjusted for foreign exchange was $(4) million for the three months ended March 31, 2009. |
(2) |
New insurance written for our Other International platform adjusted for foreign exchange was $1,200 million for the three months ended March 31, 2009. |
36
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Key Performance MeasuresInternational Mortgage Insurance
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Net Premiums Written |
||||||||||||||||||||||||
Canada |
$ | 52 | $ | 129 | $ | 214 | $ | 198 | $ | 130 | $ | 671 | ||||||||||||
Australia |
82 | 73 | 82 | 89 | 97 | 341 | ||||||||||||||||||
Other International(1) |
4 | (62 | ) | 10 | 5 | 18 | (29 | ) | ||||||||||||||||
Total International Net Premiums Written |
$ | 138 | $ | 140 | $ | 306 | $ | 292 | $ | 245 | $ | 983 | ||||||||||||
Loss Ratio(2) |
||||||||||||||||||||||||
Canada |
39 | % | 32 | % | 25 | % | 21 | % | 26 | % | 26 | % | ||||||||||||
Australia |
59 | % | 47 | % | 48 | % | 41 | % | 41 | % | 44 | % | ||||||||||||
Other International |
95 | % | 99 | % | 87 | % | 70 | % | 71 | % | 83 | % | ||||||||||||
Total International Loss Ratio |
51 | % | 46 | % | 40 | % | 33 | % | 37 | % | 39 | % | ||||||||||||
Expense Ratio(3) |
||||||||||||||||||||||||
Canada |
50 | % | 23 | % | 14 | % | 16 | % | 23 | % | 18 | % | ||||||||||||
Australia |
21 | % | 25 | % | 22 | % | 27 | % | 27 | % | 25 | % | ||||||||||||
Other International(1) |
364 | % | -34 | % | 190 | % | 362 | % | 104 | % | -277 | % | ||||||||||||
Total International Expense Ratio |
42 | % | 50 | % | 22 | % | 25 | % | 31 | % | 29 | % | ||||||||||||
Primary Insurance In-force |
||||||||||||||||||||||||
Canada |
$ | 169,700 | $ | 171,500 | $ | 192,800 | $ | 194,100 | $ | 185,000 | ||||||||||||||
Australia |
185,800 | 184,500 | 207,500 | 249,900 | 234,600 | |||||||||||||||||||
Other International(1) |
45,100 | 49,400 | 64,300 | 71,500 | 72,400 | |||||||||||||||||||
Total International Primary Insurance In-force |
$ | 400,600 | $ | 405,400 | $ | 464,600 | $ | 515,500 | $ | 492,000 | ||||||||||||||
Primary Risk In-force(4) |
||||||||||||||||||||||||
Canada |
||||||||||||||||||||||||
Flow |
$ | 46,700 | $ | 47,300 | $ | 53,300 | $ | 53,400 | $ | 50,700 | ||||||||||||||
Bulk |
12,700 | 12,700 | 14,200 | 14,500 | 14,100 | |||||||||||||||||||
Total Canada |
59,400 | 60,000 | 67,500 | 67,900 | 64,800 | |||||||||||||||||||
Australia |
||||||||||||||||||||||||
Flow |
57,300 | 56,700 | 63,700 | 76,500 | 71,600 | |||||||||||||||||||
Bulk |
7,700 | 7,900 | 8,900 | 11,000 | 10,500 | |||||||||||||||||||
Total Australia |
65,000 | 64,600 | 72,600 | 87,500 | 82,100 | |||||||||||||||||||
Other International |
||||||||||||||||||||||||
Flow(1) |
5,300 | 5,600 | 7,100 | 7,900 | 8,000 | |||||||||||||||||||
Bulk |
600 | 700 | 800 | 800 | 800 | |||||||||||||||||||
Total Other International |
5,900 | 6,300 | 7,900 | 8,700 | 8,800 | |||||||||||||||||||
Total International Primary Risk In-force |
$ | 130,300 | $ | 130,900 | $ | 148,000 | $ | 164,100 | $ | 155,700 | ||||||||||||||
The loss and expense ratios included above are calculated using whole dollars and may be different than the ratios calculated using the rounded numbers included herein.
(1) |
Includes the impact of settlements and cancelled insurance contracts, primarily with lenders in Europe. |
(2) |
The ratio of incurred losses and loss adjustment expense to net premiums earned. In determining the pricing of our mortgage insurance products, we develop a pricing loss ratio which uses industry and company loss experience over a number of years, which incorporates both favorable and unfavorable economic environments, differing coverage levels and varying capital requirements. Actual results may vary from pricing loss ratios for a number of reasons, which include differing economic conditions and actual individual product and lender performance. New business pricing loss ratios for our international businesses were as follows: Canada 35%-40%, Australia 30%-40% and Europe 60%-65%. |
(3) |
The ratio of an insurers general expenses to net premiums written. In our business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles and excludes reorganization expenses recorded in the fourth quarter of 2008. |
(4) |
Our businesses in Australia, New Zealand and Canada currently provide 100% coverage on the majority of the loans we insure in those markets. For the purpose of representing our risk in-force, we have computed an Effective Risk In-force amount which recognizes that the loss on any particular loan will be reduced by the net proceeds received upon sale of the property. Effective risk in-force has been calculated by applying to insurance in-force a factor that represents our highest expected average per-claim payment for any one underwriting year over the life of our businesses in Australia, New Zealand and Canada. This factor was 35% for all periods presented. |
37
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Key Performance MeasuresInternational Mortgage InsuranceCanada
(dollar amounts in millions)
Primary Insurance |
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | |||||||||||||||
Insured loans in-force |
1,174,756 | 1,168,884 | 1,141,020 | 1,108,423 | 1,080,874 | |||||||||||||||
Insured delinquent loans |
3,365 | 2,940 | 2,517 | 2,340 | 2,410 | |||||||||||||||
Insured delinquency rate |
0.29 | % | 0.25 | % | 0.22 | % | 0.21 | % | 0.22 | % | ||||||||||
Flow loans in-force |
893,680 | 890,092 | 871,025 | 842,863 | 815,980 | |||||||||||||||
Flow delinquent loans |
3,074 | 2,680 | 2,298 | 2,140 | 2,198 | |||||||||||||||
Flow delinquency rate |
0.34 | % | 0.30 | % | 0.26 | % | 0.25 | % | 0.27 | % | ||||||||||
Bulk loans in-force |
281,076 | 278,792 | 269,995 | 265,560 | 264,894 | |||||||||||||||
Bulk delinquent loans |
291 | 260 | 219 | 200 | 212 | |||||||||||||||
Bulk delinquency rate |
0.10 | % | 0.09 | % | 0.08 | % | 0.08 | % | 0.08 | % | ||||||||||
Loss Metrics |
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | |||||||||||||||
Beginning Reserves |
$ | 130 | $ | 127 | $ | 117 | $ | 106 | $ | 90 | ||||||||||
Paid claims |
(22 | ) | (18 | ) | (21 | ) | (20 | ) | (15 | ) | ||||||||||
Increase in reserves |
50 | 39 | 35 | 30 | 35 | |||||||||||||||
Impact of changes in foreign exchange rates |
(3 | ) | (18 | ) | (4 | ) | 1 | (4 | ) | |||||||||||
Ending Reserves |
$ | 155 | $ | 130 | $ | 127 | $ | 117 | $ | 106 | ||||||||||
March 31, 2009 | December 31, 2008 | March 31, 2008 | ||||||||||||||||||
Province and Territory |
% of Primary Risk In-force |
Primary Delinquency Rate |
% of Primary Risk In-force |
Primary Delinquency Rate |
% of Primary Risk In-force |
|||||||||||||||
Ontario |
48 | % | 0.29 | % | 48 | % | 0.25 | % | 49 | % | ||||||||||
British Columbia |
16 | 0.17 | % | 16 | 0.15 | % | 16 | |||||||||||||
Alberta |
15 | 0.36 | % | 15 | 0.31 | % | 14 | |||||||||||||
Quebec |
14 | 0.30 | % | 14 | 0.26 | % | 13 | |||||||||||||
Nova Scotia |
2 | 0.29 | % | 2 | 0.29 | % | 2 | |||||||||||||
Saskatchewan |
2 | 0.08 | % | 2 | 0.07 | % | 1 | |||||||||||||
Manitoba |
1 | 0.11 | % | 1 | 0.10 | % | 1 | |||||||||||||
New Brunswick |
1 | 0.22 | % | 1 | 0.24 | % | 1 | |||||||||||||
All Other |
1 | 0.22 | % | 1 | 0.19 | % | 3 | |||||||||||||
Total |
100 | % | 0.27 | % | 100 | % | 0.24 | % | 100 | % | ||||||||||
By Policy Year |
||||||||||||||||||||
2000 and Prior |
8 | % | 0.04 | % | 8 | % | 0.04 | % | 9 | % | ||||||||||
2001 |
3 | 0.07 | % | 3 | 0.06 | % | 3 | |||||||||||||
2002 |
5 | 0.07 | % | 5 | 0.07 | % | 6 | |||||||||||||
2003 |
6 | 0.13 | % | 7 | 0.12 | % | 7 | |||||||||||||
2004 |
10 | 0.20 | % | 10 | 0.20 | % | 11 | |||||||||||||
2005 |
10 | 0.29 | % | 11 | 0.28 | % | 12 | |||||||||||||
2006 |
13 | 0.54 | % | 13 | 0.49 | % | 16 | |||||||||||||
2007 |
27 | 0.50 | % | 27 | 0.42 | % | 32 | |||||||||||||
2008 |
16 | 0.20 | % | 16 | 0.11 | % | 4 | |||||||||||||
2009 |
2 | | % | | | % | | |||||||||||||
Total |
100 | % | 0.27 | % | 100 | % | 0.24 | % | 100 | % | ||||||||||
38
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Key Performance MeasuresInternational Mortgage InsuranceCanada
(Canadian dollar amounts in millions)
2009 | 2008 | ||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | ||||||||||||||||||
Paid Claims |
|||||||||||||||||||||||
Flow |
$ | 27 | $ | 21 | $ | 20 | $ | 20 | $ | 15 | $ | 76 | |||||||||||
Bulk |
1 | 1 | | | | 1 | |||||||||||||||||
Total Paid Claims |
$ | 28 | $ | 22 | $ | 20 | $ | 20 | $ | 15 | $ | 77 | |||||||||||
Average Paid Claim (in thousands) |
$ | 64.2 | $ | 62.1 | $ | 56.3 | $ | 54.5 | $ | 49.6 | |||||||||||||
Average Reserve Per Delinquency (in thousands) |
$ | 58.1 | $ | 54.6 | $ | 53.7 | $ | 50.8 | $ | 45.3 | |||||||||||||
Loss Metrics |
|||||||||||||||||||||||
Beginning Reserves |
$ | 161 | $ | 135 | $ | 119 | $ | 109 | $ | 89 | |||||||||||||
Paid claims |
(28 | ) | (22 | ) | (20 | ) | (20 | ) | (15 | ) | |||||||||||||
Increase in reserves |
63 | 48 | 36 | 30 | 35 | ||||||||||||||||||
Ending Reserves |
$ | 196 | $ | 161 | $ | 135 | $ | 119 | $ | 109 | |||||||||||||
Loan Amount |
|||||||||||||||||||||||
Over $550K |
3 | % | 3 | % | 3 | % | 3 | % | 3 | % | |||||||||||||
$400K to $550K |
6 | 6 | 6 | 6 | 6 | ||||||||||||||||||
$250K to $400K |
27 | 27 | 26 | 26 | 25 | ||||||||||||||||||
$100K to $250K |
56 | 56 | 57 | 57 | 58 | ||||||||||||||||||
$100K or Less |
8 | 8 | 8 | 8 | 8 | ||||||||||||||||||
Total |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||
Average Primary Loan Size (in thousands) |
$ | 182 | $ | 181 | $ | 180 | $ | 178 | $ | 176 |
All amounts presented in Canadian dollars.
39
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Key Performance MeasuresInternational Mortgage InsuranceAustralia
(dollar amounts in millions)
Primary Insurance |
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | |||||||||||||||
Insured loans in-force |
1,439,276 | 1,426,277 | 1,426,729 | 1,422,851 | 1,406,731 | |||||||||||||||
Insured delinquent loans |
6,420 | 5,675 | 5,121 | 5,026 | 4,571 | |||||||||||||||
Insured delinquency rate |
0.45 | % | 0.40 | % | 0.36 | % | 0.35 | % | 0.32 | % | ||||||||||
Flow loans in-force |
1,262,895 | 1,247,218 | 1,247,313 | 1,240,020 | 1,222,667 | |||||||||||||||
Flow delinquent loans |
6,275 | 5,573 | 5,018 | 4,926 | 4,489 | |||||||||||||||
Flow delinquency rate |
0.50 | % | 0.45 | % | 0.40 | % | 0.40 | % | 0.37 | % | ||||||||||
Bulk loans in-force |
176,381 | 179,059 | 179,416 | 182,831 | 184,064 | |||||||||||||||
Bulk delinquent loans |
145 | 102 | 103 | 100 | 82 | |||||||||||||||
Bulk delinquency rate |
0.08 | % | 0.06 | % | 0.06 | % | 0.05 | % | 0.04 | % | ||||||||||
Loss Metrics |
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | |||||||||||||||
Beginning Reserves |
$ | 138 | $ | 141 | $ | 164 | $ | 157 | $ | 155 | ||||||||||
Paid claims |
(23 | ) | (21 | ) | (31 | ) | (36 | ) | (39 | ) | ||||||||||
Increase in reserves |
39 | 34 | 38 | 35 | 35 | |||||||||||||||
Impact of changes in foreign exchange rates |
| (16 | ) | (30 | ) | 8 | 6 | |||||||||||||
Ending Reserves |
$ | 154 | $ | 138 | $ | 141 | $ | 164 | $ | 157 | ||||||||||
March 31, 2009 | December 31, 2008 | March 31, 2008 | ||||||||||||||||||
State and Territory |
% of Primary Risk In-force |
Primary Delinquency Rate |
% of Primary Risk In-force |
Primary Delinquency Rate |
% of Primary Risk In-force |
|||||||||||||||
New South Wales |
32 | % | 0.76 | % | 33 | % | 0.70 | % | 33 | % | ||||||||||
Victoria |
23 | 0.33 | % | 22 | 0.31 | % | 22 | |||||||||||||
Queensland |
22 | 0.26 | % | 21 | 0.23 | % | 21 | |||||||||||||
Western Australia |
10 | 0.24 | % | 10 | 0.19 | % | 10 | |||||||||||||
South Australia |
5 | 0.25 | % | 5 | 0.23 | % | 5 | |||||||||||||
New Zealand |
3 | 1.24 | % | 4 | 0.79 | % | 4 | |||||||||||||
Australian Capital Territory |
2 | 0.10 | % | 2 | 0.09 | % | 2 | |||||||||||||
Tasmania |
2 | 0.20 | % | 2 | 0.14 | % | 2 | |||||||||||||
Northern Territory |
1 | 0.11 | % | 1 | 0.08 | % | 1 | |||||||||||||
Total |
100 | % | 0.45 | % | 100 | % | 0.40 | % | 100 | % | ||||||||||
By Policy Year |
||||||||||||||||||||
2000 and Prior |
9 | % | 0.02 | % | 10 | % | 0.02 | % | 10 | % | ||||||||||
2001 |
3 | 0.06 | % | 3 | 0.06 | % | 4 | |||||||||||||
2002 |
6 | 0.11 | % | 6 | 0.11 | % | 7 | |||||||||||||
2003 |
7 | 0.28 | % | 7 | 0.25 | % | 8 | |||||||||||||
2004 |
9 | 0.56 | % | 9 | 0.56 | % | 11 | |||||||||||||
2005 |
12 | 0.75 | % | 13 | 0.74 | % | 15 | |||||||||||||
2006 |
17 | 0.88 | % | 17 | 0.79 | % | 20 | |||||||||||||
2007 |
18 | 0.76 | % | 19 | 0.57 | % | 20 | |||||||||||||
2008 |
15 | 0.28 | % | 16 | 0.14 | % | 5 | |||||||||||||
2009 |
4 | | % | | | % | | |||||||||||||
Total |
100 | % | 0.45 | % | 100 | % | 0.40 | % | 100 | % | ||||||||||
40
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Key Performance MeasuresInternational Mortgage InsuranceAustralia
(Australian dollar amounts in millions)
2009 | 2008 | ||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | ||||||||||||||||||
Paid Claims |
|||||||||||||||||||||||
Flow |
$ | 33 | $ | 31 | $ | 32 | $ | 38 | $ | 42 | $ | 143 | |||||||||||
Bulk |
1 | 1 | 1 | | 1 | 3 | |||||||||||||||||
Total Paid Claims |
$ | 34 | $ | 32 | $ | 33 | $ | 38 | $ | 43 | $ | 146 | |||||||||||
Average Paid Claim (in thousands) |
$ | 58.6 | $ | 63.0 | $ | 63.8 | $ | 76.4 | $ | 79.3 | |||||||||||||
Average Reserve Per Delinquency (in thousands) |
$ | 34.5 | $ | 34.8 | $ | 34.8 | $ | 34.1 | $ | 37.7 | |||||||||||||
Loss Metrics |
|||||||||||||||||||||||
Beginning Reserves |
$ | 197 | $ | 179 | $ | 171 | $ | 172 | $ | 177 | |||||||||||||
Paid claims |
(34 | ) | (32 | ) | (33 | ) | (38 | ) | (43 | ) | |||||||||||||
Increase in reserves |
58 | 50 | 41 | 37 | 38 | ||||||||||||||||||
Ending Reserves |
$ | 221 | $ | 197 | $ | 179 | $ | 171 | $ | 172 | |||||||||||||
Loan Amount |
|||||||||||||||||||||||
Over $550K |
10 | % | 10 | % | 10 | % | 10 | % | 9 | % | |||||||||||||
$400K to $550K |
13 | 12 | 12 | 12 | 12 | ||||||||||||||||||
$250K to $400K |
33 | 33 | 33 | 32 | 32 | ||||||||||||||||||
$100K to $250K |
36 | 37 | 37 | 37 | 38 | ||||||||||||||||||
$100K or Less |
8 | 8 | 8 | 9 | 9 | ||||||||||||||||||
Total |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||
Average Primary Loan Size (in thousands) |
$ | 186 | $ | 186 | $ | 184 | $ | 183 | $ | 183 |
All amounts presented in Australian dollars.
41
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Selected Key Performance MeasuresInternational Mortgage Insurance
(amounts in millions)
Risk In-force by Loan-To-Value Ratio(1) |
March 31, 2009 | December 31, 2008 | ||||||||||||||||
Primary | Flow | Bulk | Primary | Flow | Bulk | |||||||||||||
Canada | ||||||||||||||||||
95.01% and above |
$ | 19,487 | $ | 19,487 | $ | | $ | 19,683 | $ | 19,683 | $ | | ||||||
90.01% to 95.00% |
15,699 | 15,696 | 2 | 15,889 | 15,887 | 2 | ||||||||||||
80.01% to 90.00% |
10,502 | 9,732 | 770 | 10,620 | 9,875 | 745 | ||||||||||||
80.00% and below |
13,700 | 1,819 | 11,881 | 13,835 | 1,835 | 12,000 | ||||||||||||
Total Canada |
$ | 59,387 | $ | 46,733 | $ | 12,654 | $ | 60,027 | $ | 47,280 | $ | 12,747 | ||||||
Australia |
||||||||||||||||||
95.01% and above |
$ | 9,002 | $ | 9,002 | $ | 1 | $ | 8,226 | $ | 8,225 | $ | 1 | ||||||
90.01% to 95.00% |
11,258 | 11,248 | 10 | 11,065 | 11,054 | 10 | ||||||||||||
80.01% to 90.00% |
15,686 | 15,569 | 117 | 15,579 | 15,459 | 119 | ||||||||||||
80.00% and below |
29,089 | 21,511 | 7,578 | 29,700 | 21,967 | 7,733 | ||||||||||||
Total Australia |
$ | 65,036 | $ | 57,330 | $ | 7,706 | $ | 64,570 | $ | 56,707 | $ | 7,863 | ||||||
Other International |
||||||||||||||||||
95.01% and above |
$ | 1,590 | $ | 1,585 | $ | 6 | $ | 1,669 | $ | 1,659 | $ | 9 | ||||||
90.01% to 95.00% |
2,282 | 2,198 | 85 | 2,416 | 2,299 | 117 | ||||||||||||
80.01% to 90.00% |
1,791 | 1,387 | 404 | 1,993 | 1,460 | 533 | ||||||||||||
80.00% and below |
207 | 161 | 46 | 225 | 159 | 66 | ||||||||||||
Total Other International |
$ | 5,871 | $ | 5,331 | $ | 540 | $ | 6,303 | $ | 5,578 | $ | 725 | ||||||
Amounts may not total due to rounding.
(1) |
Loan amount in loan-to-value ratio calculation includes capitalized premiums, where applicable. |
42
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Income and SalesLifestyle Protection
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 282 | $ | 303 | $ | 342 | $ | 375 | $ | 362 | $ | 1,382 | ||||||||||||
Net investment income |
32 | 37 | 49 | 51 | 46 | 183 | ||||||||||||||||||
Net investment gains (losses) |
(13 | ) | (4 | ) | (27 | ) | (1 | ) | | (32 | ) | |||||||||||||
Insurance and investment product fees and other |
4 | 2 | 6 | 6 | 10 | 24 | ||||||||||||||||||
Total revenues |
305 | 338 | 370 | 431 | 418 | 1,557 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
83 | 69 | 49 | 76 | 72 | 266 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
153 | 191 | 200 | 216 | 200 | 807 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
58 | 53 | 72 | 80 | 87 | 292 | ||||||||||||||||||
Interest expense |
7 | 5 | 18 | 8 | 6 | 37 | ||||||||||||||||||
Total benefits and expenses |
301 | 318 | 339 | 380 | 365 | 1,402 | ||||||||||||||||||
INCOME BEFORE INCOME TAXES |
4 | 20 | 31 | 51 | 53 | 155 | ||||||||||||||||||
Provision for income taxes |
1 | 2 | 8 | 3 | 15 | 28 | ||||||||||||||||||
NET INCOME |
3 | 18 | 23 | 48 | 38 | 127 | ||||||||||||||||||
ADJUSTMENTS TO NET INCOME: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
8 | 3 | 17 | 1 | | 21 | ||||||||||||||||||
Expenses related to reorganization, net of taxes |
| 4 | | | | 4 | ||||||||||||||||||
NET OPERATING INCOME(1) |
$ | 11 | $ | 25 | $ | 40 | $ | 49 | $ | 38 | $ | 152 | ||||||||||||
Effective tax rate (operating income) |
34.6 | % | 18.9 | % | 27.6 | % | 8.7 | % | 28.2 | % | 21.2 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
Lifestyle Protection |
||||||||||||||||||||||||
Traditional indemnity premiums |
$ | 267 | $ | 306 | $ | 333 | $ | 390 | $ | 334 | $ | 1,363 | ||||||||||||
Premium equivalents for administrative services only business |
8 | 11 | 20 | 30 | 35 | 96 | ||||||||||||||||||
Reinsurance premiums assumed accounted for under the deposit method |
132 | 148 | 260 | 301 | 270 | 979 | ||||||||||||||||||
Total Lifestyle Protection(2) |
407 | 465 | 613 | 721 | 639 | 2,438 | ||||||||||||||||||
Mexico operations |
16 | 19 | 23 | 20 | 21 | 83 | ||||||||||||||||||
Total Sales |
$ | 423 | $ | 484 | $ | 636 | $ | 741 | $ | 660 | $ | 2,521 | ||||||||||||
SALES BY REGION: |
||||||||||||||||||||||||
Lifestyle Protection |
||||||||||||||||||||||||
Established European Regions |
||||||||||||||||||||||||
Western region |
$ | 50 | $ | 61 | $ | 88 | $ | 120 | $ | 130 | $ | 399 | ||||||||||||
Central region |
97 | 138 | 153 | 182 | 153 | 626 | ||||||||||||||||||
Southern region |
88 | 101 | 140 | 174 | 137 | 552 | ||||||||||||||||||
Nordic region |
70 | 63 | 82 | 97 | 85 | 327 | ||||||||||||||||||
New Markets |
36 | 33 | 71 | 63 | 56 | 223 | ||||||||||||||||||
Structured Deals(3) |
66 | 69 | 79 | 85 | 78 | 311 | ||||||||||||||||||
Total Lifestyle Protection |
407 | 465 | 613 | 721 | 639 | 2,438 | ||||||||||||||||||
Mexico operations |
16 | 19 | 23 | 20 | 21 | 83 | ||||||||||||||||||
Total Sales |
$ | 423 | $ | 484 | $ | 636 | $ | 741 | $ | 660 | $ | 2,521 | ||||||||||||
(1) |
Net operating income adjusted for foreign exchange for our lifestyle protection business was $13 million for the three months ended March 31, 2009. |
(2) |
Sales adjusted for foreign exchange for our lifestyle protection business was $502 million for the three months ended March 31, 2009. |
(3) |
Structured deals represent in-force blocks of business acquired through reinsurance arrangements and ongoing reciprocal arrangements in place with certain clients. |
43
U.S. Mortgage Insurance
44
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating Loss and SalesU.S. Mortgage Insurance
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 170 | $ | 182 | $ | 185 | $ | 190 | $ | 183 | $ | 740 | ||||||||||||
Net investment income |
33 | 33 | 36 | 36 | 37 | 142 | ||||||||||||||||||
Net investment gains (losses) |
(19 | ) | (15 | ) | (45 | ) | 1 | 1 | (58 | ) | ||||||||||||||
Insurance and investment product fees and other |
4 | 4 | 4 | 11 | 8 | 27 | ||||||||||||||||||
Total revenues |
188 | 204 | 180 | 238 | 229 | 851 | ||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
403 | 366 | 301 | 295 | 259 | 1,221 | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
32 | 32 | 33 | 36 | 37 | 138 | ||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
5 | 14 | 46 | 11 | 9 | 80 | ||||||||||||||||||
Goodwill impairment |
| | 22 | | | 22 | ||||||||||||||||||
Total benefits and expenses |
440 | 412 | 402 | 342 | 305 | 1,461 | ||||||||||||||||||
LOSS BEFORE INCOME TAXES |
(252 | ) | (208 | ) | (222 | ) | (104 | ) | (76 | ) | (610 | ) | ||||||||||||
Benefit for income taxes |
(104 | ) | (83 | ) | (73 | ) | (45 | ) | (41 | ) | (242 | ) | ||||||||||||
NET LOSS |
(148 | ) | (125 | ) | (149 | ) | (59 | ) | (35 | ) | (368 | ) | ||||||||||||
ADJUSTMENT TO NET LOSS: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
13 | 11 | 28 | | (1 | ) | 38 | |||||||||||||||||
NET OPERATING LOSS |
$ | (135 | ) | $ | (114 | ) | $ | (121 | ) | $ | (59 | ) | $ | (36 | ) | $ | (330 | ) | ||||||
Effective tax rate (operating loss) |
41.7 | % | 40.1 | % | 32.2 | % | 43.4 | % | 53.9 | % | 40.1 | % | ||||||||||||
SALES: |
||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||
Flow |
$ | 2,500 | $ | 3,200 | $ | 6,200 | $ | 14,000 | $ | 15,000 | $ | 38,400 | ||||||||||||
Bulk |
1,100 | 200 | 100 | 400 | 100 | 800 | ||||||||||||||||||
Pool |
100 | 100 | 200 | 200 | 100 | 600 | ||||||||||||||||||
Total U.S. Mortgage NIW |
$ | 3,700 | $ | 3,500 | $ | 6,500 | $ | 14,600 | $ | 15,200 | $ | 39,800 | ||||||||||||
45
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Growth MetricsU.S. Mortgage Insurance
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Net Premiums Written |
$ | 171 | $ | 184 | $ | 193 | $ | 214 | $ | 202 | $ | 793 | ||||||||||||
New Risk Written |
||||||||||||||||||||||||
Flow |
$ | 510 | $ | 713 | $ | 1,475 | $ | 3,465 | $ | 3,768 | $ | 9,421 | ||||||||||||
Bulk(1) |
45 | 16 | 10 | 25 | 4 | 55 | ||||||||||||||||||
Total Primary |
555 | 729 | 1,485 | 3,490 | 3,772 | 9,476 | ||||||||||||||||||
Pool |
2 | 6 | 7 | 7 | 5 | 25 | ||||||||||||||||||
Total New Risk Written |
$ | 557 | $ | 735 | $ | 1,492 | $ | 3,497 | $ | 3,777 | $ | 9,501 | ||||||||||||
Primary Insurance In-force |
$ | 159,800 | $ | 162,500 | $ | 175,300 | $ | 174,900 | $ | 166,700 | ||||||||||||||
Risk In-force |
||||||||||||||||||||||||
Flow |
$ | 34,085 | $ | 34,950 | $ | 35,169 | $ | 34,667 | $ | 32,398 | ||||||||||||||
Bulk(1) |
721 | 872 | 1,344 | 1,371 | 1,355 | |||||||||||||||||||
Total Primary |
34,806 | 35,822 | 36,513 | 36,038 | 33,753 | |||||||||||||||||||
Pool |
355 | 363 | 374 | 381 | 383 | |||||||||||||||||||
Total Risk In-force |
$ | 35,161 | $ | 36,185 | $ | 36,887 | $ | 36,419 | $ | 34,136 | ||||||||||||||
Other MetricsU.S. Mortgage Insurance |
||||||||||||||||||||||||
GAAP Basis Expense Ratio(2) |
22 | % | 25 | % | 55 | % | 25 | % | 25 | % | 33 | % | ||||||||||||
Adjusted Expense Ratio(3) |
22 | % | 25 | % | 53 | % | 22 | % | 23 | % | 30 | % | ||||||||||||
Flow Persistency |
83 | % | 89 | % | 88 | % | 85 | % | 83 | % | ||||||||||||||
Gross written premiums ceded to captives/total direct written premiums |
22 | % | 21 | % | 21 | % | 20 | % | 20 | % | ||||||||||||||
Risk to Capital Ratio(4) |
13.6:1 | 14.3:1 | 14.8:1 | 13.2:1 | 12.4:1 | |||||||||||||||||||
Average primary loan size (in thousands) |
$ | 164 | $ | 164 | $ | 170 | $ | 169 | $ | 166 | ||||||||||||||
Primary risk in-force subject to captives |
53 | % | 53 | % | 53 | % | 55 | % | 58 | % | ||||||||||||||
Primary risk in-force that is GSE conforming |
96 | % | 96 | % | 95 | % | 95 | % | 95 | % | ||||||||||||||
Primary interest only risk in-force with initial reset > 5 years |
95 | % | 95 | % | 95 | % | 95 | % | 94 | % | ||||||||||||||
Primary risk in-force with potential to reset in 2008(5) |
N/A | N/A | 1.1 | % | 1.3 | % | 1.4 | % | ||||||||||||||||
Primary risk in-force with potential to reset in 2009(5) |
1.2 | % | 1.2 | % | 1.3 | % | 1.4 | % | 1.6 | % | ||||||||||||||
Primary risk in-force with potential to reset in 2010(5) |
1.4 | % | 1.4 | % |
The expense ratios included above are calculated using whole dollars and may be different than the ratios calculated using the rounded numbers included herein.
(1) |
The amounts previously presented for new risk written and risk in-force for the first quarter of 2008 have been revised to exclude deductible amounts specific to our GSE Alt-A and portfolio deals where the counterparty is in a first loss position. |
(2) |
The ratio of an insurers general expenses to net premiums earned. In our business, general expenses consist of acquisition and operating expenses, net of deferrals, amortization of DAC, and intangibles and goodwill impairment. |
(3) |
The ratio of an insurers general expenses to net written premiums. In our business, general expenses consist of acquisition and operating expenses, net of deferrals, amortization of DAC, and intangibles and goodwill impairment and excludes reorganization expenses recorded in the fourth quarter of 2008. |
(4) |
Certain states limit a private mortgage insurers risk in-force to 25 times the total of the insurers policyholders surplus plus the statutory contingency reserve, commonly known as the risk to capital requirement. The risk to capital ratio for our U.S. mortgage insurance business was computed as of the beginning of the period indicated. |
In December 2008, we received regulatory approval to change the calculation of our risk to capital ratio, thereby allowing us to calculate statutory risk as risk in-force less the risk ceded to our captive participants. This change is reflected in the risk to capital ratio beginning in the fourth quarter of 2008. Risk to capital ratios for prior periods were not recalculated. |
In April 2009, we received regulatory approval to further change the calculation of our risk to capital ratio, thereby allowing us to also exclude the risk on loans that are currently in default. This change is reflected in the risk to capital ratio beginning in the first quarter of 2009. Risk to capital ratios for prior periods were not recalculated. |
(5) |
Represents < 5 year adjustable rate mortgages excluding option adjustable rate mortgages (ARMs). |
46
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Loss MetricsU.S. Mortgage Insurance
(dollar amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Net Paid Claims |
||||||||||||||||||||||||
Flow |
$ | 197 | $ | 171 | $ | 131 | $ | 89 | $ | 79 | $ | 470 | ||||||||||||
Bulk |
1 | 1 | 1 | 3 | 5 | 10 | ||||||||||||||||||
Total Primary |
198 | 172 | 132 | 92 | 84 | 480 | ||||||||||||||||||
Pool |
| 1 | | | | 1 | ||||||||||||||||||
Total Net Paid Claims |
$ | 198 | $ | 173 | $ | 132 | $ | 92 | $ | 84 | $ | 481 | ||||||||||||
Average Paid Claim (in thousands) |
$ | 55.5 | $ | 52.3 | $ | 48.6 | $ | 42.9 | $ | 42.4 | ||||||||||||||
Number of Primary Delinquencies |
||||||||||||||||||||||||
Flow |
79,349 | 72,166 | 57,985 | 46,700 | 38,316 | |||||||||||||||||||
Bulk loans with established reserve |
7,561 | 4,450 | 6,038 | 4,475 | 3,768 | |||||||||||||||||||
Bulk loans with no reserve(1) |
6,054 | 6,761 | 7,535 | 6,630 | 4,442 | |||||||||||||||||||
Average Reserve Per Delinquency (in thousands) |
||||||||||||||||||||||||
Flow |
$ | 23.1 | $ | 21.5 | $ | 20.5 | $ | 19.1 | $ | 15.8 | ||||||||||||||
Bulk loans with established reserve |
11.3 | 10.8 | 19.8 | 18.2 | 14.9 | |||||||||||||||||||
Bulk loans with no reserve(1) |
| | | | | |||||||||||||||||||
Beginning Reserves |
$ | 1,711 | $ | 1,312 | $ | 973 | $ | 661 | $ | 467 | $ | 467 | ||||||||||||
Paid claims |
(205 | ) | (176 | ) | (133 | ) | (92 | ) | (84 | ) | (485 | ) | ||||||||||||
Increase in reserves |
522 | 575 | 472 | 404 | 278 | 1,729 | ||||||||||||||||||
Ending Reserves |
$ | 2,028 | $ | 1,711 | $ | 1,312 | $ | 973 | $ | 661 | $ | 1,711 | ||||||||||||
Beginning Reinsurance Recoverable(2) |
$ | 506 | $ | 301 | $ | 131 | $ | 22 | $ | 3 | $ | 3 | ||||||||||||
Ceded paid claims |
(7 | ) | (3 | ) | (1 | ) | | | (4 | ) | ||||||||||||||
Increase in recoverable |
120 | 208 | 171 | 109 | 19 | 507 | ||||||||||||||||||
Ending Reinsurance Recoverable |
$ | 619 | $ | 506 | $ | 301 | $ | 131 | $ | 22 | $ | 506 | ||||||||||||
Loss Ratio(3) |
237 | % | 200 | % | 163 | % | 155 | % | 142 | % | 165 | % |
The loss ratio included above is calculated using whole dollars and may be different than the ratio calculated using the rounded numbers included herein.
(1) |
Reserves are not established on loans where we were in a secondary loss position due to an existing deductible and we believe currently have no risk for claim. |
(2) |
Reinsurance recoverable excludes ceded unearned premium recoveries and amounts for which cash proceeds have not yet been received. |
(3) |
The ratio of incurred losses and loss adjustment expense to net premiums earned. |
47
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Portfolio Quality MetricsU.S. Mortgage Insurance
2009 | 2008 | ||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||
Risk In-force by Credit Quality(1) |
|||||||||||||||
Primary by FICO Scores >679 |
63 | % | 63 | % | 63 | % | 62 | % | 60 | % | |||||
Primary by FICO Scores 620-679 |
29 | % | 29 | % | 29 | % | 30 | % | 31 | % | |||||
Primary by FICO Scores 575-619 |
6 | % | 6 | % | 6 | % | 6 | % | 7 | % | |||||
Primary by FICO Scores <575 |
2 | % | 2 | % | 2 | % | 2 | % | 2 | % | |||||
Flow by FICO Scores >679 |
63 | % | 62 | % | 62 | % | 60 | % | 59 | % | |||||
Flow by FICO Scores 620-679 |
29 | % | 30 | % | 30 | % | 31 | % | 32 | % | |||||
Flow by FICO Scores 575-619 |
6 | % | 6 | % | 6 | % | 7 | % | 7 | % | |||||
Flow by FICO Scores <575 |
2 | % | 2 | % | 2 | % | 2 | % | 2 | % | |||||
Bulk by FICO Scores >679 |
84 | % | 83 | % | 84 | % | 84 | % | 84 | % | |||||
Bulk by FICO Scores 620-679 |
14 | % | 15 | % | 14 | % | 14 | % | 14 | % | |||||
Bulk by FICO Scores 575-619 |
1 | % | 1 | % | 1 | % | 1 | % | 1 | % | |||||
Bulk by FICO Scores <575 |
1 | % | 1 | % | 1 | % | 1 | % | 1 | % | |||||
Primary A minus |
6 | % | 6 | % | 6 | % | 6 | % | 7 | % | |||||
Sub-prime(2) |
5 | % | 5 | % | 5 | % | 6 | % | 6 | % | |||||
Primary Loans |
|||||||||||||||
Insured loans in-force |
973,988 | 990,357 | 1,033,789 | 1,034,697 | 1,001,430 | ||||||||||
Insured delinquent loans |
92,964 | 83,377 | 71,558 | 57,805 | 46,526 | ||||||||||
Insured delinquency rate |
9.54 | % | 8.42 | % | 6.92 | % | 5.59 | % | 4.65 | % | |||||
Flow loans in-force |
826,663 | 846,645 | 854,465 | 849,292 | 812,061 | ||||||||||
Flow delinquent loans |
79,349 | 72,166 | 57,985 | 46,700 | 38,316 | ||||||||||
Flow delinquency rate |
9.60 | % | 8.52 | % | 6.79 | % | 5.50 | % | 4.72 | % | |||||
Bulk loans in-force |
147,325 | 143,712 | 179,324 | 185,405 | 189,369 | ||||||||||
Bulk delinquent loans |
13,615 | 11,211 | 13,573 | 11,105 | 8,210 | ||||||||||
Bulk delinquency rate |
9.24 | % | 7.80 | % | 7.57 | % | 5.99 | % | 4.34 | % | |||||
A minus and sub-prime loans in-force |
101,413 | 104,845 | 108,028 | 110,979 | 112,383 | ||||||||||
A minus and sub-prime delinquent loans |
23,448 | 23,047 | 19,583 | 16,171 | 13,254 | ||||||||||
A minus and sub-prime delinquency rate |
23.12 | % | 21.98 | % | 18.13 | % | 14.57 | % | 11.79 | % | |||||
Pool Loans |
|||||||||||||||
Insured loans in-force |
21,870 | 21,940 | 21,233 | 20,266 | 19,536 | ||||||||||
Pool delinquent loans |
586 | 568 | 509 | 464 | 415 | ||||||||||
Pool delinquency rate |
2.68 | % | 2.59 | % | 2.40 | % | 2.29 | % | 2.12 | % |
(1) |
Loans with unknown FICO scores are included in the 620-679 category. |
(2) |
Excludes loans classified as A minus. |
48
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Portfolio Quality MetricsU.S. Mortgage Insurance
March 31, 2009 | December 31, 2008 | March 31, 2008 | ||||||||||||||||
% of Primary Risk In-force |
Primary Delinquency Rate |
% of Primary Risk In-force |
Primary Delinquency Rate |
% of Primary Risk In-force |
Primary Delinquency Rate |
|||||||||||||
By Region |
||||||||||||||||||
Southeast(1) |
24 | % | 13.34 | % | 23 | % | 11.73 | % | 25 | % | 6.16 | % | ||||||
South Central(2) |
17 | 8.07 | % | 17 | 7.27 | % | 17 | 3.77 | % | |||||||||
Northeast(3) |
13 | 7.61 | % | 13 | 6.72 | % | 13 | 3.97 | % | |||||||||
North Central(4) |
11 | 7.78 | % | 12 | 6.90 | % | 11 | 3.89 | % | |||||||||
Pacific(5) |
11 | 13.66 | % | 11 | 10.77 | % | 11 | 5.11 | % | |||||||||
Great Lakes(6) |
8 | 8.22 | % | 8 | 8.16 | % | 8 | 5.51 | % | |||||||||
Plains(7) |
6 | 5.27 | % | 6 | 4.72 | % | 6 | 2.91 | % | |||||||||
Mid-Atlantic(8) |
5 | 8.25 | % | 5 | 7.03 | % | 5 | 3.70 | % | |||||||||
New England(9) |
5 | 8.10 | % | 5 | 7.03 | % | 4 | 4.21 | % | |||||||||
Total |
100 | % | 9.54 | % | 100 | % | 8.42 | % | 100 | % | 4.65 | % | ||||||
By State |
||||||||||||||||||
Florida |
8 | % | 24.49 | % | 8 | % | 20.94 | % | 9 | % | 9.61 | % | ||||||
Texas |
7 | % | 6.10 | % | 7 | % | 6.25 | % | 7 | % | 3.62 | % | ||||||
New York |
6 | % | 6.04 | % | 6 | % | 5.26 | % | 6 | % | 3.07 | % | ||||||
California |
5 | % | 16.70 | % | 5 | % | 13.36 | % | 6 | % | 6.63 | % | ||||||
Illinois |
5 | % | 10.27 | % | 5 | % | 8.92 | % | 5 | % | 4.37 | % | ||||||
North Carolina |
4 | % | 7.37 | % | 4 | % | 6.74 | % | 4 | % | 3.89 | % | ||||||
Georgia |
4 | % | 11.33 | % | 4 | % | 10.21 | % | 4 | % | 5.88 | % | ||||||
Pennsylvania |
4 | % | 7.29 | % | 4 | % | 6.97 | % | 4 | % | 4.56 | % | ||||||
New Jersey |
4 | % | 11.63 | % | 4 | % | 9.52 | % | 3 | % | 4.95 | % | ||||||
Arizona |
3 | % | 16.92 | % | 3 | % | 13.31 | % | 3 | % | 5.21 | % |
(1) |
Alabama, Arkansas, Florida, Georgia, Mississippi, North Carolina, South Carolina and Tennessee |
(2) |
Arizona, Colorado, Louisiana, New Mexico, Oklahoma, Texas and Utah |
(3) |
New Jersey, New York and Pennsylvania |
(4) |
Illinois, Minnesota, Missouri and Wisconsin |
(5) |
Alaska, California, Hawaii, Nevada, Oregon and Washington |
(6) |
Indiana, Kentucky, Michigan and Ohio |
(7) |
Idaho, Iowa, Kansas, Montana, Nebraska, North Dakota, South Dakota and Wyoming |
(8) |
Delaware, Maryland, Virginia, Washington D.C. and West Virginia |
(9) |
Connecticut, Maine, Massachusetts, New Hampshire, Rhode Island and Vermont |
49
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Portfolio Quality MetricsU.S. Mortgage Insurance
(amounts in millions)
Primary Risk In-force: |
March 31, 2009 |
% of Total |
December 31, 2008 |
% of Total |
March 31, 2008(3) |
% of Total |
||||||||||||
Lender concentration (by original applicant) |
$ | 34,806 | $ | 35,822 | $ | 33,753 | ||||||||||||
Top 10 lenders |
17,183 | 17,639 | 15,004 | |||||||||||||||
Top 20 lenders |
20,552 | 21,140 | 18,811 | |||||||||||||||
Loan-to-value ratio |
||||||||||||||||||
95.01% and above |
$ | 8,794 | 25 | % | $ | 9,084 | 25 | % | $ | 9,274 | 27 | % | ||||||
90.01% to 95.00% |
11,924 | 34 | 12,247 | 34 | 11,045 | 33 | ||||||||||||
80.01% to 90.00% |
13,419 | 39 | 13,691 | 39 | 12,177 | 36 | ||||||||||||
80.00% and below |
669 | 2 | 800 | 2 | 1,257 | 4 | ||||||||||||
Total |
$ | 34,806 | 100 | % | $ | 35,822 | 100 | % | $ | 33,753 | 100 | % | ||||||
Loan grade |
||||||||||||||||||
Prime |
$ | 30,970 | 89 | % | $ | 31,838 | 89 | % | $ | 29,503 | 87 | % | ||||||
A minus and sub-prime |
3,836 | 11 | 3,984 | 11 | 4,250 | 13 | ||||||||||||
Total |
$ | 34,806 | 100 | % | $ | 35,822 | 100 | % | $ | 33,753 | 100 | % | ||||||
Loan type(1) |
||||||||||||||||||
First Mortgages |
||||||||||||||||||
Fixed rate mortgage |
||||||||||||||||||
Flow |
$ | 33,130 | 95 | % | $ | 33,928 | 95 | % | $ | 31,248 | 93 | % | ||||||
Bulk |
629 | 2 | 779 | 2 | 735 | 2 | ||||||||||||
Adjustable rate mortgage |
||||||||||||||||||
Flow |
955 | 3 | 1,022 | 3 | 1,151 | 3 | ||||||||||||
Bulk |
92 | | 93 | | 619 | 2 | ||||||||||||
Second mortgages |
| | | | | | ||||||||||||
Total |
$ | 34,806 | 100 | % | $ | 35,822 | 100 | % | $ | 33,753 | 100 | % | ||||||
Type of documentation |
||||||||||||||||||
Alt-A |
||||||||||||||||||
Flow |
$ | 1,290 | 4 | % | $ | 1,359 | 4 | % | $ | 1,526 | 5 | % | ||||||
Bulk |
279 | 1 | 324 | 1 | 337 | 1 | ||||||||||||
Standard(2) |
||||||||||||||||||
Flow |
32,795 | 94 | 33,591 | 94 | 30,872 | 91 | ||||||||||||
Bulk |
442 | 1 | 548 | 1 | 1,018 | 3 | ||||||||||||
Total |
$ | 34,806 | 100 | % | $ | 35,822 | 100 | % | $ | 33,753 | 100 | % | ||||||
Mortgage term |
||||||||||||||||||
15 years and under |
$ | 372 | 1 | % | $ | 428 | 1 | % | $ | 377 | 1 | % | ||||||
More than 15 years |
34,434 | 99 | 35,394 | 99 | 33,376 | 99 | ||||||||||||
Total |
$ | 34,806 | 100 | % | $ | 35,822 | 100 | % | $ | 33,753 | 100 | % | ||||||
(1) |
For loan type in this table, any loan with an interest rate that is fixed for an initial term of five years or more is categorized as a fixed rate mortgage. |
(2) |
Standard includes loans with reduced or different documentation requirements that meet specifications of GSE approved underwriting systems with historical and expected delinquency rates consistent with our standard portfolio. |
(3) |
The March 31, 2008 amounts previously presented have been revised to exclude deductible amounts specific to our GSE Alt-A and portfolio deals where the counterparty was in a first loss position. |
50
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Portfolio Quality MetricsU.S. Mortgage Insurance
(amounts in millions)
As of March 31, 2009 | ||||||||||||||||
Policy Year |
Average Rate | Primary Insurance In-force |
% of Total | Primary Risk In-force |
% of Total | |||||||||||
1998 and Prior |
7.96 | % | $ | 1,930 | 1.2 | % | $ | 498 | 1.4 | % | ||||||
1999 |
7.34 | % | 767 | 0.5 | 193 | 0.6 | ||||||||||
2000 |
8.16 | % | 516 | 0.3 | 126 | 0.4 | ||||||||||
2001 |
7.42 | % | 1,681 | 1.1 | 422 | 1.2 | ||||||||||
2002 |
6.61 | % | 4,152 | 2.6 | 980 | 2.8 | ||||||||||
2003 |
5.64 | % | 16,976 | 10.6 | 2,684 | 7.7 | ||||||||||
2004 |
5.87 | % | 9,316 | 5.8 | 2,025 | 5.8 | ||||||||||
2005 |
5.98 | % | 14,183 | 8.9 | 3,540 | 10.2 | ||||||||||
2006 |
6.56 | % | 22,746 | 14.2 | 4,775 | 13.7 | ||||||||||
2007 |
6.67 | % | 47,514 | 29.8 | 10,176 | 29.2 | ||||||||||
2008 |
6.23 | % | 36,408 | 22.8 | 8,839 | 25.4 | ||||||||||
2009 |
5.25 | % | 3,587 | 2.2 | 548 | 1.6 | ||||||||||
Total |
6.35 | % | $ | 159,776 | 100.0 | % | $ | 34,806 | 100.0 | % | ||||||
Occupancy and Property Type |
As of March 31, 2009 |
As of December 31, 2008 |
||||||||||||||
Occupancy Status % of Primary Risk In-force |
||||||||||||||||
Primary residence |
92.9 | % | 92.9 | % | ||||||||||||
Second home |
4.2 | 4.2 | ||||||||||||||
Non-owner occupied |
2.9 | 2.9 | ||||||||||||||
Total |
100.0 | % | 100.0 | % | ||||||||||||
Property Type % of Primary Risk In-force |
||||||||||||||||
Single family detached |
85.6 | % | 85.6 | % | ||||||||||||
Condominium and co-operative |
11.1 | 11.1 | ||||||||||||||
Multi-family and other |
3.3 | 3.3 | ||||||||||||||
Total |
100.0 | % | 100.0 | % | ||||||||||||
51
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Portfolio Quality MetricsU.S. Mortgage Insurance
(amounts in billions)
FICO > 679 | FICO 620 - 679(1) | FICO < 620 | Total | |||||||||||||
2009 Q1 |
2009 Q1 |
2009 Q1 |
2009 Q1 |
|||||||||||||
Primary Risk In-force |
||||||||||||||||
Total Primary Risk In-force |
$ | 22.0 | $ | 10.1 | $ | 2.7 | $ | 34.8 | ||||||||
Delinquency rate(2) |
6.0 | % | 14.0 | % | 23.6 | % | 9.5 | % | ||||||||
2009 policy year |
$ | 0.5 | $ | | $ | | $ | 0.5 | ||||||||
Delinquency rate |
| % | | % | | % | | % | ||||||||
2008 policy year |
$ | 6.8 | $ | 1.7 | $ | 0.3 | $ | 8.8 | ||||||||
Delinquency rate |
2.2 | % | 7.1 | % | 18.2 | % | 3.7 | % | ||||||||
2007 policy year |
$ | 5.8 | $ | 3.3 | $ | 1.1 | $ | 10.2 | ||||||||
Delinquency rate |
10.0 | % | 17.1 | % | 28.4 | % | 14.2 | % | ||||||||
2006 policy year |
$ | 2.7 | $ | 1.6 | $ | 0.5 | $ | 4.8 | ||||||||
Delinquency rate |
12.0 | % | 18.8 | % | 25.2 | % | 15.3 | % | ||||||||
2005 policy year |
$ | 2.1 | $ | 1.2 | $ | 0.3 | $ | 3.6 | ||||||||
Delinquency rate |
7.4 | % | 14.8 | % | 20.3 | % | 10.8 | % | ||||||||
2004 and prior policy years |
$ | 4.1 | $ | 2.3 | $ | 0.5 | $ | 6.9 | ||||||||
Delinquency rate |
3.4 | % | 11.5 | % | 18.9 | % | 6.7 | % | ||||||||
Fixed rate mortgage |
$ | 21.4 | $ | 9.8 | $ | 2.6 | $ | 33.8 | ||||||||
Delinquency rate |
5.6 | % | 13.6 | % | 23.4 | % | 9.1 | % | ||||||||
Adjustable rate mortgage |
$ | 0.6 | $ | 0.3 | $ | 0.1 | $ | 1.0 | ||||||||
Delinquency rate |
24.2 | % | 27.5 | % | 35.2 | % | 26.1 | % | ||||||||
LTV > 95% |
$ | 4.4 | $ | 3.3 | $ | 1.1 | $ | 8.8 | ||||||||
Delinquency rate |
5.7 | % | 15.6 | % | 27.8 | % | 12.3 | % | ||||||||
Alt-A(3) |
$ | 1.1 | $ | 0.4 | $ | 0.1 | $ | 1.6 | ||||||||
Delinquency rate |
21.9 | % | 32.1 | % | 31.7 | % | 24.3 | % | ||||||||
Interest only and option ARMs |
$ | 2.3 | $ | 0.9 | $ | 0.1 | $ | 3.3 | ||||||||
Delinquency rate |
23.4 | % | 33.1 | % | 40.1 | % | 26.1 | % |
(1) |
Loans with unknown FICO scores are included in the 620679 category. |
(2) |
Delinquency rate represents the number of lender reported delinquencies divided by the number of remaining policies consistent with mortgage insurance practices. |
(3) |
Alt-A consists of loans with reduced documentation or verfication of income or assets and a higher historical and expected delinquency rate than standard documentation loans. |
52
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Other MetricsU.S. Mortgage Insurance Bulk Risk In-force
(dollar amounts in millions)
March 31, 2009 | December 31, 2008 | March 31, 2008(3) | ||||||||||
GSE Alt-A |
||||||||||||
Risk in-force |
$ | 336 | $ | 338 | $ | 340 | ||||||
Average FICO score |
720 | 720 | 718 | |||||||||
Loan-to-value ratio |
79 | % | 79 | % | 79 | % | ||||||
Standard documentation(1) |
23 | % | 22 | % | 28 | % | ||||||
Stop loss |
100 | % | 100 | % | 100 | % | ||||||
Deductible |
81 | % | 81 | % | 85 | % | ||||||
Portfolio(2) |
||||||||||||
Risk in-force |
$ | | $ | | $ | 527 | ||||||
Average FICO score |
| | 723 | |||||||||
Loan-to-value ratio |
| % | | % | 76 | % | ||||||
Standard documentation |
| % | | % | 97 | % | ||||||
Stop loss |
| % | | % | 100 | % | ||||||
Deductible |
| % | | % | 27 | % | ||||||
FHLB |
||||||||||||
Risk in-force |
$ | 297 | $ | 443 | $ | 385 | ||||||
Average FICO score |
750 | 741 | 743 | |||||||||
Loan-to-value ratio |
75 | % | 76 | % | 68 | % | ||||||
Standard documentation |
95 | % | 87 | % | 88 | % | ||||||
Stop loss |
83 | % | 86 | % | 96 | % | ||||||
Deductible |
100 | % | 100 | % | 100 | % | ||||||
Other |
||||||||||||
Risk in-force |
$ | 88 | $ | 91 | $ | 103 | ||||||
Average FICO score |
691 | 692 | 717 | |||||||||
Loan-to-value ratio |
92 | % | 91 | % | 93 | % | ||||||
Standard documentation |
96 | % | 96 | % | 99 | % | ||||||
Stop loss |
9 | % | 9 | % | 9 | % | ||||||
Deductible |
| % | | % | | % | ||||||
Total Bulk Risk In-force |
$ | 721 | $ | 872 | $ | 1,355 |
(1) |
Standard documentation includes loans with reduced or different documentation requirements that meet specifications of GSE approved underwriting systems with historical and expected delinquency rates consistent with our standard portfolio. |
(2) |
As of December 31, 2008, coverage underlying the Portfolio deals was no longer in-force. |
(3) |
The March 31, 2008 amounts previously presented have been revised to exclude deductible amounts specific to our GSE Alt-A and portfolio deals where the counterparty was in a first loss position. |
53
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Aggregate Book Year Analysis Provided to Illustrate Directional Progression Toward Captive Attachment(1)
Book Year(2) |
Original Book RIF ($B) |
Progression to Attachment Point |
March 31, 2009 | |||||||||||
Current RIF ($B) |
Ever to Date Incurred Losses ($MM) |
Captive Benefit ($MM) | ||||||||||||
2004 |
0-50% | $ | 0.8 | $ | 37 | |||||||||
2004 |
50-75% | 0.2 | 19 | |||||||||||
2004 |
75-99% | 0.1 | 5 | |||||||||||
2004 |
Attached | | 5 | |||||||||||
2004 Total |
$ | 3.5 | $ | 1.1 | $ | 66 | $ | | ||||||
2005 |
0-50% | $ | 0.1 | $ | 1 | |||||||||
2005 |
50-75% | 0.1 | 3 | |||||||||||
2005 |
75-99% | 0.2 | 16 | |||||||||||
2005 |
Attached | 1.9 | 248 | |||||||||||
2005 Total |
$ | 4.4 | $ | 2.3 | $ | 268 | 28 | |||||||
2006 |
0-50% | $ | 0.1 | $ | 1 | |||||||||
2006 |
50-75% | | 1 | |||||||||||
2006 |
75-99% | 0.1 | 4 | |||||||||||
2006 |
Attached | 2.6 | 440 | |||||||||||
2006 Total |
$ | 4.2 | $ | 2.8 | $ | 446 | 23 | |||||||
2007 |
0-50% | $ | 0.1 | $ | 2 | |||||||||
2007 |
50-75% | 0.1 | 6 | |||||||||||
2007 |
75-99% | | 3 | |||||||||||
2007 |
Attached | 5.6 | 700 | |||||||||||
2007 Total |
$ | 6.8 | $ | 5.8 | $ | 711 | 65 | |||||||
2008 |
0-50% | $ | 1.5 | $ | 12 | |||||||||
2008 |
50-75% | 1.0 | 26 | |||||||||||
2008 |
75-99% | 0.1 | 3 | |||||||||||
2008 |
Attached | 0.4 | 18 | |||||||||||
2008 Total |
$ | 3.2 | $ | 3.0 | $ | 59 | 3 | |||||||
Captive Benefit In Quarter ($MM) |
$ | 119 | ||||||||||||
(1) |
Data presented in aggregate for all trusts. Actual trust attachment and exit points will vary by individual lender contract. For purposes of this illustration, incurred losses equals change in reserves plus paid claims. The information presented excludes quota share captive reinsurance data. Progress toward captive attachment is determined at a lender level for each book year by dividing ever to date incurred losses by original RIF for that book year. |
(2) |
Book year figures may include loans from additional periods pursuant to reinsurance agreement terms and conditions. |
54
Corporate and Other
55
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Operating LossCorporate and Other(1)
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1(2) | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||
Premiums |
$ | 1 | $ | 5 | $ | 5 | $ | 6 | $ | 5 | $ | 21 | ||||||||||||
Net investment income |
(1 | ) | (1 | ) | 6 | 14 | 20 | 39 | ||||||||||||||||
Net investment gains (losses) |
(18 | ) | (4 | ) | (32 | ) | (33 | ) | (10 | ) | (79 | ) | ||||||||||||
Insurance and investment product fees and other |
2 | 37 | (2 | ) | 2 | 2 | 39 | |||||||||||||||||
Total revenues |
(16 | ) | 37 | (23 | ) | (11 | ) | 17 | 20 | |||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||
Benefits and other changes in policy reserves |
(1 | ) | | 1 | 1 | | 2 | |||||||||||||||||
Acquisition and operating expenses, net of deferrals |
9 | 41 | (6 | ) | 13 | 6 | 54 | |||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
3 | 4 | 3 | 1 | 2 | 10 | ||||||||||||||||||
Interest expense |
62 | 69 | 68 | 63 | 58 | 258 | ||||||||||||||||||
Total benefits and expenses |
73 | 114 | 66 | 78 | 66 | 324 | ||||||||||||||||||
LOSS BEFORE INCOME TAXES |
(89 | ) | (77 | ) | (89 | ) | (89 | ) | (49 | ) | (304 | ) | ||||||||||||
Benefit from income taxes |
(62 | ) | (42 | ) | (63 | ) | (7 | ) | | (112 | ) | |||||||||||||
NET LOSS |
(27 | ) | (35 | ) | (26 | ) | (82 | ) | (49 | ) | (192 | ) | ||||||||||||
ADJUSTMENTS TO NET LOSS: |
||||||||||||||||||||||||
Net investment (gains) losses, net of taxes and other adjustments |
12 | 3 | 23 | 20 | 7 | 53 | ||||||||||||||||||
Expenses related to reorganization, net of taxes |
| 4 | | | | 4 | ||||||||||||||||||
NET OPERATING LOSS |
$ | (15 | ) | $ | (28 | ) | $ | (3 | ) | $ | (62 | ) | $ | (42 | ) | $ | (135 | ) | ||||||
Effective tax rate (operating loss) |
79.1 | % | 58.1 | % | 91.5 | % | 7.5 | % | | % | 37.7 | % |
(1) |
Includes inter-segment eliminations. |
(2) |
In 2009, we began reporting the results of our equity access business in our long-term care insurance business included in our Retirement and Protection segment. Our equity access business was previously reported in Corporate and Other activities. The amounts associated with this business were not material and the prior period amounts have not been re-presented. |
56
57
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
(amounts in millions)
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | ||||||||||||||||||||||||||||||
Carrying Amount |
% of Total |
Carrying Amount |
% of Total |
Carrying Amount |
% of Total |
Carrying Amount |
% of Total |
Carrying Amount |
% of Total |
|||||||||||||||||||||||||
Composition of Investment Portfolio |
||||||||||||||||||||||||||||||||||
Fixed maturity securities: |
||||||||||||||||||||||||||||||||||
Investment grade: |
||||||||||||||||||||||||||||||||||
Public fixed maturity securities |
$ | 20,951 | 32 | % | $ | 22,189 | 33 | % | $ | 23,591 | 34 | % | $ | 25,724 | 35 | % | $ | 25,968 | 35 | % | ||||||||||||||
Private fixed maturity securities |
7,706 | 12 | 7,782 | 11 | 9,406 | 14 | 9,791 | 13 | 10,001 | 14 | ||||||||||||||||||||||||
Mortgage-backed securities (MBS): |
Residential mortgage-backed securities(2) |
1,839 | 3 | 2,159 | 3 | 2,627 | 4 | 2,554 | 3 | 2,772 | 4 | |||||||||||||||||||||||
Commercial mortgage-backed securities |
3,243 | 4 | 3,383 | 5 | 4,177 | 6 | 4,245 | 6 | 4,242 | 6 | ||||||||||||||||||||||||
Small balance commercial mortgage-backed securities |
362 | 1 | 330 | 1 | 453 | 1 | 513 | 1 | 509 | | ||||||||||||||||||||||||
Asset-backed securities (ABS): |
Residential mortgage-backed securities(2) |
389 | 1 | 582 | 1 | 758 | 1 | 952 | 1 | 1,290 | 2 | |||||||||||||||||||||||
Other non-residential collateral |
1,818 | 3 | 2,017 | 3 | 2,554 | 4 | 2,880 | 4 | 3,258 | 5 | ||||||||||||||||||||||||
Small balance asset-backed securities |
67 | | 63 | | 83 | | 89 | | 100 | | ||||||||||||||||||||||||
Tax exempt |
2,463 | 4 | 2,370 | 4 | 2,415 | 3 | 2,315 | 3 | 2,215 | 3 | ||||||||||||||||||||||||
Non-investment grade fixed maturity securities |
2,481 | 4 | 1,996 | 3 | 2,660 | 4 | 2,824 | 4 | 2,676 | 4 | ||||||||||||||||||||||||
Equity securities: |
||||||||||||||||||||||||||||||||||
Common stocks and mutual funds |
107 | | 100 | | 107 | | 71 | | 34 | | ||||||||||||||||||||||||
Preferred stocks |
114 | | 134 | | 202 | | 338 | 1 | 360 | 1 | ||||||||||||||||||||||||
Commercial mortgage loans |
8,023 | 12 | 8,262 | 12 | 8,447 | 12 | 8,573 | 12 | 8,822 | 12 | ||||||||||||||||||||||||
Policy loans |
1,842 | 3 | 1,834 | 3 | 1,822 | 3 | 1,806 | 2 | 1,654 | 2 | ||||||||||||||||||||||||
Cash, cash equivalents and short-term investments |
8,163 | 13 | 8,447 | 12 | 5,367 | 8 | 5,983 | 8 | 3,873 | 5 | ||||||||||||||||||||||||
Securities lending |
1,069 | 2 | 1,469 | 2 | 1,674 | 2 | 1,836 | 3 | 2,443 | 3 | ||||||||||||||||||||||||
Other invested assets: |
Limited partnerships(1) |
658 | 1 | 715 | 1 | 716 | 1 | 701 | 1 | 690 | 1 | |||||||||||||||||||||||
Derivatives: |
||||||||||||||||||||||||||||||||||
LTC forward starting swapcash flow |
354 | 1 | 501 | 1 | 799 | 1 | 747 | 1 | 901 | 1 | ||||||||||||||||||||||||
Other cash flow |
68 | | 120 | | 41 | | 38 | | 62 | | ||||||||||||||||||||||||
Fair value |
231 | | 277 | | 99 | | 101 | | 173 | | ||||||||||||||||||||||||
Equity index optionsnon-qualified |
154 | | 152 | | 256 | 1 | 217 | | 212 | | ||||||||||||||||||||||||
LTC swaptionsnon-qualified |
527 | 1 | 780 | 1 | | | | | | | ||||||||||||||||||||||||
Other non-qualified |
427 | 1 | 385 | 1 | 43 | | 25 | | 39 | | ||||||||||||||||||||||||
Trading portfolio |
156 | | 169 | | 222 | | 237 | 1 | 236 | 1 | ||||||||||||||||||||||||
Counterparty collateral |
1,248 | 2 | 1,605 | 3 | 693 | 1 | 478 | 1 | 664 | 1 | ||||||||||||||||||||||||
Other |
89 | | 119 | | 105 | | 112 | | 78 | | ||||||||||||||||||||||||
Total invested assets and cash |
$ | 64,549 | 100 | % | $ | 67,940 | 100 | % | $ | 69,317 | 100 | % | $ | 73,150 | 100 | % | $ | 73,272 | 100 | % | ||||||||||||||
Public Fixed Maturity SecuritiesCredit Quality: |
||||||||||||||||||||||||||||||||||
NAIC Designation |
Rating Agency Equivalent Designation |
|||||||||||||||||||||||||||||||||
1 |
Aaa | $ | 8,934 | 29 | % | $ | 9,651 | 30 | % | $ | 10,649 | 30 | % | $ | 11,245 | 30 | % | $ | 12,275 | 32 | % | |||||||||||||
1 |
Aa | 4,417 | 15 | 4,542 | 14 | 5,223 | 15 | 7,133 | 19 | 6,804 | 17 | |||||||||||||||||||||||
1 |
A | 9,618 | 31 | 10,653 | 33 | 10,528 | 30 | 11,044 | 29 | 11,155 | 29 | |||||||||||||||||||||||
2 |
Baa | 6,218 | 20 | 6,111 | 19 | 7,332 | 20 | 6,588 | 17 | 6,671 | 18 | |||||||||||||||||||||||
3 |
Ba | 971 | 3 | 844 | 3 | 1,096 | 4 | 1,299 | 4 | 1,210 | 3 | |||||||||||||||||||||||
4 |
B | 399 | 1 | 381 | 1 | 556 | 1 | 524 | 1 | 508 | 1 | |||||||||||||||||||||||
5 |
Caa and lower | 187 | 1 | 101 | | 93 | | 97 | | 68 | | |||||||||||||||||||||||
6 |
In or near default | 3 | | 1 | | 1 | | 10 | | 12 | | |||||||||||||||||||||||
Not rated |
Not rated | 17 | | 13 | | 13 | | 24 | | | | |||||||||||||||||||||||
Total public fixed maturity securities | $ | 30,764 | 100 | % | $ | 32,297 | 100 | % | $ | 35,491 | 100 | % | $ | 37,964 | 100 | % | $ | 38,703 | 100 | % | ||||||||||||||
Private Fixed Maturity SecuritiesCredit Quality: |
||||||||||||||||||||||||||||||||||
NAIC Designation |
Rating Agency Equivalent Designation |
|||||||||||||||||||||||||||||||||
1 |
Aaa | $ | 1,389 | 13 | % | $ | 1,458 | 14 | % | $ | 1,985 | 15 | % | $ | 2,296 | 16 | % | $ | 2,656 | 19 | % | |||||||||||||
1 |
Aa | 959 | 9 | 1,065 | 10 | 1,296 | 10 | 1,944 | 14 | 2,054 | 14 | |||||||||||||||||||||||
1 |
A | 3,233 | 31 | 3,268 | 31 | 4,180 | 31 | 3,851 | 28 | 3,542 | 25 | |||||||||||||||||||||||
2 |
Baa | 4,070 | 38 | 4,127 | 39 | 4,871 | 37 | 4,962 | 36 | 5,198 | 36 | |||||||||||||||||||||||
3 |
Ba | 775 | 8 | 596 | 6 | 827 | 6 | 710 | 5 | 758 | 5 | |||||||||||||||||||||||
4 |
B | 102 | 1 | 54 | | 48 | 1 | 126 | 1 | 69 | 1 | |||||||||||||||||||||||
5 |
Caa and lower | 14 | | 4 | | 3 | | 27 | | 28 | | |||||||||||||||||||||||
6 |
In or near default | 13 | | 1 | | 1 | | 5 | | 4 | | |||||||||||||||||||||||
Not rated |
Not rated | | | 1 | | 22 | | 2 | | 19 | | |||||||||||||||||||||||
Total private fixed maturity securities | $ | 10,555 | 100 | % | $ | 10,574 | 100 | % | $ | 13,233 | 100 | % | $ | 13,923 | 100 | % | $ | 14,328 | 100 | % | ||||||||||||||
(1) Limited partnerships by type: |
||||||||||||||||||||||||||||||||||
Distressed bond and equity fund |
$ | 109 | $ | 132 | $ | 153 | $ | 156 | $ | 155 | ||||||||||||||||||||||||
Real estate |
258 | 294 | 283 | 286 | 272 | |||||||||||||||||||||||||||||
Infrastructure |
152 | 149 | 139 | 126 | 121 | |||||||||||||||||||||||||||||
Private equity |
78 | 75 | 76 | 76 | 67 | |||||||||||||||||||||||||||||
Mezzanine |
37 | 41 | 40 | 31 | 48 | |||||||||||||||||||||||||||||
Strategic equity |
8 | 8 | 9 | 10 | 11 | |||||||||||||||||||||||||||||
Strategic funds |
7 | 7 | 7 | 7 | 7 | |||||||||||||||||||||||||||||
Oil and gas |
9 | 9 | 9 | 9 | 9 | |||||||||||||||||||||||||||||
$ | 658 | $ | 715 | $ | 716 | $ | 701 | $ | 690 | |||||||||||||||||||||||||
(2) |
We do not have any material exposure to residential mortgage-backed securities CDOs. |
58
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Fixed Maturity Securities Summary
(amounts in millions)
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | ||||||||||||||||||||||||||||
Fixed Maturity SecuritiesSecurity Sector: |
Fair Value | % of Total | Fair Value | % of Total | Fair Value | % of Total | Fair Value | % of Total | Fair Value | % of Total | ||||||||||||||||||||||
U.S. government, agencies and government sponsored entities |
$ | 994 | 2 | % | $ | 905 | 2 | % | $ | 679 | 1 | % | $ | 531 | 1 | % | $ | 529 | 1 | % | ||||||||||||
Tax exempt |
2,464 | 6 | 2,371 | 6 | 2,417 | 5 | 2,372 | 5 | 2,217 | 4 | ||||||||||||||||||||||
Foreign government |
1,672 | 4 | 1,760 | 4 | 2,226 | 5 | 2,796 | 5 | 2,699 | 5 | ||||||||||||||||||||||
U.S. corporate |
18,142 | 44 | 19,074 | 45 | 20,738 | 43 | 22,228 | 43 | 22,974 | 44 | ||||||||||||||||||||||
Foreign corporate |
9,814 | 24 | 9,976 | 23 | 11,681 | 24 | 12,411 | 24 | 12,320 | 23 | ||||||||||||||||||||||
Mortgage-backed securities (MBS): |
Residential mortgage-backed securities | 2,063 | 5 | 2,253 | 5 | 2,695 | 5 | 2,613 | 5 | 2,773 | 5 | |||||||||||||||||||||
Commercial mortgage-backed securities | 3,323 | 8 | 3,428 | 8 | 4,243 | 9 | 4,352 | 8 | 4,344 | 8 | ||||||||||||||||||||||
Small balance commercial mortgage-backed securities | 362 | 1 | 330 | 1 | 453 | 1 | 513 | 1 | 509 | 1 | ||||||||||||||||||||||
Asset-backed securities (ABS): |
Residential mortgage-backed securities | 556 | 1 | 684 | 1 | 914 | 2 | 1,099 | 3 | 1,307 | 3 | |||||||||||||||||||||
Other non-residential collateral | 1,857 | 5 | 2,027 | 5 | 2,595 | 5 | 2,883 | 5 | 3,259 | 6 | ||||||||||||||||||||||
Small balance asset-backed securities | 72 | | 63 | | 83 | | 89 | | 100 | | ||||||||||||||||||||||
Total fixed maturity securities(1) |
$ | 41,319 | 100 | % | $ | 42,871 | 100 | % | $ | 48,724 | 100 | % | $ | 51,887 | 100 | % | $ | 53,031 | 100 | % | ||||||||||||
Corporate Bond HoldingsIndustry Sector: |
||||||||||||||||||||||||||||||||
Investment Grade: |
||||||||||||||||||||||||||||||||
Finance and insurance |
$ | 7,676 | 29 | % | $ | 8,773 | 32 | % | $ | 10,422 | 34 | % | $ | 12,062 | 38 | % | $ | 11,923 | 36 | % | ||||||||||||
Utilities and energy |
5,831 | 22 | 5,741 | 21 | 5,893 | 19 | 6,021 | 18 | 6,170 | 19 | ||||||||||||||||||||||
Consumernon-cyclical |
3,334 | 13 | 3,243 | 12 | 3,294 | 11 | 3,385 | 10 | 3,581 | 11 | ||||||||||||||||||||||
Consumercyclical |
1,496 | 6 | 1,317 | 5 | 1,531 | 5 | 1,584 | 5 | 1,817 | 5 | ||||||||||||||||||||||
Capital goods |
1,621 | 6 | 1,837 | 6 | 1,958 | 7 | 2,022 | 6 | 1,767 | 5 | ||||||||||||||||||||||
Industrial |
1,160 | 4 | 1,277 | 4 | 1,516 | 5 | 1,485 | 5 | 1,444 | 4 | ||||||||||||||||||||||
Technology and communications |
1,501 | 6 | 1,584 | 6 | 1,601 | 5 | 1,717 | 5 | 1,931 | 6 | ||||||||||||||||||||||
Transportation |
1,109 | 4 | 1,111 | 4 | 1,246 | 4 | 1,313 | 4 | 1,230 | 4 | ||||||||||||||||||||||
Other |
2,507 | 10 | 2,686 | 10 | 3,037 | 10 | 3,060 | 9 | 3,402 | 10 | ||||||||||||||||||||||
Subtotal |
$ | 26,235 | 100 | % | $ | 27,569 | 100 | % | $ | 30,498 | 100 | % | $ | 32,649 | 100 | % | $ | 33,265 | 100 | % | ||||||||||||
Non-Investment Grade: |
||||||||||||||||||||||||||||||||
Finance and insurance |
$ | 334 | 19 | % | $ | 183 | 12 | % | $ | 236 | 12 | % | $ | 104 | 5 | % | $ | 232 | 11 | % | ||||||||||||
Utilities and energy |
202 | 12 | 159 | 11 | 204 | 11 | 198 | 10 | 212 | 11 | ||||||||||||||||||||||
Consumernon-cyclical |
275 | 16 | 232 | 16 | 321 | 17 | 413 | 21 | 412 | 20 | ||||||||||||||||||||||
Consumercyclical |
112 | 7 | 179 | 12 | 206 | 11 | 229 | 11 | 316 | 16 | ||||||||||||||||||||||
Capital goods |
321 | 19 | 198 | 13 | 193 | 10 | 212 | 11 | 146 | 7 | ||||||||||||||||||||||
Industrial |
238 | 14 | 272 | 18 | 392 | 20 | 395 | 20 | 257 | 13 | ||||||||||||||||||||||
Technology and communications |
163 | 9 | 186 | 13 | 274 | 14 | 349 | 17 | 350 | 17 | ||||||||||||||||||||||
Transportation |
59 | 3 | 57 | 4 | 77 | 4 | 58 | 3 | 66 | 3 | ||||||||||||||||||||||
Other |
17 | 1 | 15 | 1 | 18 | 1 | 32 | 2 | 38 | 2 | ||||||||||||||||||||||
Subtotal |
$ | 1,721 | 100 | % | $ | 1,481 | 100 | % | $ | 1,921 | 100 | % | $ | 1,990 | 100 | % | $ | 2,029 | 100 | % | ||||||||||||
Total |
$ | 27,956 | 100 | % | $ | 29,050 | 100 | % | $ | 32,419 | 100 | % | $ | 34,639 | 100 | % | $ | 35,294 | 100 | % | ||||||||||||
Fixed Maturity SecuritiesContractual Maturity Dates: |
||||||||||||||||||||||||||||||||
Due in one year or less |
$ | 1,677 | 4 | % | $ | 1,715 | 4 | % | $ | 2,162 | 4 | % | $ | 2,213 | 4 | % | $ | 2,211 | 4 | % | ||||||||||||
Due after one year through five years |
10,048 | 24 | 10,091 | 24 | 11,529 | 24 | 12,279 | 24 | 12,026 | 23 | ||||||||||||||||||||||
Due after five years through ten years |
7,081 | 17 | 7,241 | 17 | 8,198 | 17 | 8,854 | 17 | 9,215 | 17 | ||||||||||||||||||||||
Due after ten years |
14,280 | 35 | 15,039 | 35 | 15,852 | 32 | 16,992 | 33 | 17,287 | 33 | ||||||||||||||||||||||
Subtotal |
33,086 | 80 | 34,086 | 80 | 37,741 | 77 | 40,338 | 78 | 40,739 | 77 | ||||||||||||||||||||||
Mortgage and asset-backed |
8,233 | 20 | 8,785 | 20 | 10,983 | 23 | 11,549 | 22 | 12,292 | 23 | ||||||||||||||||||||||
Total fixed maturity securities |
$ | 41,319 | 100 | % | $ | 42,871 | 100 | % | $ | 48,724 | 100 | % | $ | 51,887 | 100 | % | $ | 53,031 | 100 | % | ||||||||||||
(1) |
The following table sets forth the fair value of our fixed maturity securities by pricing source as of the date indicated: |
March 31, 2009 | ||||||
Fair Value | % of Total | |||||
Priced via industry standard pricing methodologies |
$ | 34,380 | 83 | % | ||
Priced via broker indicative market prices |
705 | 2 | ||||
Priced via internally developed models |
6,234 | 15 | ||||
Total fixed maturity securities |
$ | 41,319 | 100 | % | ||
59
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Additional Information on Mortgage-backed and Asset-backed Securities Collateralized by Sub-prime Residential Mortgage Loans
(amounts in millions)
Fair Value by Vintage as of March 31, 2009:
Original Rating | Current Rating | |||||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(1) | 2004 and Prior |
2005 | 2006 | 2007 | Total(1) | ||||||||||||||||||||||
AAA |
$ | 73 | $ | 70 | $ | 127 | $ | 35 | $ | 305 | $ | 33 | $ | 33 | $ | 20 | $ | | $ | 86 | ||||||||||||
AA |
20 | 34 | 12 | 10 | 76 | 25 | 14 | 1 | 22 | 62 | ||||||||||||||||||||||
A |
44 | 44 | 3 | | 91 | 34 | 60 | 25 | 8 | 127 | ||||||||||||||||||||||
BBB |
2 | 3 | | | 5 | 30 | 12 | 19 | 1 | 62 | ||||||||||||||||||||||
BB |
| | | | | 4 | 6 | 12 | 2 | 24 | ||||||||||||||||||||||
B |
| | | | | 5 | 7 | 24 | 5 | 41 | ||||||||||||||||||||||
CCC and lower |
| | | | | 8 | 19 | 41 | 7 | 75 | ||||||||||||||||||||||
Total |
$ | 139 | $ | 151 | $ | 142 | $ | 45 | $ | 477 | $ | 139 | $ | 151 | $ | 142 | $ | 45 | $ | 477 | ||||||||||||
Our sub-prime securities are principally backed by first lien mortgages. We do not have a significant exposure to second liens or option adjustable rate mortgages. We do not have any material exposure to mezzanine CDOs. We do not have any exposure to net interest margin deals, highly leveraged transactions or CDO-squared investments.
Fair Value by Vintage as of December 31, 2008:
Original Rating | Current Rating | |||||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(1) | 2004 and Prior |
2005 | 2006 | 2007 | Total(1) | ||||||||||||||||||||||
AAA |
$ | 90 | $ | 85 | $ | 148 | $ | 43 | $ | 366 | $ | 48 | $ | 56 | $ | 41 | $ | | $ | 145 | ||||||||||||
AA |
26 | 53 | 12 | 12 | 103 | 34 | 50 | 36 | 30 | 150 | ||||||||||||||||||||||
A |
52 | 54 | 5 | | 111 | 39 | 45 | 12 | 13 | 109 | ||||||||||||||||||||||
BBB |
3 | 4 | | | 7 | 40 | 16 | 30 | 1 | 87 | ||||||||||||||||||||||
BB |
| | | | | 3 | 7 | 19 | 3 | 32 | ||||||||||||||||||||||
B |
| | | | | | 3 | 7 | 2 | 12 | ||||||||||||||||||||||
CCC and lower |
| | | | | 7 | 19 | 20 | 6 | 52 | ||||||||||||||||||||||
Total |
$ | 171 | $ | 196 | $ | 165 | $ | 55 | $ | 587 | $ | 171 | $ | 196 | $ | 165 | $ | 55 | $ | 587 | ||||||||||||
Net Unrealized Losses by Vintage as of March 31, 2009:
Original Rating | Current Rating | |||||||||||||||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(1) | 2004 and Prior |
2005 | 2006 | 2007 | Total(1) | ||||||||||||||||||||||||||||||||
AAA |
$ | (47 | ) | $ | (33 | ) | $ | (69 | ) | $ | (29 | ) | $ | (178 | ) | $ | (22 | ) | $ | (12 | ) | $ | (8 | ) | $ | | $ | (42 | ) | |||||||||||||
AA |
(26 | ) | (63 | ) | (13 | ) | (1 | ) | (103 | ) | (26 | ) | (16 | ) | | (16 | ) | (58 | ) | |||||||||||||||||||||||
A |
(20 | ) | (52 | ) | (1 | ) | | (73 | ) | (20 | ) | (69 | ) | (18 | ) | (6 | ) | (113 | ) | |||||||||||||||||||||||
BBB |
| (2 | ) | | | (2 | ) | (21 | ) | (24 | ) | (21 | ) | | (66 | ) | ||||||||||||||||||||||||||
BB |
| | | | | (2 | ) | (11 | ) | (6 | ) | | (19 | ) | ||||||||||||||||||||||||||||
B |
| | | | | (3 | ) | (9 | ) | (26 | ) | (7 | ) | (45 | ) | |||||||||||||||||||||||||||
CCC and lower |
| | | | | 1 | (9 | ) | (4 | ) | (1 | ) | (13 | ) | ||||||||||||||||||||||||||||
Total |
$ | (93 | ) | $ | (150 | ) | $ | (83 | ) | $ | (30 | ) | $ | (356 | ) | $ | (93 | ) | $ | (150 | ) | $ | (83 | ) | $ | (30 | ) | $ | (356 | ) | ||||||||||||
(1) |
We do not have any 2009 or 2008 vintage mortgage-backed and asset-backed securities collateralized by sub-prime residential mortgage loans. |
The following table sets forth the fair value of these sub-prime investments by pricing source as of the date indicated:
March 31, 2009 | ||||||
Fair Value | % of Total | |||||
Priced via industry standard pricing methodologies |
$ | 442 | 93 | % | ||
Priced via broker indicative market prices |
| | ||||
Priced via internally developed models |
35 | 7 | ||||
Total sub-prime investments |
$ | 477 | 100 | % | ||
60
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Additional Information on Mortgage-backed and Asset-backed Securities Collateralized by Alt-A Residential Mortgage Loans
(amounts in millions)
Fair Value by Vintage as of March 31, 2009:
Original Rating | Current Rating | |||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(1) | 2004 and Prior |
2005 | 2006 | 2007 | Total(1) | ||||||||||||||||||||
AAA |
$ | 102 | $ | 98 | $ | 67 | $ | 34 | $ | 301 | $ | 101 | $ | 4 | $ | 1 | $ | | $ | 106 | ||||||||||
AA |
13 | 41 | 10 | 1 | 65 | 2 | 45 | 5 | | 52 | ||||||||||||||||||||
A |
15 | 27 | | | 42 | 10 | 26 | | 7 | 43 | ||||||||||||||||||||
BBB |
3 | 2 | 1 | | 6 | 18 | 4 | 1 | | 23 | ||||||||||||||||||||
BB |
| | | | | | 25 | 14 | 6 | 45 | ||||||||||||||||||||
B |
| | | | | | 32 | 34 | 2 | 68 | ||||||||||||||||||||
CCC and lower |
| | | | | 2 | 32 | 23 | 20 | 77 | ||||||||||||||||||||
Total |
$ | 133 | $ | 168 | $ | 78 | $ | 35 | $ | 414 | $ | 133 | $ | 168 | $ | 78 | $ | 35 | $ | 414 | ||||||||||
Fair Value by Vintage as of December 31, 2008:
Original Rating | Current Rating | |||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(1) | 2004 and Prior |
2005 | 2006 | 2007 | Total(1) | ||||||||||||||||||||
AAA |
$ | 107 | $ | 123 | $ | 79 | $ | 41 | $ | 350 | $ | 106 | $ | 33 | $ | 34 | $ | 32 | $ | 205 | ||||||||||
AA |
15 | 63 | 12 | 1 | 91 | 4 | 92 | 6 | 1 | 103 | ||||||||||||||||||||
A |
16 | 26 | 3 | | 45 | 10 | 37 | 1 | 2 | 50 | ||||||||||||||||||||
BBB |
2 | 2 | 1 | | 5 | 18 | 29 | 14 | 2 | 63 | ||||||||||||||||||||
BB |
| | | | | 1 | 5 | 20 | 2 | 28 | ||||||||||||||||||||
B |
| | | | | | 6 | 6 | | 12 | ||||||||||||||||||||
CCC and lower |
| | | | | 1 | 12 | 14 | 3 | 30 | ||||||||||||||||||||
Total |
$ | 140 | $ | 214 | $ | 95 | $ | 42 | $ | 491 | $ | 140 | $ | 214 | $ | 95 | $ | 42 | $ | 491 | ||||||||||
Net Unrealized Losses by Vintage as of March 31, 2009:
Original Rating | Current Rating | |||||||||||||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(1) | 2004 and Prior |
2005 | 2006 | 2007 | Total(1) | ||||||||||||||||||||||||||||||
AAA |
$ | (26 | ) | $ | (50 | ) | $ | (22 | ) | $ | (18 | ) | $ | (116 | ) | $ | (25 | ) | $ | (2 | ) | $ | | $ | | $ | (27 | ) | ||||||||||||
AA |
(17 | ) | (26 | ) | | | (43 | ) | (1 | ) | (17 | ) | (4 | ) | | (22 | ) | |||||||||||||||||||||||
A |
(5 | ) | (5 | ) | (4 | ) | | (14 | ) | (11 | ) | | (4 | ) | (4 | ) | (19 | ) | ||||||||||||||||||||||
BBB |
1 | (1 | ) | (13 | ) | | (13 | ) | (10 | ) | (11 | ) | (13 | ) | | (34 | ) | |||||||||||||||||||||||
BB |
| | | | | (1 | ) | (43 | ) | | (11 | ) | (55 | ) | ||||||||||||||||||||||||||
B |
| | | | | | (9 | ) | (21 | ) | (3 | ) | (33 | ) | ||||||||||||||||||||||||||
CCC and lower |
| | | | | 1 | | 3 | | 4 | ||||||||||||||||||||||||||||||
Total |
$ | (47 | ) | $ | (82 | ) | $ | (39 | ) | $ | (18 | ) | $ | (186 | ) | $ | (47 | ) | $ | (82 | ) | $ | (39 | ) | $ | (18 | ) | $ | (186 | ) | ||||||||||
(1) |
We do not have any 2009 or 2008 vintage mortgage-backed and asset-backed securities collateralized by Alt-A residential mortgage loans. |
The following table sets forth the fair value of these Alt-A investments by pricing source as of the date indicated:
March 31, 2009 | ||||||
Fair Value | % of Total | |||||
Priced via industry standard pricing methodologies |
$ | 405 | 98 | % | ||
Priced via broker indicative market prices |
| | ||||
Priced via internally developed models |
9 | 2 | ||||
Total Alt-A investments |
$ | 414 | 100 | % | ||
61
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Additional Information on Commercial Mortgage-backed Securities(1)
(amounts in millions)
Fair Value by Vintage as of March 31, 2009:
Original Rating | Current Rating | |||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(2) | 2004 and Prior |
2005 | 2006 | 2007 | Total(2) | ||||||||||||||||||||
AAA |
$ | 1,820 | $ | 351 | $ | 397 | $ | 335 | $ | 2,903 | $ | 1,834 | $ | 343 | $ | 421 | $ | 279 | $ | 2,877 | ||||||||||
AA |
61 | 23 | 166 | 71 | 321 | 48 | 67 | 137 | 78 | 330 | ||||||||||||||||||||
A |
71 | 54 | 76 | 55 | 256 | 65 | 24 | 89 | 56 | 234 | ||||||||||||||||||||
BBB |
41 | 13 | 39 | 14 | 107 | 70 | 11 | 29 | 54 | 164 | ||||||||||||||||||||
BB |
32 | | | | 32 | 37 | 6 | 12 | 4 | 59 | ||||||||||||||||||||
B |
17 | | | | 17 | 9 | | 4 | 4 | 17 | ||||||||||||||||||||
CCC and lower |
25 | 10 | 14 | | 49 | 4 | | | | 4 | ||||||||||||||||||||
Total |
$ | 2,067 | $ | 451 | $ | 692 | $ | 475 | $ | 3,685 | $ | 2,067 | $ | 451 | $ | 692 | $ | 475 | $ | 3,685 | ||||||||||
Fair Value by Vintage as of December 31, 2008:
Original Rating | Current Rating | |||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(2) | 2004 and Prior |
2005 | 2006 | 2007 | Total(2) | ||||||||||||||||||||
AAA |
$ | 1,796 | $ | 355 | $ | 412 | $ | 341 | $ | 2,904 | $ | 1,813 | $ | 398 | $ | 442 | $ | 312 | $ | 2,965 | ||||||||||
AA |
56 | 56 | 161 | 68 | 341 | 73 | 63 | 136 | 68 | 340 | ||||||||||||||||||||
A |
73 | 73 | 67 | 64 | 277 | 65 | 29 | 74 | 92 | 260 | ||||||||||||||||||||
BBB |
51 | 21 | 48 | 15 | 135 | 59 | 24 | 49 | 16 | 148 | ||||||||||||||||||||
BB |
33 | | | | 33 | 33 | 1 | 1 | | 35 | ||||||||||||||||||||
B |
18 | | | | 18 | 8 | | | | 8 | ||||||||||||||||||||
CCC and lower |
26 | 10 | 14 | | 50 | 2 | | | | 2 | ||||||||||||||||||||
Total |
$ | 2,053 | $ | 515 | $ | 702 | $ | 488 | $ | 3,758 | $ | 2,053 | $ | 515 | $ | 702 | $ | 488 | $ | 3,758 | ||||||||||
Net Unrealized Losses by Vintage as of March 31, 2009:
Original Rating | Current Rating | |||||||||||||||||||||||||||||||||||||||
S&P Equivalent Rating |
2004 and Prior |
2005 | 2006 | 2007 | Total(2) | 2004 and Prior |
2005 | 2006 | 2007 | Total(2) | ||||||||||||||||||||||||||||||
AAA |
$ | (155 | ) | $ | (76 | ) | $ | (145 | ) | $ | (210 | ) | $ | (586 | ) | $ | (153 | ) | $ | (62 | ) | $ | (159 | ) | $ | (151 | ) | $ | (525 | ) | ||||||||||
AA |
(52 | ) | (51 | ) | (147 | ) | (90 | ) | (340 | ) | (45 | ) | (65 | ) | (133 | ) | (101 | ) | (344 | ) | ||||||||||||||||||||
A |
(41 | ) | (53 | ) | (85 | ) | (112 | ) | (291 | ) | (38 | ) | (46 | ) | (84 | ) | (107 | ) | (275 | ) | ||||||||||||||||||||
BBB |
(31 | ) | (24 | ) | (52 | ) | (37 | ) | (144 | ) | (54 | ) | (26 | ) | (37 | ) | (68 | ) | (185 | ) | ||||||||||||||||||||
BB |
(23 | ) | | | | (23 | ) | (13 | ) | (6 | ) | (23 | ) | (10 | ) | (52 | ) | |||||||||||||||||||||||
B |
(6 | ) | | | | (6 | ) | (6 | ) | | (3 | ) | (12 | ) | (21 | ) | ||||||||||||||||||||||||
CCC and lower |
(1 | ) | (1 | ) | (10 | ) | | (12 | ) | | | | | | ||||||||||||||||||||||||||
Total |
$ | (309 | ) | $ | (205 | ) | $ | (439 | ) | $ | (449 | ) | $ | (1,402 | ) | $ | (309 | ) | $ | (205 | ) | $ | (439 | ) | $ | (449 | ) | $ | (1,402 | ) | ||||||||||
(1) |
Includes small balance commercial mortgage-backed securities. |
(2) |
We do not have any 2009 or 2008 vintage commercial mortgage-backed securities. |
As of March 31, 2009, 40% of our commercial mortgage-backed securities related to loans with fixed interest rates and 60% related to loans with floating interest rates. The average original loan-to-value ratio for commercial mortgage-backed securities included in our fixed maturity securities portfolio was 63%. The following table sets forth the fair value of these investments by pricing source as of the date indicated:
March 31, 2009 | ||||||
Fair Value | % of Total | |||||
Priced via industry standard pricing methodologies |
$ | 3,283 | 89 | % | ||
Priced via indicative market prices |
96 | 3 | ||||
Priced via internally developed models |
306 | 8 | ||||
Total commercial mortgage-backed securities |
$ | 3,685 | 100 | % | ||
62
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Commercial Mortgage Loans Summary (amounts in millions)
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | |||||||||||||||||||||||||||||||
Summary of Commercial Mortgage Loans |
Carrying Amount | % of Total | Carrying Amount | % of Total | Carrying Amount | % of Total | Carrying Amount | % of Total | Carrying Amount | % of Total | |||||||||||||||||||||||||
Geographic Region |
|||||||||||||||||||||||||||||||||||
Pacific |
$ | 2,093 | 26 | % | $ | 2,137 | 26 | % | $ | 2,192 | 26 | % | $ | 2,247 | 27 | % | $ | 2,323 | 27 | % | |||||||||||||||
South Atlantic |
1,901 | 24 | 1,958 | 24 | 1,984 | 23 | 1,990 | 23 | 2,023 | 23 | |||||||||||||||||||||||||
Middle Atlantic |
1,049 | 13 | 1,083 | 13 | 1,090 | 13 | 1,109 | 13 | 1,155 | 13 | |||||||||||||||||||||||||
East North Central |
779 | 10 | 791 | 10 | 810 | 10 | 826 | 10 | 857 | 10 | |||||||||||||||||||||||||
Mountain |
697 | 9 | 746 | 9 | 775 | 9 | 783 | 9 | 790 | 9 | |||||||||||||||||||||||||
West South Central |
348 | 4 | 357 | 4 | 378 | 5 | 386 | 4 | 398 | 4 | |||||||||||||||||||||||||
West North Central |
411 | 5 | 434 | 5 | 437 | 5 | 451 | 5 | 467 | 5 | |||||||||||||||||||||||||
East South Central |
247 | 3 | 252 | 3 | 261 | 3 | 267 | 3 | 294 | 3 | |||||||||||||||||||||||||
New England |
520 | 6 | 520 | 6 | 533 | 6 | 526 | 6 | 528 | 6 | |||||||||||||||||||||||||
Subtotal |
8,045 | 100 | % | 8,278 | 100 | % | 8,460 | 100 | % | 8,585 | 100 | % | 8,835 | 100 | % | ||||||||||||||||||||
Allowance for losses |
(29 | ) | (23 | ) | (21 | ) | (20 | ) | (21 | ) | |||||||||||||||||||||||||
Unamortized fees and costs |
7 | 7 | 8 | 8 | 8 | ||||||||||||||||||||||||||||||
Total |
$ | 8,023 | $ | 8,262 | $ | 8,447 | $ | 8,573 | $ | 8,822 | |||||||||||||||||||||||||
Property Type |
|||||||||||||||||||||||||||||||||||
Office |
$ | 2,125 | 26 | % | $ | 2,182 | 26 | % | $ | 2,233 | 26 | % | $ | 2,271 | 26 | % | $ | 2,371 | 27 | % | |||||||||||||||
Industrial |
2,099 | 26 | 2,143 | 26 | 2,178 | 26 | 2,220 | 26 | 2,292 | 26 | |||||||||||||||||||||||||
Retail |
2,320 | 29 | 2,393 | 29 | 2,420 | 29 | 2,446 | 28 | 2,476 | 27 | |||||||||||||||||||||||||
Apartments |
881 | 11 | 902 | 11 | 1,629 | 19 | 988 | 12 | 1,031 | 12 | |||||||||||||||||||||||||
Mixed use/other |
620 | 8 | 658 | 8 | | | 660 | 8 | 665 | 8 | |||||||||||||||||||||||||
Subtotal |
8,045 | 100 | % | 8,278 | 100 | % | 8,460 | 100 | % | 8,585 | 100 | % | 8,835 | 100 | % | ||||||||||||||||||||
Allowance for losses |
(29 | ) | (23 | ) | (21 | ) | (20 | ) | (21 | ) | |||||||||||||||||||||||||
Unamortized fees and costs |
7 | 7 | 8 | 8 | 8 | ||||||||||||||||||||||||||||||
Total |
$ | 8,023 | $ | 8,262 | $ | 8,447 | $ | 8,573 | $ | 8,822 | |||||||||||||||||||||||||
Principal Balance | % of Total | Principal Balance | % of Total | Principal Balance | % of Total | Principal Balance | % of Total | Principal Balance | % of Total | ||||||||||||||||||||||||||
Loan Size | |||||||||||||||||||||||||||||||||||
Under $5 million |
$ | 3,314 | 41 | % | $ | 3,399 | 41 | % | $ | 3,463 | 41 | % | $ | 3,511 | 42 | % | $ | 3,631 | 41 | % | |||||||||||||||
$5 million but less than $10 million |
1,853 | 23 | 1,946 | 24 | 1,966 | 23 | 2,011 | 23 | 2,080 | 24 | |||||||||||||||||||||||||
$10 million but less than $20 million |
1,481 | 19 | 1,513 | 18 | 1,616 | 19 | 1,645 | 19 | 1,630 | 18 | |||||||||||||||||||||||||
$20 million but less than $30 million |
337 | 4 | 358 | 4 | 360 | 4 | 362 | 4 | 431 | 5 | |||||||||||||||||||||||||
$30 million and over |
1,049 | 13 | 1,050 | 13 | 1,054 | 13 | 1,055 | 12 | 1,055 | 12 | |||||||||||||||||||||||||
Subtotal |
8,034 | 100 | % | 8,266 | 100 | % | 8,459 | 100 | % | 8,584 | 100 | % | 8,827 | 100 | % | ||||||||||||||||||||
Net premium/discount |
11 | 12 | 1 | 1 | 8 | ||||||||||||||||||||||||||||||
Total |
$ | 8,045 | $ | 8,278 | $ | 8,460 | $ | 8,585 | $ | 8,835 | |||||||||||||||||||||||||
March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | |||||||||||||||||||||||||||||||
Allowance for Losses on Commercial Mortgage Loans |
|||||||||||||||||||||||||||||||||||
Beginning balance |
$ | 23 | $ | 21 | $ | 20 | $ | 21 | $ | 26 | |||||||||||||||||||||||||
Provisions |
6 | 2 | 1 | | | ||||||||||||||||||||||||||||||
Releases |
| | | (1 | ) | (5 | ) | ||||||||||||||||||||||||||||
Ending balance |
$ | 29 | $ | 23 | $ | 21 | $ | 20 | $ | 21 | |||||||||||||||||||||||||
Commercial Mortgage Loan Information by Vintage (loan amounts in millions)
As of March 31, 2009
Loan year |
Total loan balance | Delinquent loan balance |
Number of loans | Number of delinquent loans |
Average balance per loan | Average balance per delinquent loan |
Average loan-to-value(1) | ||||||||||||
2004 and prior | $ | 2,885 | $ | | 1,127 | | $ | 3 | $ | | 44 | % | |||||||
2005 | 1,677 | | 326 | | $ | 5 | $ | | 56 | % | |||||||||
2006 | 1,583 | 8 | 298 | 1 | $ | 5 | $ | 8 | 61 | % | |||||||||
2007 | 1,565 | 1 | 205 | 1 | $ | 8 | $ | 1 | 70 | % | |||||||||
2008 | 300 | | 61 | | $ | 5 | $ | | 68 | % | |||||||||
2009 | 24 | | 223 | | $ | | $ | | 56 | % | |||||||||
Total | $ | 8,034 | $ | 9 | 2,240 | 2 | $ | 4 | $ | 5 | 56 | % | |||||||
(1) |
Represents loan-to-value at origination. |
63
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
General Account GAAP Net Investment Income Yields
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
GAAP Net Investment Income |
||||||||||||||||||||||||
Fixed maturity securitiestaxable |
$ | 623 | $ | 684 | $ | 715 | $ | 715 | $ | 764 | $ | 2,878 | ||||||||||||
Fixed maturity securitiesnon-taxable |
30 | 29 | 29 | 26 | 25 | 109 | ||||||||||||||||||
Commercial mortgage loans |
114 | 121 | 123 | 136 | 143 | 523 | ||||||||||||||||||
Equity securities |
3 | 4 | 5 | 10 | 10 | 29 | ||||||||||||||||||
Other invested assets |
8 | 8 | 20 | 22 | 18 | 68 | ||||||||||||||||||
Limited partnerships(1) |
(107 | ) | (35 | ) | (31 | ) | (10 | ) | 6 | (70 | ) | |||||||||||||
Policy loans |
44 | 40 | 43 | 40 | 39 | 162 | ||||||||||||||||||
Cash, cash equivalents and short-term investments |
17 | 30 | 36 | 41 | 25 | 132 | ||||||||||||||||||
Gross investment income before expenses and fees |
732 | 881 | 940 | 980 | 1,030 | 3,831 | ||||||||||||||||||
Expenses and fees |
(21 | ) | (24 | ) | (22 | ) | (27 | ) | (28 | ) | (101 | ) | ||||||||||||
Net investment income |
$ | 711 | $ | 857 | $ | 918 | $ | 953 | $ | 1,002 | $ | 3,730 | ||||||||||||
Annualized Yields |
||||||||||||||||||||||||
Fixed maturity securitiestaxable |
5.4 | % | 5.6 | % | 5.5 | % | 5.4 | % | 5.7 | % | 5.6 | % | ||||||||||||
Fixed maturity securitiesnon-taxable |
4.6 | % | 4.5 | % | 4.7 | % | 4.5 | % | 4.6 | % | 4.6 | % | ||||||||||||
Commercial mortgage loans |
5.6 | % | 5.8 | % | 5.8 | % | 6.2 | % | 6.4 | % | 6.1 | % | ||||||||||||
Equity securities |
4.6 | % | 4.9 | % | 5.0 | % | 10.3 | % | 11.2 | % | 8.2 | % | ||||||||||||
Other invested assets |
1.8 | % | 2.2 | % | 10.9 | % | 11.7 | % | 10.9 | % | 7.1 | % | ||||||||||||
Limited partnerships(1) |
-62.1 | % | -19.5 | % | -17.7 | % | -5.9 | % | 3.3 | % | -10.3 | % | ||||||||||||
Policy loans |
9.6 | % | 9.0 | % | 9.4 | % | 9.2 | % | 9.4 | % | 9.2 | % | ||||||||||||
Cash, cash equivalents and short-term investments |
0.8 | % | 1.7 | % | 2.6 | % | 3.3 | % | 2.9 | % | 2.5 | % | ||||||||||||
Gross investment income before expenses and fees |
4.2 | % | 4.9 | % | 5.2 | % | 5.4 | % | 5.8 | % | 5.3 | % | ||||||||||||
Expenses and fees |
-0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.2 | % | -0.1 | % | ||||||||||||
Net investment income |
4.1 | % | 4.8 | % | 5.1 | % | 5.3 | % | 5.6 | % | 5.2 | % | ||||||||||||
Yields for fixed maturity securities and equity securities are based on amortized cost and cost, respectively. Yields for securities lending activity, which is included in other invested assets, are calculated net of the corresponding securities lending liability.
(1) |
Limited partnership investments are equity-based and do not have fixed returns by period. |
64
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Net Investment Gains (Losses), Net of Taxes and Other AdjustmentsDetail
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Net Investment Gains (Losses), Net of Taxes and Other Adjustments |
||||||||||||||||||||||||
Net realized gains (losses) on available-for-sale securities: |
||||||||||||||||||||||||
Fixed maturity securities: |
||||||||||||||||||||||||
U.S. corporate |
$ | (28 | ) | $ | (5 | ) | $ | (78 | ) | $ | (6 | ) | $ | (1 | ) | $ | (90 | ) | ||||||
U.S. government, agencies and government sponsored entities |
| | 5 | 6 | | 11 | ||||||||||||||||||
Foreign corporate |
(1 | ) | (3 | ) | (4 | ) | 8 | | 1 | |||||||||||||||
Foreign government |
2 | 9 | 7 | 7 | 2 | 25 | ||||||||||||||||||
Tax exempt |
1 | | | 3 | | 3 | ||||||||||||||||||
Mortgage-backed securities (MBS) |
4 | (6 | ) | 2 | | | (4 | ) | ||||||||||||||||
Asset-backed securities (ABS) |
| (4 | ) | | (1 | ) | | (5 | ) | |||||||||||||||
Equity securities |
| (1 | ) | (18 | ) | | 1 | (18 | ) | |||||||||||||||
FX |
| 1 | | | | 1 | ||||||||||||||||||
Total net realized gains (losses) on available-for-sale securities |
(22 | ) | (9 | ) | (86 | ) | 17 | 2 | (76 | ) | ||||||||||||||
Impairments: |
||||||||||||||||||||||||
Sub-prime residential mortgage-backed securities: |
||||||||||||||||||||||||
AA |
(11 | ) | (3 | ) | | | (2 | ) | (5 | ) | ||||||||||||||
A |
(1 | ) | (2 | ) | (3 | ) | (8 | ) | (3 | ) | (16 | ) | ||||||||||||
BBB |
(3 | ) | (18 | ) | (2 | ) | (4 | ) | (8 | ) | (32 | ) | ||||||||||||
Below BBB |
(33 | ) | (99 | ) | (44 | ) | (40 | ) | (15 | ) | (198 | ) | ||||||||||||
Alt-A residential mortgage-backed securities: |
||||||||||||||||||||||||
AAA |
| | (5 | ) | | | (5 | ) | ||||||||||||||||
AA |
(6 | ) | (16 | ) | (5 | ) | (4 | ) | | (25 | ) | |||||||||||||
A |
(18 | ) | (27 | ) | (7 | ) | (16 | ) | (20 | ) | (70 | ) | ||||||||||||
BBB |
(1 | ) | (16 | ) | (12 | ) | (5 | ) | (10 | ) | (43 | ) | ||||||||||||
Below BBB |
(58 | ) | (38 | ) | (26 | ) | (35 | ) | (17 | ) | (116 | ) | ||||||||||||
Total sub-prime and Alt-A residential mortgage-backed securities |
(131 | ) | (219 | ) | (104 | ) | (112 | ) | (75 | ) | (510 | ) | ||||||||||||
Prime residential mortgage-backed securities: |
||||||||||||||||||||||||
AA |
(12 | ) | | | | | | |||||||||||||||||
A |
(8 | ) | (32 | ) | (2 | ) | (5 | ) | (5 | ) | (44 | ) | ||||||||||||
BBB |
(3 | ) | (13 | ) | (1 | ) | (3 | ) | (1 | ) | (18 | ) | ||||||||||||
Below BBB |
(1 | ) | (26 | ) | (4 | ) | | | (30 | ) | ||||||||||||||
Change in intent: |
||||||||||||||||||||||||
Alt-A |
| | (30 | ) | (55 | ) | | (85 | ) | |||||||||||||||
Sub-prime |
| | (19 | ) | (159 | ) | | (178 | ) | |||||||||||||||
Prime |
| | (4 | ) | (1 | ) | | (5 | ) | |||||||||||||||
Automobile |
| | (2 | ) | | | (2 | ) | ||||||||||||||||
Other mortgage-backed securities |
| (1 | ) | | | (1 | ) | (2 | ) | |||||||||||||||
Other asset-backed securities |
(9 | ) | (2 | ) | (2 | ) | | | (4 | ) | ||||||||||||||
Commercial mortgage-backed securities (CMBS): |
||||||||||||||||||||||||
A |
(9 | ) | | | | (3 | ) | (3 | ) | |||||||||||||||
BBB |
| (1 | ) | (2 | ) | | (1 | ) | (4 | ) | ||||||||||||||
Below BBB |
(10 | ) | (4 | ) | (4 | ) | (1 | ) | (3 | ) | (12 | ) | ||||||||||||
Corporate fixed maturity securities |
(37 | ) | (206 | ) | (131 | ) | (20 | ) | (32 | ) | (389 | ) | ||||||||||||
Financial hybrid securities |
(155 | ) | | (14 | ) | | | (14 | ) | |||||||||||||||
Foreign government fixed maturity securities |
| (13 | ) | | | | (13 | ) | ||||||||||||||||
Limited partnerships |
| | (1 | ) | | | (1 | ) | ||||||||||||||||
Equity securities |
(13 | ) | (11 | ) | (56 | ) | (3 | ) | | (70 | ) | |||||||||||||
Commercial mortgage loans |
| (1 | ) | | | | (1 | ) | ||||||||||||||||
Total impairments |
(388 | ) | (529 | ) | (376 | ) | (359 | ) | (121 | ) | (1,385 | ) | ||||||||||||
Net unrealized gains (losses) on trading securities |
(8 | ) | (18 | ) | (6 | ) | 1 | (5 | ) | (28 | ) | |||||||||||||
Derivative instruments |
(79 | ) | 473 | (60 | ) | 6 | (22 | ) | 397 | |||||||||||||||
Bank loans |
| (13 | ) | (3 | ) | | (2 | ) | (18 | ) | ||||||||||||||
Commercial mortgage loans held-for-sale market valuation allowance |
(4 | ) | (1 | ) | | (1 | ) | 1 | (1 | ) | ||||||||||||||
Net investment gains (losses), net of taxes |
(501 | ) | (97 | ) | (531 | ) | (336 | ) | (147 | ) | (1,111 | ) | ||||||||||||
DAC and other intangible amortization related to net investment gains (losses) |
18 | 8 | 53 | 15 | 19 | 95 | ||||||||||||||||||
Net investment gains (losses), net of taxes and other adjustments |
$ | (483 | ) | $ | (89 | ) | $ | (478 | ) | $ | (321 | ) | $ | (128 | ) | $ | (1,016 | ) | ||||||
65
Reconciliations of Non-Gaap Measures
66
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Reconciliation of Operating ROE
(amounts in millions)
Twelve Month Rolling Average ROE |
Twelve months ended | |||||||||||||||||||
GAAP Basis ROE | March 31, 2009 |
December 31, 2008 |
September 30, 2008 |
June 30, 2008 |
March 31, 2008 |
|||||||||||||||
Net income (loss) for the twelve months ended(1) |
$ | (1,157 | ) | $ | (572 | ) | $ | (73 | ) | $ | 524 | $ | 1,012 | |||||||
Quarterly average stockholders equity, excluding accumulated other comprehensive income (loss)(2) |
$ | 12,242 | $ | 12,486 | $ | 12,613 | $ | 12,633 | $ | 12,549 | ||||||||||
GAAP Basis ROE(1) divided by(2) |
-9.5 | % | -4.6 | % | -0.6 | % | 4.1 | % | 8.1 | % | ||||||||||
Operating ROE |
||||||||||||||||||||
Net operating income for the twelve months ended(1) |
$ | 239 | $ | 469 | $ | 990 | $ | 1,138 | $ | 1,277 | ||||||||||
Quarterly average stockholders equity, excluding accumulated other comprehensive income (loss)(2) |
$ | 12,242 | $ | 12,486 | $ | 12,613 | $ | 12,633 | $ | 12,549 | ||||||||||
Operating ROE(1) divided by(2) |
2.0 | % | 3.8 | % | 7.8 | % | 9.0 | % | 10.2 | % | ||||||||||
(1) The twelve months ended information is derived by adding the four quarters of net income (loss) and net operating income (loss) from page 10 herein. (2) Quarterly average stockholders equity, excluding accumulated other comprehensive income (loss), is derived by averaging ending stockholders equity, excluding accumulated other comprehensive income (loss), but including equity related to discontinued operations, for the most recent five quarters. |
|
Quarterly Average ROE |
Three months ended | |||||||||||||||||||
GAAP Basis ROE | March 31, 2009 |
December 31, 2008 |
September 30, 2008 |
June 30, 2008 |
March 31, 2008 |
|||||||||||||||
Net income (loss) for the period ended(3) |
$ | (469 | ) | $ | (321 | ) | $ | (258 | ) | $ | (109 | ) | $ | 116 | ||||||
Average stockholders equity for the period, excluding accumulated other comprehensive income (loss)(4) |
$ | 11,758 | $ | 12,153 | $ | 12,467 | $ | 12,688 | $ | 12,756 | ||||||||||
Annualized GAAP Quarterly Basis ROE(3) divided by(4) |
-16.0 | % | -10.6 | % | -8.3 | % | -3.4 | % | 3.6 | % | ||||||||||
Operating ROE |
||||||||||||||||||||
Net operating income (loss) for the period ended(3) |
$ | 14 | $ | (207 | ) | $ | 220 | $ | 212 | $ | 244 | |||||||||
Average stockholders equity for the period, excluding accumulated other comprehensive income (loss)(4) |
$ | 11,758 | $ | 12,153 | $ | 12,467 | $ | 12,688 | $ | 12,756 | ||||||||||
Annualized Operating Quarterly Basis ROE(3) divided by(4) |
0.5 | % | -6.8 | % | 7.1 | % | 6.7 | % | 7.7 | % |
Non-GAAP Definition for Operating ROE
The company references the non-GAAP financial measure entitled operating return on equity or operating ROE. The company defines operating ROE as net operating income (loss) divided by average ending stockholders equity, excluding accumulated other comprehensive income (loss) (AOCI) in average ending stockholders equity. Management believes that analysis of operating ROE enhances understanding of the efficiency with which the company deploys its capital. However, operating ROE as defined by the company should not be viewed as a substitute for GAAP net income (loss) divided by average ending stockholders equity.
(3) |
Net income (loss) and net operating income (loss) from page 8 herein. |
(4) |
Quarterly average stockholders equity, excluding accumulated other comprehensive income (loss), is derived by averaging ending stockholders equity, excluding accumulated other comprehensive income (loss). |
67
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Reconciliation of Expense Ratio
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
GAAP Basis Expense Ratio | Q1 | Q4 | Q3 | Q2 | Q1 | Total | ||||||||||||||||||
Acquisition and operating expenses, net of deferrals(1) |
$ | 441 | $ | 566 | $ | 515 | $ | 551 | $ | 528 | $ | 2,160 | ||||||||||||
Total revenues(2) |
$ | 1,734 | $ | 2,629 | $ | 2,168 | $ | 2,398 | $ | 2,753 | $ | 9,948 | ||||||||||||
Expense ratio(1) divided by(2) |
25.4 | % | 21.5 | % | 23.8 | % | 23.0 | % | 19.2 | % | 21.7 | % | ||||||||||||
GAAP Basis, As AdjustedExpense Ratio | ||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
$ | 441 | $ | 566 | $ | 515 | $ | 551 | $ | 528 | $ | 2,160 | ||||||||||||
Less wealth management business |
52 | 59 | 67 | 67 | 67 | 260 | ||||||||||||||||||
Less lifestyle protection business(a) |
153 | 191 | 200 | 216 | 200 | 807 | ||||||||||||||||||
Less expenses related to reorganization(b) |
| 31 | | | | 31 | ||||||||||||||||||
Adjusted acquisition and operating expenses, net of deferrals(3) |
$ | 236 | $ | 285 | $ | 248 | $ | 268 | $ | 261 | $ | 1,062 | ||||||||||||
Total revenues |
$ | 1,734 | $ | 2,629 | $ | 2,168 | $ | 2,398 | $ | 2,753 | $ | 9,948 | ||||||||||||
Less wealth management business |
63 | 71 | 86 | 86 | 87 | 330 | ||||||||||||||||||
Less lifestyle protection business |
305 | 338 | 370 | 431 | 418 | 1,557 | ||||||||||||||||||
Less net investment gains (losses) |
(756 | ) | (143 | ) | (789 | ) | (518 | ) | (226 | ) | (1,676 | ) | ||||||||||||
Adjusted total revenues(4) |
$ | 2,122 | $ | 2,363 | $ | 2,501 | $ | 2,399 | $ | 2,474 | $ | 9,737 | ||||||||||||
Adjusted expense ratio(3) divided by (4) |
11.1 | % | 12.1 | % | 9.9 | % | 11.2 | % | 10.5 | % | 10.9 | % | ||||||||||||
Non-GAAP Definition for Expense Ratio
The company references the non-GAAP financial measure entitled expense ratio as a measure of productivity. The company defines expense ratio as acquisition and operating expenses, net of deferrals, divided by total revenues, excluding the effects of the companys wealth management and lifestyle protection businesses. The wealth management and lifestyle protection businesses are excluded from this ratio as their expense bases are comprised of varying levels of non-deferrable acquisition costs. Management believes that the expense ratio analysis enhances understanding of the productivity of the company. However, the expense ratio as defined by the company should not be viewed as a substitute for GAAP acquisition and operating expenses, net of deferrals, divided by total revenues.
(a) |
Includes severance and other employee related expenses of $7 million associated with our reorganization announced in the fourth quarter 2008. |
(b) |
Includes severance and other employee related expenses associated with our reorganization announced in the fourth quarter of 2008. |
68
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Reconciliation of Core Premiums
(amounts in millions)
2009 | 2008 | |||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||
Reported premiums |
$ | 1,502 | $ | 1,616 | $ | 1,735 | $ | 1,709 | $ | 1,717 | $ | 6,777 | ||||||||||||
Less retirement incomespread-based premiums |
47 | 105 | 181 | 111 | 167 | 564 | ||||||||||||||||||
Less impact of changes in foreign exchange rates |
(120 | ) | (103 | ) | 16 | 60 | 65 | 38 | ||||||||||||||||
Core premiums |
$ | 1,575 | $ | 1,614 | $ | 1,538 | $ | 1,538 | $ | 1,485 | $ | 6,175 | ||||||||||||
Reported premium percentage change from prior year |
-12.5 | % | -3.2 | % | 8.4 | % | 10.3 | % | 13.6 | % | 7.1 | % | ||||||||||||
Core premium percentage change from prior year |
6.1 | % | 5.1 | % | 3.8 | % | 10.0 | % | 9.4 | % | 7.0 | % |
Non-GAAP Definition for Core Premiums
The company references the non-GAAP financial measure entitled core premiums as a measure of premium growth. The company defines core premiums as earned premiums less premiums from our retirement incomespread-based business and the impact of changes in foreign exchange rates. The retirement incomespread-based premiums are excluded in this measure primarily because these are single premiums and are not an indication of future premiums. The impact of changes in foreign exchange rates are excluded in this measure to present periods on a comparable exchange rate. Management believes that analysis of core premiums enhances understanding of premium growth of the company. However, core premiums as defined by the company should not be viewed as a substitute for GAAP earned premiums.
69
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
(Assetsamounts in billions) |
2009 | 2008 | ||||||||||||||||||||||||
Q1 | Q4 | Q3 | Q2 | Q1 | Total | |||||||||||||||||||||
ReportedTotal Invested Assets and Cash | $ | 64.5 | $ | 67.9 | $ | 69.3 | $ | 73.1 | $ | 73.3 | $ | 67.9 | ||||||||||||||
Subtract: | ||||||||||||||||||||||||||
Securities lending |
1.1 | 1.5 | 1.7 | 1.8 | 2.4 | 1.5 | ||||||||||||||||||||
Unrealized gains (losses) |
(7.0 | ) | (6.3 | ) | (4.4 | ) | (2.3 | ) | (1.6 | ) | (6.3 | ) | ||||||||||||||
Derivative counterparty collateral |
1.2 | 1.6 | 0.6 | 0.5 | 0.7 | 1.6 | ||||||||||||||||||||
Adjusted end of period invested assets | $ | 69.2 | $ | 71.1 | $ | 71.4 | $ | 73.1 | $ | 71.8 | $ | 71.1 | ||||||||||||||
(A) |
Average Invested Assets used in Reported and Core Yield Calculation | $ | 70.2 | $ | 71.3 | $ | 72.3 | $ | 72.5 | $ | 71.6 | $ | 71.8 | |||||||||||||
Subtract: portfolios supporting floating products | 11.6 | 12.6 | 13.6 | 14.1 | 14.1 | 13.5 | ||||||||||||||||||||
(B) |
Average Invested Assets used in Core Yield (excl. Floating) Calculation | $ | 58.6 | $ | 58.7 | $ | 58.7 | $ | 58.4 | $ | 57.5 | $ | 58.3 | |||||||||||||
(Incomeamounts in millions) | ||||||||||||||||||||||||||
(C) |
ReportedNet Investment Income | $ | 711 | $ | 857 | $ | 918 | $ | 953 | $ | 1,002 | $ | 3,730 | |||||||||||||
Subtract: | ||||||||||||||||||||||||||
Bond calls and commercial mortgage loan prepayments |
11 | 5 | 3 | 13 | 12 | 33 | ||||||||||||||||||||
Reinsurance(1) |
8 | 11 | 16 | 19 | 15 | 61 | ||||||||||||||||||||
Other non-core items(2) |
4 | (5 | ) | 5 | 2 | (1 | ) | 1 | ||||||||||||||||||
(D) |
Core Net Investment Income | 688 | 846 | 894 | 919 | 976 | 3,635 | |||||||||||||||||||
Subtract: investment income from portfolios supporting floating products | 23 | 87 | 111 | 121 | 164 | 483 | ||||||||||||||||||||
(E) |
Core Net Investment Income (excl. Floating) | $ | 665 | $ | 759 | $ | 783 | $ | 798 | $ | 812 | $ | 3,152 | |||||||||||||
(C)/(A) |
Reported Yield | 4.05 | % | 4.81 | % | 5.08 | % | 5.26 | % | 5.60 | % | 5.19 | % | |||||||||||||
(D)/(A) |
Core Yield | 3.92 | % | 4.75 | % | 4.95 | % | 5.07 | % | 5.45 | % | 5.06 | % | |||||||||||||
(E)/(B) |
Core Yield (excl. Floating) | 4.54 | % | 5.18 | % | 5.34 | % | 5.47 | % | 5.65 | % | 5.41 | % |
Notes: |
Columns may not add due to rounding. | |
Yields have been annualized. |
Non-GAAP Definition for Core Yield
The company references the non-GAAP financial measure entitled core yield as a measure of investment yield. The company defines core yield as the investment yield adjusted for those items that are not recurring in nature. Management believes that analysis of core yield enhances understanding of the investment yield of the company. However, core yield as defined by the company should not be viewed as a substitute for GAAP investment yield.
(1) |
Represents imputed investment income related to a reinsurance agreement in our lifestyle protection business. |
(2) |
Includes mark-to-mark adjustment on assets supporting executive deferred compensation and various other immaterial items. |
70
71
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Our principal life insurance subsidiaries are rated by A.M. Best, Standard and Poors (S&P), Moodys and Fitch as follows:
Company |
A.M. Best | S&P | Moodys | Fitch | ||||
Genworth Life Insurance Company |
A | A | A2 | A- | ||||
Genworth Life Insurance Company (short-term rating) |
Not rated | A-1 | P-1 | Not rated | ||||
Genworth Life and Annuity Insurance Company |
A | A | A2 | A- | ||||
Genworth Life and Annuity Insurance Company (short-term rating) |
Not rated | A -1 | P-1 | Not rated | ||||
Genworth Life Insurance Company of New York |
A | A | A2 | A- | ||||
Continental Life Insurance Company of Brentwood, Tennessee |
A- | Not rated | Not rated | A- | ||||
American Continental Insurance Company |
A- | Not rated | Not rated | Not rated | ||||
Our mortgage insurance subsidiaries are rated by S&P and Moodys as follows: |
||||||||
Company |
S&P | Moodys | ||||||
Genworth Mortgage Insurance Corporation |
BBB+ | Baa2 | ||||||
Genworth Financial Mortgage Insurance Pty. Limited (Australia) |
AA- | A1 | ||||||
Genworth Financial Mortgage Insurance Limited (Europe) |
BBB+ | Baa2 | ||||||
Genworth Residential Mortgage Insurance Corporation of NC |
BBB+ | Baa2 | ||||||
Genworth Financial Mortgage Insurance Company Canada(1) |
AA | Not rated | ||||||
Genworth Seguros de Credito a la Vivienda S.A. de C.V. |
mxAAA | Aa3.mx | ||||||
Our principal lifestyle protection insurance subsidiaries are rated by S&P as follows: |
||||||||
Company |
S&P | |||||||
Financial Assurance Company Limited |
A- | |||||||
Financial Insurance Company Limited |
A- |
(1) |
Genworth Financial Mortgage Insurance Company Canada is also rated AA by Dominion Bond Rating Service (DBRS). |
The A.M. Best, S&P, Moodys and Fitch ratings are not designed to be, and do not serve as, measures of protection or valuation offered to investors. These financial strength ratings should not be relied on with respect to making an investment in our securities.
72
GENWORTH FINANCIAL, INC.
1Q 2009 FINANCIAL SUPPLEMENT
Industry Ratings(Continued)
A.M. Best states that its A (Excellent) and A- (Excellent) ratings are assigned to companies that have, in its opinion, an excellent ability to meet their ongoing insurance obligations. The A (Excellent) and A- (Excellent) ratings are the third- and fourth-highest of fifteen ratings assigned by A.M. Best, which range from A++ to F.
S&P states that an insurer rated AA (Very Strong) has very strong financial security characteristics that outweigh any vulnerabilities, and is highly likely to have the ability to meet financial commitments. An insurer rated A (Strong) has strong financial security characteristics and an insurer rated BBB (Good) has good financial security characteristics. The AA, A and BBB ranges are the second-, third- and fourth-highest of nine financial strength rating ranges assigned by S&P, which range from AAA to R. A plus (+) or minus (-) shows relative standing in a rating category. These suffixes are not added to ratings in the AAA category or to ratings below the CCC category. Accordingly, the AA, AA-, A, A- and BBB+ ratings are the third-, fourth-, sixth-, seventh- and eighth-highest of S&Ps 21 ratings categories. The short-term A-1 rating is the highest rating and shows the capacity to meet financial commitments is strong. An obligor rated mxAAA has a very strong capacity to meet its financial commitments relative to that of other Mexican obligors. The mxAAA rating is the highest enterprise credit rating assigned on S&Ps CaVal national scale.
Moodys states that insurance companies rated A (Good) offer good financial security and those rated Baa (Adequate) offer adequate financial security. The A (Good) and Baa (Adequate) ranges are the third- and fourth-highest, respectively, of nine financial strength rating ranges assigned by Moodys, which range from Aaa to C. Numeric modifiers are used to refer to the ranking within the groups, with 1 being the highest and 3 being the lowest. These modifiers are not added to ratings in the Aaa category or to ratings below the Caa category. Accordingly, the A1, A2 and Baa2 ratings are the fifth-, sixth- and ninth-highest, respectively, of Moodys 21 ratings categories. Short-term rating P-1 is the highest rating and shows superior ability for repayment of short-term debt obligations. Issuers or issues rated Aa.mx demonstrate very strong creditworthiness relative to other issuers in Mexico.
Fitch states that A (Strong) rated insurance companies are viewed as possessing strong capacity to meet policyholder and contract obligations. The A rating category is the third-highest of eight financial strength rating categories, which range from AAA to C. The symbol (+) or (-) may be appended to a rating to indicate the relative position of a credit within a rating category. These suffixes are not added to ratings in the AAA category or to ratings below the CCC category. Accordingly, the A- rating is the seventh-highest of Fitchs 21 ratings categories.
DBRS states that long-term obligations rated AA are of superior credit quality. Given the restrictive definition DBRS has for the AAA category, entities rated AA are also considered to be strong credits, typically exemplifying above-average strength in key areas of consideration and unlikely to be significantly affected by reasonably foreseeable events.
A.M. Best, S&P, Moodys, Fitch and DBRS review their ratings periodically and we cannot assure you that we will maintain our current ratings in the future. Other agencies may also rate our company or our insurance subsidiaries on a solicited or an unsolicited basis.
About Genworth Financial
Genworth is a leading financial security company meeting the retirement, longevity and lifestyle protection, investment and mortgage insurance needs of more than 15 million customers, with a presence in more than 25 countries. For more information, visit www.genworth.com.
Inquiries:
Alicia Charity, 804-662-2248
Alicia.Charity@genworth.com
73