EXHIBIT 99.2
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Note:
Unless otherwise noted, references in this financial supplement to income (loss) from continuing operations, income (loss) from continuing operations per share, net income (loss), net income (loss) per share, book value and book value per common share should be read as income (loss) from continuing operations available to Genworth Financial, Inc.s common stockholders, income (loss) from continuing operations available to Genworth Financial, Inc.s common stockholders per share, net income (loss) available to Genworth Financial, Inc.s common stockholders, net income (loss) available to Genworth Financial, Inc.s common stockholders per share, book value available to Genworth Financial, Inc.s common stockholders and book value available to Genworth Financial, Inc.s common stockholders per share, respectively.
2
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
In the fourth quarter of 2015, the company changed how it reviews its operating businesses and no longer has separate reporting divisions. Under the new structure, the company has the following five operating business segments: U.S. Mortgage Insurance; Canada Mortgage Insurance; Australia Mortgage Insurance; U.S Life Insurance (which includes its long-term care insurance, life insurance and fixed annuities businesses); and Runoff (which includes the results of non-strategic products which are no longer actively sold). In addition to the five operating business segments, the company also has Corporate and Other activities which include debt financing expenses that are incurred at the Genworth Holdings level, unallocated corporate income and expenses, eliminations of inter-segment transactions and the results of other businesses that are managed outside of the operating segments, including certain smaller international mortgage insurance businesses and discontinued operations. Financial information has been updated for all periods to reflect the reorganized segment reporting structure.
Beginning in the fourth quarter of 2015, the mortgage insurance business in Europe is being separately presented as held for sale and its balance sheet for all prior periods herein has been re-presented. During 2015, the company recognized an after-tax loss of $141 million, including $134 million recorded in the fourth quarter of 2015, related to the planned sale of this business. The company expects the transaction to close in the first quarter of 2016, subject to customary closing conditions, including requisite regulatory approvals.
On December 31, 2015, the company early adopted new accounting guidance issued by the Financial Accounting Standards Board related to the presentation of debt issuance costs on the balance sheet. All prior periods in this financial supplement have been re-presented to reflect the retrospective impacts of this accounting change.
Thank you for your continued interest in Genworth Financial.
Regards,
Amy Corbin
Investor Relations
InvestorInfo@genworth.com
3
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
This financial supplement includes the non-GAAP(1) financial measure entitled net operating income (loss). The chief operating decision maker evaluates segment performance and allocates resources on the basis of net operating income (loss). The company defines net operating income (loss) as income (loss) from continuing operations excluding the after-tax effects of income attributable to noncontrolling interests, net investment gains (losses), goodwill impairments, gains (losses) on the sale of businesses, gains (losses) on the early extinguishment of debt, gains (losses) on insurance block transactions, restructuring costs and infrequent or unusual non-operating items. Gains (losses) on insurance block transactions are defined as gains (losses) on the early extinguishment of non-recourse funding obligations, early termination fees for other financing restructuring and/or resulting gains (losses) on reinsurance restructuring for certain blocks of business. The company excludes net investment gains (losses) and infrequent or unusual non-operating items because the company does not consider them to be related to the operating performance of the companys segments and Corporate and Other activities. A component of the companys net investment gains (losses) is the result of impairments, the size and timing of which can vary significantly depending on market credit cycles. In addition, the size and timing of other investment gains (losses) can be subject to the companys discretion and are influenced by market opportunities, as well as asset-liability matching considerations. Goodwill impairments, gains (losses) on the sale of businesses, gains (losses) on the early extinguishment of debt, gains (losses) on insurance block transactions and restructuring costs are also excluded from net operating income (loss) because, in the companys opinion, they are not indicative of overall operating trends. Infrequent or unusual non-operating items are also excluded from net operating income (loss) if, in the companys opinion, they are not indicative of overall operating trends.
While some of these items may be significant components of net income (loss) available to Genworth Financial, Inc.s common stockholders in accordance with GAAP, the company believes that net operating income (loss) and measures that are derived from or incorporate net operating income (loss), including net operating income (loss) per common share on a basic and diluted basis, are appropriate measures that are useful to investors because they identify the income (loss) attributable to the ongoing operations of the business. Management also uses net operating income (loss) as a basis for determining awards and compensation for senior management and to evaluate performance on a basis comparable to that used by analysts. However, the items excluded from net operating income (loss) have occurred in the past and could, and in some cases will, recur in the future. Net operating income (loss) and net operating income (loss) per common share on a basic and diluted basis are not substitutes for net income (loss) available to Genworth Financial, Inc.s common stockholders or net income (loss) available to Genworth Financial, Inc.s common stockholders per common share on a basic and diluted basis determined in accordance with GAAP. In addition, the companys definition of net operating income (loss) may differ from the definitions used by other companies.
In the fourth quarter of 2014, the company recorded goodwill impairments of $129 million, net of taxes, in the long-term care insurance business and $145 million, net of taxes, in the life insurance business. In the third quarter of 2014, the company recorded goodwill impairments of $167 million, net of taxes, in the long-term care insurance business and $350 million, net of taxes, in the life insurance business.
The company recognized an estimated loss of $134 million, net of taxes, in the fourth quarter of 2015 for the planned sale of the mortgage insurance business in Europe, as well as a tax charge of $7 million in the third quarter of 2015 from potential business portfolio changes related to this business resulting in a total estimated loss on sale of $141 million in 2015.
In the third quarter of 2015, the company paid an early redemption payment of approximately $1 million, net of taxes and portion attributable to noncontrolling interests, related to the early redemption of Genworth Financial Mortgage Insurance Pty Limiteds notes that were scheduled to mature in 2021. In the third quarter of 2015, the company also repurchased approximately $50 million principal amount of Genworth Holdings, Inc.s notes with various maturity dates for a loss of $1 million, net of taxes. In the second quarter of 2014, the company paid an early redemption payment of approximately $2 million, net of taxes and portion attributable to noncontrolling interests, related to the early redemption of Genworth MI Canada Inc.s notes that were scheduled to mature in 2015. These transactions were excluded from net operating income (loss) for the periods presented as they related to a loss on the early extinguishment of debt.
In the third quarter of 2015, the company recorded a DAC impairment of $296 million, net of taxes, on certain term life insurance policies in connection with entering into an agreement to complete a life block transaction.
In the fourth and second quarters of 2015, the company recorded an after-tax expense of $3 million and $2 million, respectively, related to restructuring costs as part of an expense reduction plan as the company evaluates and appropriately sizes its organizational needs and expenses.
There were no infrequent or unusual items excluded from net operating income (loss) during the periods presented other than the following items. There was a $205 million net tax impact in the fourth quarter of 2014 from potential business portfolio changes. The company recognized a tax charge of $174 million in the fourth quarter of 2014 associated with the Australian mortgage insurance business as the company can no longer assert its intent to permanently reinvest earnings in that business. In connection with the companys plans to sell the lifestyle protection insurance business, the company made a change to the permanent reinvestment assertion on one of its legal entities recognizing tax expense of $31 million in the fourth quarter of 2014.
The table on page 9 of this financial supplement reflects net operating income (loss) as determined in accordance with accounting guidance related to segment reporting, and a reconciliation of net operating income (loss) of the companys segments and Corporate and Other activities to net income (loss) available to Genworth Financial, Inc.s common stockholders for the periods presented. The 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 48 and 49 of this financial supplement.
Adjustments to reconcile net income (loss) attributable to Genworth Financial, Inc.s common stockholders and net operating income (loss) assume a 35% tax rate and are net of the portion attributable to noncontrolling interests. Net investment gains (losses) are also adjusted for DAC and other intangible amortization and certain benefit reserves (see page 46).
(1) | U.S. Generally Accepted Accounting Principles |
4
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Results of Operations and Selected Operating Performance Measures
The companys chief operating decision maker evaluates segment performance and allocates resources on the basis of net operating income (loss). The table on page 9 of this financial supplement reflects net operating income (loss) as determined in accordance with accounting guidance related to segment reporting, and a reconciliation of net operating income (loss) of the companys segments and Corporate and Other activities to net income (loss) available to Genworth Financial, Inc.s common stockholders for the periods presented.
In the first quarter of 2015, the company revised how it allocates the consolidated provision for income taxes to its operating segments to simplify the process and reflect how the chief operating decision maker is evaluating segment performance. The revised methodology applies a specific tax rate to the pre-tax income (loss) of each segment, which is then adjusted in each segment to reflect the tax attributes of items unique to that segment such as foreign income. The difference between the consolidated provision for income taxes and the sum of the provision for income taxes in each segment is reflected in Corporate and Other activities. Previously, the company calculated a unique income tax provision for each segment based on quarterly changes to tax attributes and implications of transactions specific to each product within the segment.
The annually-determined tax rates and adjustments to each segments provision for income taxes are estimates which are subject to review and could change from year to year. Prior year amounts have not been re-presented to reflect this revised presentation and are, therefore, not comparable to the current year provision for income taxes by segment. However, the company does not believe that the previous methodology would have resulted in a materially different segment-level provision for income taxes.
This financial supplement contains selected operating performance measures including sales and insurance in-force or risk in-force which are commonly used in the insurance industry as measures of operating performance.
Management regularly monitors and reports sales metrics as a measure of volume of new and renewal business generated in a period. Sales refer to: (1) new insurance written for mortgage insurance; (2) annualized first-year premiums for long-term care and term life insurance products; (3) annualized first-year deposits plus 5% of excess deposits for universal and term universal life insurance products; (4) 10% of premium deposits for linked-benefits products; and (5) new and additional premiums/deposits for fixed annuities. Sales do not include renewal premiums on policies or contracts written during prior periods. The company considers new insurance written, annualized first-year premiums/deposits, premium equivalents and new premiums/deposits to be a measure of the companys operating performance because they represent a measure of new sales of insurance policies or contracts during a specified period, rather than a measure of the companys revenues or profitability during that period.
Management regularly monitors and reports insurance in-force and risk in-force. Insurance in-force for the mortgage insurance businesses is a measure of the aggregate face value of outstanding insurance policies as of the respective reporting date. For risk in-force in the mortgage insurance businesses, the company has 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. Risk in-force for the U.S. mortgage insurance business is the obligation that is limited under contractual terms to the amounts less than 100% of the mortgage loan value. Effective risk in-force has been calculated by applying to insurance in-force a factor of 35% that represents the highest expected average per-claim payment for any one underwriting year over the life of the companys businesses in Canada and Australia. In Australia, the company has certain risk share arrangements where it provides pro-rata coverage of certain loans rather than 100% coverage. As a result, for loans with these risk share arrangements, the applicable pro-rata coverage amount provided is used when applying the factor. The company considers insurance in-force and risk in-force to be measures of the companys operating performance because they represent measures of the size of the business at a specific date which will generate revenues and profits in a future period, rather than measures of the companys revenues or profitability during that period.
Management also regularly monitors and reports a loss ratio for the companys businesses. For the mortgage insurance businesses, the loss ratio is the ratio of incurred losses and loss adjustment expenses to net earned premiums. For the long-term care insurance business, the loss ratio is the ratio of benefits and other changes in reserves less tabular interest on reserves less loss adjustment expenses to net earned premiums. The company considers the loss ratio to be a measure of underwriting performance in these businesses and helps to enhance the understanding of the operating performance of the businesses.
These operating performance 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.
5
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
(amounts in millions, except per share data)
Balance Sheet Data |
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
|||||||||||||||
Total Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income |
$ | 9,814 | $ | 10,101 | $ | 10,381 | $ | 10,632 | $ | 10,477 | ||||||||||
Total accumulated other comprehensive income |
3,010 | 3,478 | 3,309 | 4,692 | 4,446 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Genworth Financial, Inc.s stockholders equity |
$ | 12,824 | $ | 13,579 | $ | 13,690 | $ | 15,324 | $ | 14,923 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Book value per common share |
$ | 25.76 | $ | 27.29 | $ | 27.52 | $ | 30.81 | $ | 30.04 | ||||||||||
Book value per common share, excluding accumulated other comprehensive income |
$ | 19.71 | $ | 20.30 | $ | 20.87 | $ | 21.38 | $ | 21.09 | ||||||||||
Common shares outstanding as of the balance sheet date |
497.8 | 497.5 | 497.4 | 497.4 | 496.7 | |||||||||||||||
Twelve months ended | ||||||||||||||||||||
Twelve Month Rolling Average ROE |
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
|||||||||||||||
GAAP Basis ROE |
-6.0% | -10.3% | -15.0% | -11.3% | -10.8% | |||||||||||||||
Operating ROE(1) |
2.5% | -0.7% | -4.2% | -3.8% | -3.5% | |||||||||||||||
Three months ended | ||||||||||||||||||||
Quarterly Average ROE |
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
|||||||||||||||
GAAP Basis ROE |
-11.7% | -11.1% | -7.3% | 5.8% | -28.0% | |||||||||||||||
Operating ROE(1) |
-3.3% | 2.5% | 4.5% | 5.8% | -15.3% |
Basic and Diluted Shares |
Three months ended December 31, 2015 |
Twelve months ended December 31, 2015 |
||||||
Weighted-average common shares used in basic earnings per common share calculations |
497.6 | 497.4 | ||||||
Potentially dilutive securities: |
||||||||
Stock options, restricted stock units and stock appreciation rights |
| | ||||||
|
|
|
|
|||||
Weighted-average common shares used in diluted earnings per common share calculations(2) |
497.6 | 497.4 | ||||||
|
|
|
|
(1) | See page 48 herein for a reconciliation of GAAP Basis ROE to Operating ROE. |
(2) | Under applicable accounting guidance, companies in a loss position are required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share. Therefore, as a result of the loss from continuing operations for the three and twelve months ended December 31, 2015, the company was required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share for the three and twelve months ended December 31, 2015, as the inclusion of shares for stock options, restricted stock units and stock appreciation rights of 1.4 million and 1.6 million, respectively, would have been antidilutive to the calculation. If the company had not incurred a loss from continuing operations for the three and twelve months ended December 31, 2015, dilutive potential weighted-average common shares outstanding would have been 499.0 million. |
6
Consolidated Quarterly Results
7
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Consolidated Net Income (Loss) by Quarter
(amounts in millions, except per share amounts)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 1,157 | $ | 1,145 | $ | 1,134 | $ | 1,143 | $ | 4,579 | $ | 1,214 | $ | 1,210 | $ | 1,144 | $ | 1,132 | $ | 4,700 | ||||||||||||||||||||
Net investment income |
781 | 783 | 793 | 781 | 3,138 | 797 | 778 | 791 | 776 | 3,142 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
(16 | ) | (51 | ) | 8 | (16 | ) | (75 | ) | (11 | ) | (27 | ) | 34 | (18 | ) | (22 | ) | ||||||||||||||||||||||
Policy fees and other income |
234 | 223 | 222 | 227 | 906 | 229 | 229 | 225 | 226 | 909 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
2,156 | 2,100 | 2,157 | 2,135 | 8,548 | 2,229 | 2,190 | 2,194 | 2,116 | 8,729 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
1,435 | 1,290 | 1,232 | 1,192 | 5,149 | 2,136 | 1,934 | 1,200 | 1,148 | 6,418 | ||||||||||||||||||||||||||||||
Interest credited |
180 | 179 | 181 | 180 | 720 | 185 | 185 | 184 | 183 | 737 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
433 | 314 | 295 | 267 | 1,309 | 299 | 284 | 282 | 273 | 1,138 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
207 | 563 | 101 | 95 | 966 | 128 | 113 | 108 | 104 | 453 | ||||||||||||||||||||||||||||||
Goodwill impairment |
| | | | | 299 | 550 | | | 849 | ||||||||||||||||||||||||||||||
Interest expense |
104 | 105 | 103 | 107 | 419 | 106 | 104 | 112 | 111 | 433 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
2,359 | 2,451 | 1,912 | 1,841 | 8,563 | 3,153 | 3,170 | 1,886 | 1,819 | 10,028 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
(203 | ) | (351 | ) | 245 | 294 | (15 | ) | (924 | ) | (980 | ) | 308 | 297 | (1,299 | ) | ||||||||||||||||||||||||
Provision (benefit) for income taxes |
(36 | ) | (134 | ) | 70 | 91 | (9 | ) | (78 | ) | (187 | ) | 84 | 87 | (94 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(167 | ) | (217 | ) | 175 | 203 | (6 | ) | (846 | ) | (793 | ) | 224 | 210 | (1,205 | ) | ||||||||||||||||||||||||
Income (loss) from discontinued operations, net of taxes(1) |
(73 | ) | (21 | ) | (314 | ) | 1 | (407 | ) | 138 | 6 | 4 | 9 | 157 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET INCOME (LOSS) |
(240 | ) | (238 | ) | (139 | ) | 204 | (413 | ) | (708 | ) | (787 | ) | 228 | 219 | (1,048 | ) | |||||||||||||||||||||||
Less: net income attributable to noncontrolling interests |
52 | 46 | 54 | 50 | 202 | 52 | 57 | 52 | 35 | 196 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET INCOME (LOSS) AVAILABLE TO GENWORTH FINANCIAL, INC.S COMMON STOCKHOLDERS |
$ | (292 | ) | $ | (284 | ) | $ | (193 | ) | $ | 154 | $ | (615 | ) | $ | (760 | ) | $ | (844 | ) | $ | 176 | $ | 184 | $ | (1,244 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Earnings (Loss) Per Share Data: |
||||||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations available to Genworth Financial, Inc.s common stockholders per common share |
||||||||||||||||||||||||||||||||||||||||
Basic |
$ | (0.44 | ) | $ | (0.53 | ) | $ | 0.24 | $ | 0.31 | $ | (0.42 | ) | $ | (1.81 | ) | $ | (1.71 | ) | $ | 0.35 | $ | 0.35 | $ | (2.82 | ) | ||||||||||||||
Diluted |
$ | (0.44 | ) | $ | (0.53 | ) | $ | 0.24 | $ | 0.31 | $ | (0.42 | ) | $ | (1.81 | ) | $ | (1.71 | ) | $ | 0.34 | $ | 0.35 | $ | (2.82 | ) | ||||||||||||||
Net income (loss) available to Genworth Financial, Inc.s common stockholders per common share |
||||||||||||||||||||||||||||||||||||||||
Basic |
$ | (0.59 | ) | $ | (0.57 | ) | $ | (0.39 | ) | $ | 0.31 | $ | (1.24 | ) | $ | (1.53 | ) | $ | (1.70 | ) | $ | 0.35 | $ | 0.37 | $ | (2.51 | ) | |||||||||||||
Diluted |
$ | (0.59 | ) | $ | (0.57 | ) | $ | (0.39 | ) | $ | 0.31 | $ | (1.24 | ) | $ | (1.53 | ) | $ | (1.70 | ) | $ | 0.35 | $ | 0.37 | $ | (2.51 | ) | |||||||||||||
Weighted-average common shares outstanding |
||||||||||||||||||||||||||||||||||||||||
Basic |
497.6 | 497.4 | 497.4 | 497.0 | 497.4 | 496.7 | 496.6 | 496.6 | 495.8 | 496.4 | ||||||||||||||||||||||||||||||
Diluted(2) |
497.6 | 497.4 | 499.3 | 498.9 | 497.4 | 496.7 | 496.6 | 503.6 | 502.7 | 496.4 |
(1) | Income (loss) from discontinued operations related to the lifestyle protection business that was sold on December 1, 2015. |
(2) | Under applicable accounting guidance, companies in a loss position are required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share. Therefore, as a result of the loss from continuing operations, the company was required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share as the inclusion of shares for stock options, restricted stock units and stock appreciation rights of 1.4 million, 1.3 million, 3.2 million and 5.4 million, respectively, for the three months ended December 31, 2015, September 30, 2015, December 31, 2014 and September 30, 2014 and 1.6 million and 5.6 million, respectively, for the twelve months ended December 31, 2015 and 2014 would have been antidilutive to the calculation. If the company had not incurred a loss from continuing operations in these periods, dilutive potential weighted-average common shares outstanding would have been 499.0 million, 498.7 million, 499.9 million and 502.0 million, respectively, for the three months ended December 31, 2015, September 30, 2015, December 31, 2014 and September 30, 2014 and 499.0 million and 502.0 million, respectively, for the twelve months ended December 31, 2015 and 2014. |
8
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income (Loss) by Segment by Quarter
(amounts in millions, except per share amounts)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
U.S. Mortgage Insurance segment |
$ | 41 | $ | 37 | $ | 49 | $ | 52 | $ | 179 | $ | 21 | $ | (2 | ) | $ | 39 | $ | 33 | $ | 91 | |||||||||||||||||||
Canada Mortgage Insurance segment |
37 | 38 | 37 | 40 | 152 | 36 | 46 | 47 | 41 | 170 | ||||||||||||||||||||||||||||||
Australia Mortgage Insurance segment |
22 | 21 | 29 | 30 | 102 | 33 | 48 | 57 | 62 | 200 | ||||||||||||||||||||||||||||||
U.S. Life Insurance segment: |
||||||||||||||||||||||||||||||||||||||||
Long-Term Care Insurance |
19 | (10 | ) | 10 | 10 | 29 | (506 | ) | (361 | ) | 6 | 46 | (815 | ) | ||||||||||||||||||||||||||
Life Insurance |
(173 | ) | 31 | 22 | 40 | (80 | ) | 1 | 13 | 39 | 21 | 74 | ||||||||||||||||||||||||||||
Fixed Annuities |
19 | 19 | 25 | 31 | 94 | 23 | 26 | 24 | 27 | 100 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total U.S. Life Insurance segment |
(135 | ) | 40 | 57 | 81 | 43 | (482 | ) | (322 | ) | 69 | 94 | (641 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Runoff segment |
11 | (4 | ) | 9 | 11 | 27 | 16 | 5 | 15 | 12 | 48 | |||||||||||||||||||||||||||||
Corporate and Other |
(58 | ) | (68 | ) | (62 | ) | (60 | ) | (248 | ) | (39 | ) | (98 | ) | (73 | ) | (56 | ) | (266 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
(82 | ) | 64 | 119 | 154 | 255 | (415 | ) | (323 | ) | 154 | 186 | (398 | ) | ||||||||||||||||||||||||||
ADJUSTMENTS TO NET OPERATING INCOME (LOSS): |
||||||||||||||||||||||||||||||||||||||||
Net investment gains (losses), net |
| (22 | ) | 4 | (1 | ) | (19 | ) | (4 | ) | (10 | ) | 20 | (11 | ) | (5 | ) | |||||||||||||||||||||||
Goodwill impairment, net |
| | | | | (274 | ) | (517 | ) | | | (791 | ) | |||||||||||||||||||||||||||
Gains (losses) on sale of business, net |
(134 | ) | (7 | ) | | | (141 | ) | | | | | | |||||||||||||||||||||||||||
Gains (losses) on early extinguishment of debt, net |
| (2 | ) | | | (2 | ) | | | (2 | ) | | (2 | ) | ||||||||||||||||||||||||||
Gains (losses) from life block transactions, net |
| (296 | ) | | | (296 | ) | | | | | | ||||||||||||||||||||||||||||
Expenses related to restructuring, net |
(3 | ) | | (2 | ) | | (5 | ) | | | | | | |||||||||||||||||||||||||||
Tax impact from potential business portfolio changes |
| | | | | (205 | ) | | | | (205 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL INC.S COMMON STOCKHOLDERS |
(219 | ) | (263 | ) | 121 | 153 | (208 | ) | (898 | ) | (850 | ) | 172 | 175 | (1,401 | ) | ||||||||||||||||||||||||
Net income attributable to noncontrolling interests |
52 | 46 | 54 | 50 | 202 | 52 | 57 | 52 | 35 | 196 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(167 | ) | (217 | ) | 175 | 203 | (6 | ) | (846 | ) | (793 | ) | 224 | 210 | (1,205 | ) | ||||||||||||||||||||||||
Income (loss) from discontinued operations, net of taxes |
(73 | ) | (21 | ) | (314 | ) | 1 | (407 | ) | 138 | 6 | 4 | 9 | 157 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET INCOME (LOSS) |
(240 | ) | (238 | ) | (139 | ) | 204 | (413 | ) | (708 | ) | (787 | ) | 228 | 219 | (1,048 | ) | |||||||||||||||||||||||
Less: net income attributable to noncontrolling interests |
52 | 46 | 54 | 50 | 202 | 52 | 57 | 52 | 35 | 196 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET INCOME (LOSS) AVAILABLE TO GENWORTH FINANCIAL, INC.S COMMON STOCKHOLDERS |
$ | (292 | ) | $ | (284 | ) | $ | (193 | ) | $ | 154 | $ | (615 | ) | $ | (760 | ) | $ | (844 | ) | $ | 176 | $ | 184 | $ | (1,244 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Earnings (Loss) Per Share Data: |
||||||||||||||||||||||||||||||||||||||||
Net income (loss) available to Genworth Financial, Inc.s common stockholders per common share |
||||||||||||||||||||||||||||||||||||||||
Basic |
$ | (0.59 | ) | $ | (0.57 | ) | $ | (0.39 | ) | $ | 0.31 | $ | (1.24 | ) | $ | (1.53 | ) | $ | (1.70 | ) | $ | 0.35 | $ | 0.37 | $ | (2.51 | ) | |||||||||||||
Diluted |
$ | (0.59 | ) | $ | (0.57 | ) | $ | (0.39 | ) | $ | 0.31 | $ | (1.24 | ) | $ | (1.53 | ) | $ | (1.70 | ) | $ | 0.35 | $ | 0.37 | $ | (2.51 | ) | |||||||||||||
Net operating income (loss) per common share |
||||||||||||||||||||||||||||||||||||||||
Basic |
$ | (0.17 | ) | $ | 0.13 | $ | 0.24 | $ | 0.31 | $ | 0.51 | $ | (0.83 | ) | $ | (0.65 | ) | $ | 0.31 | $ | 0.37 | $ | (0.80 | ) | ||||||||||||||||
Diluted |
$ | (0.17 | ) | $ | 0.13 | $ | 0.24 | $ | 0.31 | $ | 0.51 | $ | (0.83 | ) | $ | (0.65 | ) | $ | 0.31 | $ | 0.37 | $ | (0.80 | ) | ||||||||||||||||
Weighted-average common shares outstanding |
||||||||||||||||||||||||||||||||||||||||
Basic |
497.6 | 497.4 | 497.4 | 497.0 | 497.4 | 496.7 | 496.6 | 496.6 | 495.8 | 496.4 | ||||||||||||||||||||||||||||||
Diluted(1) |
497.6 | 497.4 | 499.3 | 498.9 | 497.4 | 496.7 | 496.6 | 503.6 | 502.7 | 496.4 |
(1) | Under applicable accounting guidance, companies in a loss position are required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share. Therefore, as a result of the loss from continuing operations, the company was required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share as the inclusion of shares for stock options, restricted stock units and stock appreciation rights of 1.4 million, 1.3 million, 3.2 million and 5.4 million, respectively, for the three months ended December 31, 2015, September 30, 2015, December 31, 2014 and September 30, 2014 and 1.6 million and 5.6 million, respectively, for the twelve months ended December 31, 2015 and 2014 would have been antidilutive to the calculation. If the company had not incurred a loss from continuing operations in these periods, dilutive potential weighted-average common shares outstanding would have been 499.0 million, 498.7 million, 499.9 million and 502.0 million, respectively, for the three months ended December 31, 2015, September 30, 2015, December 31, 2014 and September 30, 2014 and 499.0 million and 502.0 million, respectively, for the twelve months ended December 31, 2015 and 2014. Since it had net operating income for the three months ended September 30, 2015 and the twelve months ended December 31, 2015, the company used 498.7 million and 499.0 million, respectively, diluted weighted-average common shares outstanding in the calculation of diluted net operating income per common share. |
9
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
(amounts in millions)
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
||||||||||||||||
ASSETS |
||||||||||||||||||||
Investments: |
||||||||||||||||||||
Fixed maturity securities available-for-sale, at fair value |
$ | 58,197 | $ | 60,646 | $ | 60,368 | $ | 61,732 | $ | 61,077 | ||||||||||
Equity securities available-for-sale, at fair value |
310 | 273 | 299 | 299 | 275 | |||||||||||||||
Commercial mortgage loans |
6,170 | 6,133 | 6,175 | 6,149 | 6,100 | |||||||||||||||
Restricted commercial mortgage loans related to securitization entities |
161 | 175 | 181 | 188 | 201 | |||||||||||||||
Policy loans |
1,568 | 1,567 | 1,584 | 1,506 | 1,501 | |||||||||||||||
Other invested assets |
2,309 | 2,764 | 2,176 | 2,667 | 2,208 | |||||||||||||||
Restricted other invested assets related to securitization entities |
413 | 412 | 410 | 411 | 411 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments |
69,128 | 71,970 | 71,193 | 72,952 | 71,773 | |||||||||||||||
Cash and cash equivalents |
5,965 | 3,635 | 4,069 | 4,937 | 4,645 | |||||||||||||||
Accrued investment income |
653 | 682 | 612 | 713 | 660 | |||||||||||||||
Deferred acquisition costs |
4,398 | 4,441 | 4,899 | 4,748 | 4,852 | |||||||||||||||
Intangible assets and goodwill |
357 | 297 | 300 | 221 | 265 | |||||||||||||||
Reinsurance recoverable |
17,245 | 17,255 | 17,276 | 17,285 | 17,291 | |||||||||||||||
Other assets |
520 | 523 | 580 | 473 | 479 | |||||||||||||||
Deferred tax asset |
155 | | | | | |||||||||||||||
Separate account assets |
7,883 | 7,893 | 8,702 | 9,064 | 9,208 | |||||||||||||||
Assets held for sale(1) |
127 | 1,484 | 1,493 | 1,897 | 2,143 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 106,431 | $ | 108,180 | $ | 109,124 | $ | 112,290 | $ | 111,316 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
(1) | The assets held for sale related to the lifestyle protection insurance business (prior to its sale on December 1, 2015) and the European mortgage insurance business (prior to its sale) have been segregated in the consolidated balance sheets. The major asset categories for assets held for sale were as follows: |
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
||||||||||||||||
ASSETS | ||||||||||||||||||||
Investments: |
||||||||||||||||||||
Fixed maturity securities available-for-sale, at fair value |
$ | 195 | $ | 1,322 | $ | 1,304 | $ | 1,210 | $ | 1,370 | ||||||||||
Equity securities available-for-sale, at fair value |
| 6 | 7 | 7 | 7 | |||||||||||||||
Other invested assets |
6 | 32 | 39 | 56 | 88 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total investments |
201 | 1,360 | 1,350 | 1,273 | 1,465 | |||||||||||||||
Cash and cash equivalents |
28 | 173 | 185 | 221 | 273 | |||||||||||||||
Accrued investment income |
3 | 25 | 23 | 22 | 25 | |||||||||||||||
Deferred acquisition costs |
| 168 | 176 | 173 | 193 | |||||||||||||||
Intangible assets |
| 23 | 22 | 21 | 23 | |||||||||||||||
Reinsurance recoverable |
21 | 57 | 56 | 54 | 55 | |||||||||||||||
Other assets |
14 | 129 | 139 | 133 | 109 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Assets held for sale |
267 | 1,935 | 1,951 | 1,897 | 2,143 | |||||||||||||||
Fair value less pension settlement costs and closing costs impairment |
(140 | ) | (451 | ) | (458 | ) | | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets held for sale |
$ | 127 | $ | 1,484 | $ | 1,493 | $ | 1,897 | $ | 2,143 | ||||||||||
|
|
|
|
|
|
|
|
|
|
10
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Consolidated Balance Sheets
(amounts in millions)
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
||||||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Future policy benefits |
$ | 36,475 | $ | 36,472 | $ | 36,298 | $ | 36,488 | $ | 35,915 | ||||||||||
Policyholder account balances |
26,209 | 26,000 | 25,987 | 26,136 | 26,032 | |||||||||||||||
Liability for policy and contract claims |
8,095 | 8,009 | 7,936 | 7,877 | 7,881 | |||||||||||||||
Unearned premiums |
3,308 | 3,281 | 3,373 | 3,266 | 3,485 | |||||||||||||||
Other liabilities |
3,004 | 3,225 | 3,125 | 3,613 | 3,234 | |||||||||||||||
Borrowings related to securitization entities |
179 | 188 | 199 | 205 | 219 | |||||||||||||||
Non-recourse funding obligations |
1,920 | 1,937 | 1,953 | 1,968 | 1,981 | |||||||||||||||
Long-term borrowings |
4,570 | 4,573 | 4,581 | 4,575 | 4,612 | |||||||||||||||
Deferred tax liability |
24 | 200 | 258 | 1,056 | 858 | |||||||||||||||
Separate account liabilities |
7,883 | 7,893 | 8,702 | 9,064 | 9,208 | |||||||||||||||
Liabilities held for sale(1) |
127 | 986 | 985 | 961 | 1,094 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
91,794 | 92,764 | 93,397 | 95,209 | 94,519 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Equity: |
||||||||||||||||||||
Common stock |
1 | 1 | 1 | 1 | 1 | |||||||||||||||
Additional paid-in capital |
11,949 | 11,944 | 11,940 | 11,998 | 11,997 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Accumulated other comprehensive income (loss): |
||||||||||||||||||||
Net unrealized investment gains (losses): |
||||||||||||||||||||
Net unrealized gains (losses) on securities not other-than-temporarily impaired |
1,236 | 1,709 | 1,606 | 2,724 | 2,431 | |||||||||||||||
Net unrealized gains (losses) on other-than-temporarily impaired securities |
18 | 22 | 22 | 24 | 22 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net unrealized investment gains (losses) |
1,254 | 1,731 | 1,628 | 2,748 | 2,453 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Derivatives qualifying as hedges |
2,045 | 2,130 | 1,913 | 2,247 | 2,070 | |||||||||||||||
Foreign currency translation and other adjustments |
(289 | ) | (383 | ) | (232 | ) | (303 | ) | (77 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total accumulated other comprehensive income |
3,010 | 3,478 | 3,309 | 4,692 | 4,446 | |||||||||||||||
Retained earnings |
564 | 856 | 1,140 | 1,333 | 1,179 | |||||||||||||||
Treasury stock, at cost |
(2,700 | ) | (2,700 | ) | (2,700 | ) | (2,700 | ) | (2,700 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Genworth Financial, Inc.s stockholders equity |
12,824 | 13,579 | 13,690 | 15,324 | 14,923 | |||||||||||||||
Noncontrolling interests |
1,813 | 1,837 | 2,037 | 1,757 | 1,874 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
14,637 | 15,416 | 15,727 | 17,081 | 16,797 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity |
$ | 106,431 | $ | 108,180 | $ | 109,124 | $ | 112,290 | $ | 111,316 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
(1) | The liabilities held for sale related to the lifestyle protection insurance business (prior to its sale on December 1, 2015) and the European mortgage insurance business (prior to its sale) have been segregated in the consolidated balance sheets. The major liability categories for liabilities held for sale were as follows: |
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
||||||||||||||||
LIABILITIES |
||||||||||||||||||||
Policyholder account balances |
$ | | $ | 9 | $ | 10 | $ | 10 | $ | 11 | ||||||||||
Liability for policy and contract claims |
56 | 164 | 162 | 153 | 162 | |||||||||||||||
Unearned premiums |
58 | 471 | 478 | 465 | 501 | |||||||||||||||
Other liabilities |
12 | 312 | 305 | 286 | 370 | |||||||||||||||
Deferred tax liability |
1 | 30 | 30 | 47 | 50 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities held for sale |
$ | 127 | $ | 986 | $ | 985 | $ | 961 | $ | 1,094 | ||||||||||
|
|
|
|
|
|
|
|
|
|
11
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Consolidated Balance Sheet by Segment
(amounts in millions)
December 31, 2015 | ||||||||||||||||||||||||||||
U.S. Mortgage Insurance |
Canada Mortgage Insurance |
Australia Mortgage Insurance |
U.S. Life Insurance |
Runoff | Corporate and Other(1) |
Total | ||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||
Cash and investments |
$ | 2,227 | $ | 4,295 | $ | 2,886 | $ | 60,788 | $ | 2,862 | $ | 2,688 | $ | 75,746 | ||||||||||||||
Deferred acquisition costs and intangible assets |
32 | 123 | 56 | 4,251 | 285 | 8 | 4,755 | |||||||||||||||||||||
Reinsurance recoverable |
6 | | | 16,415 | 824 | | 17,245 | |||||||||||||||||||||
Deferred tax and other assets |
634 | 102 | 45 | (1,924 | ) | 261 | 1,557 | 675 | ||||||||||||||||||||
Separate account assets |
| | | | 7,883 | | 7,883 | |||||||||||||||||||||
Assets held for sale |
| | | | | 127 | 127 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total assets |
$ | 2,899 | $ | 4,520 | $ | 2,987 | $ | 79,530 | $ | 12,115 | $ | 4,380 | $ | 106,431 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||||||
Future policy benefits |
$ | | $ | | $ | | $ | 36,471 | $ | 4 | $ | | $ | 36,475 | ||||||||||||||
Policyholder account balances |
| | | 23,009 | 3,200 | | 26,209 | |||||||||||||||||||||
Liability for policy and contract claims |
849 | 87 | 165 | 6,969 | 18 | 7 | 8,095 | |||||||||||||||||||||
Unearned premiums |
258 | 1,460 | 963 | 621 | 6 | | 3,308 | |||||||||||||||||||||
Non-recourse funding obligations |
| | | 1,950 | | (30 | ) | 1,920 | ||||||||||||||||||||
Deferred tax and other liabilities |
89 | 170 | 152 | 659 | 290 | 1,668 | 3,028 | |||||||||||||||||||||
Borrowings and capital securities |
| 313 | 178 | | 10 | 4,248 | 4,749 | |||||||||||||||||||||
Separate account liabilities |
| | | | 7,883 | | 7,883 | |||||||||||||||||||||
Liabilities held for sale |
| | | | | 127 | 127 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities |
1,196 | 2,030 | 1,458 | 69,679 | 11,411 | 6,020 | 91,794 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Equity: |
||||||||||||||||||||||||||||
Allocated equity, excluding accumulated other comprehensive income (loss) |
1,701 | 1,637 | 662 | 6,646 | 725 | (1,557 | ) | 9,814 | ||||||||||||||||||||
Allocated accumulated other comprehensive income (loss) |
2 | (194 | ) | 101 | 3,205 | (21 | ) | (83 | ) | 3,010 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Genworth Financial, Inc.s stockholders equity |
1,703 | 1,443 | 763 | 9,851 | 704 | (1,640 | ) | 12,824 | ||||||||||||||||||||
Noncontrolling interests |
| 1,047 | 766 | | | | 1,813 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total equity |
1,703 | 2,490 | 1,529 | 9,851 | 704 | (1,640 | ) | 14,637 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities and equity |
$ | 2,899 | $ | 4,520 | $ | 2,987 | $ | 79,530 | $ | 12,115 | $ | 4,380 | $ | 106,431 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes inter-segment eliminations and other businesses that are managed outside the operating segments. |
12
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Consolidated Balance Sheet by Segment
(amounts in millions)
September 30, 2015 | ||||||||||||||||||||||||||||
U.S. Mortgage Insurance |
Canada Mortgage Insurance |
Australia Mortgage Insurance |
U.S. Life Insurance |
Runoff | Corporate and Other(1) |
Total | ||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||
Cash and investments |
$ | 2,209 | $ | 4,306 | $ | 2,893 | $ | 61,322 | $ | 2,742 | $ | 2,815 | $ | 76,287 | ||||||||||||||
Deferred acquisition costs and intangible assets |
29 | 125 | 42 | 4,254 | 280 | 8 | 4,738 | |||||||||||||||||||||
Reinsurance recoverable |
6 | | | 16,420 | 829 | | 17,255 | |||||||||||||||||||||
Other assets |
38 | 56 | 10 | 335 | 18 | 66 | 523 | |||||||||||||||||||||
Separate account assets |
| | | | 7,893 | | 7,893 | |||||||||||||||||||||
Assets held for sale |
| | | | | 1,484 | 1,484 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total assets |
$ | 2,282 | $ | 4,487 | $ | 2,945 | $ | 82,331 | $ | 11,762 | $ | 4,373 | $ | 108,180 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||||||
Future policy benefits |
$ | | $ | | $ | | $ | 36,468 | $ | 4 | $ | | $ | 36,472 | ||||||||||||||
Policyholder account balances |
| | | 22,786 | 3,214 | | 26,000 | |||||||||||||||||||||
Liability for policy and contract claims |
953 | 83 | 156 | 6,791 | 18 | 8 | 8,009 | |||||||||||||||||||||
Unearned premiums |
240 | 1,467 | 956 | 613 | 5 | | 3,281 | |||||||||||||||||||||
Non-recourse funding obligations |
| | | 1,967 | | (30 | ) | 1,937 | ||||||||||||||||||||
Deferred tax and other liabilities |
(565 | ) | 82 | 129 | 3,512 | (1 | ) | 268 | 3,425 | |||||||||||||||||||
Borrowings and capital securities |
| 324 | 171 | | 11 | 4,255 | 4,761 | |||||||||||||||||||||
Separate account liabilities |
| | | | 7,893 | | 7,893 | |||||||||||||||||||||
Liabilities held for sale |
| | | | | 986 | 986 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities |
628 | 1,956 | 1,412 | 72,137 | 11,144 | 5,487 | 92,764 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Equity: |
||||||||||||||||||||||||||||
Allocated equity, excluding accumulated other comprehensive income (loss) |
1,642 | 1,616 | 700 | 6,485 | 634 | (976 | ) | 10,101 | ||||||||||||||||||||
Allocated accumulated other comprehensive income (loss) |
12 | (151 | ) | 62 | 3,709 | (16 | ) | (138 | ) | 3,478 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Genworth Financial, Inc.s stockholders equity |
1,654 | 1,465 | 762 | 10,194 | 618 | (1,114 | ) | 13,579 | ||||||||||||||||||||
Noncontrolling interests |
| 1,066 | 771 | | | | 1,837 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total equity |
1,654 | 2,531 | 1,533 | 10,194 | 618 | (1,114 | ) | 15,416 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities and equity |
$ | 2,282 | $ | 4,487 | $ | 2,945 | $ | 82,331 | $ | 11,762 | $ | 4,373 | $ | 108,180 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes inter-segment eliminations and other businesses that are managed outside the operating segments. |
13
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Deferred Acquisition Costs Rollforward
(amounts in millions)
U.S. Mortgage Insurance |
Canada Mortgage Insurance |
Australia Mortgage Insurance |
U.S. Life Insurance(1) |
Runoff(2) | Corporate and Other |
Total | ||||||||||||||||||||||
Unamortized balance as of September 30, 2015 |
$ | 21 | $ | 109 | $ | 35 | $ | 4,253 | $ | 269 | $ | | $ | 4,687 | ||||||||||||||
Costs deferred |
3 | 12 | 3 | 49 | | | 67 | |||||||||||||||||||||
Amortization, net of interest accretion |
(2 | ) | (9 | ) | (4 | ) | (170 | ) | 3 | | (182 | ) | ||||||||||||||||
Impact of foreign currency translation |
| (4 | ) | 1 | | | | (3 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Unamortized balance as of December 31, 2015 |
22 | 108 | 35 | 4,132 | 272 | | 4,569 | |||||||||||||||||||||
Effect of accumulated net unrealized investment (gains) losses |
| | | (169 | ) | (2 | ) | | (171 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as of December 31, 2015 |
$ | 22 | $ | 108 | $ | 35 | $ | 3,963 | $ | 270 | $ | | $ | 4,398 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Amortization, net of interest accretion, included $2 million of amortization related to net investment gains for the policyholder account balances. |
(2) | Amortization, net of interest accretion, included $8 million of amortization related to net investment gains for the policyholder account balances. |
14
U.S. Mortgage Insurance Segment
15
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income (Loss) and SalesU.S. Mortgage Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 153 | $ | 146 | $ | 153 | $ | 150 | $ | 602 | $ | 151 | $ | 146 | $ | 144 | $ | 137 | $ | 578 | ||||||||||||||||||||
Net investment income |
14 | 12 | 13 | 19 | 58 | 11 | 19 | 11 | 18 | 59 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
| 1 | | | 1 | | | | | | ||||||||||||||||||||||||||||||
Policy fees and other income |
1 | 2 | | 1 | 4 | 1 | | 1 | | 2 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
168 | 161 | 166 | 170 | 665 | 163 | 165 | 156 | 155 | 639 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
59 | 63 | 50 | 50 | 222 | 91 | 141 | 62 | 63 | 357 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
42 | 38 | 38 | 37 | 155 | 38 | 35 | 34 | 33 | 140 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
3 | 3 | 2 | 2 | 10 | 2 | 1 | 2 | 2 | 7 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
104 | 104 | 90 | 89 | 387 | 131 | 177 | 98 | 98 | 504 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
64 | 57 | 76 | 81 | 278 | 32 | (12 | ) | 58 | 57 | 135 | |||||||||||||||||||||||||||||
Provision (benefit) for income taxes |
23 | 20 | 27 | 29 | 99 | 11 | (10 | ) | 19 | 24 | 44 | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
41 | 37 | 49 | 52 | 179 | 21 | (2 | ) | 39 | 33 | 91 | |||||||||||||||||||||||||||||
ADJUSTMENT TO INCOME (LOSS) FROM CONTINUING OPERATIONS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | 41 | $ | 37 | $ | 49 | $ | 52 | $ | 179 | $ | 21 | $ | (2 | ) | $ | 39 | $ | 33 | $ | 91 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income (loss))(1) |
35.5 | % | 35.4 | % | 35.6 | % | 35.7 | % | 35.6 | % | 32.5 | % | 80.1 | % | 32.4 | % | 42.0 | % | 32.2 | % | ||||||||||||||||||||
SALES: |
||||||||||||||||||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 7,800 | $ | 9,300 | $ | 8,200 | $ | 6,300 | $ | 31,600 | $ | 6,900 | $ | 7,500 | $ | 6,100 | $ | 3,900 | $ | 24,400 | ||||||||||||||||||||
Bulk |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total U.S. Mortgage Insurance NIW |
$ | 7,800 | $ | 9,300 | $ | 8,200 | $ | 6,300 | $ | 31,600 | $ | 6,900 | $ | 7,500 | $ | 6,100 | $ | 3,900 | $ | 24,400 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
(1) | The operating income (loss) effective tax rate for all pages in this financial supplement was 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. |
16
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Flow New Insurance Written MetricsU.S. Mortgage Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | 4Q | 3Q | 2Q | 1Q | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
Flow NIW |
Premium Rate (bps) |
|||||||||||||||||||||||||||||||||||||||||||||||||
Product |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monthly(1) |
$ | 5,900 | 60 | $ | 7,000 | 60 | $ | 6,500 | 60 | $ | 4,400 | 60 | $ | 5,100 | 60 | $ | 6,100 | 59 | $ | 5,300 | 59 | $ | 3,400 | 58 | ||||||||||||||||||||||||||||||||||||||||
Single |
1,900 | 168 | 2,300 | 171 | 1,700 | 172 | 1,900 | 160 | 1,800 | 155 | 1,400 | 194 | 800 | 197 | 500 | 200 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Total Flow |
$ | 7,800 | $ | 9,300 | $ | 8,200 | $ | 6,300 | $ | 6,900 | $ | 7,500 | $ | 6,100 | $ | 3,900 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
Flow NIW |
% of Flow NIW |
|||||||||||||||||||||||||||||||||||||||||||||||||
FICO Scores |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Over 735 |
$ | 4,600 | 59 | % | $ | 5,500 | 59 | % | $ | 5,000 | 61 | % | $ | 3,700 | 59 | % | $ | 4,100 | 59 | % | $ | 4,400 | 59 | % | $ | 3,600 | 59 | % | $ | 2,400 | 61 | % | ||||||||||||||||||||||||||||||||
680735 |
2,500 | 32 | 3,000 | 32 | 2,500 | 30 | 2,100 | 33 | 2,200 | 32 | 2,400 | 32 | 2,000 | 33 | 1,200 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||||
660679(2) |
400 | 5 | 500 | 6 | 400 | 5 | 300 | 5 | 300 | 5 | 400 | 5 | 300 | 5 | 200 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||
620659 |
300 | 4 | 300 | 3 | 300 | 4 | 200 | 3 | 300 | 4 | 300 | 4 | 200 | 3 | 100 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||
<620 |
| | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Total Flow |
$ | 7,800 | 100 | % | $ | 9,300 | 100 | % | $ | 8,200 | 100 | % | $ | 6,300 | 100 | % | $ | 6,900 | 100 | % | $ | 7,500 | 100 | % | $ | 6,100 | 100 | % | $ | 3,900 | 100 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Loan-To-Value Ratio |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
95.01% and above |
$ | 400 | 5 | % | $ | 500 | 5 | % | $ | 400 | 5 | % | $ | 300 | 5 | % | $ | 100 | 2 | % | $ | 200 | 3 | % | $ | 100 | 2 | % | $ | 100 | 3 | % | ||||||||||||||||||||||||||||||||
90.01% to 95.00% |
4,000 | 51 | 4,900 | 53 | 4,200 | 51 | 3,100 | 49 | 3,500 | 51 | 3,900 | 52 | 3,300 | 54 | 1,900 | 49 | ||||||||||||||||||||||||||||||||||||||||||||||||
85.01% to 90.00% |
2,500 | 32 | 3,000 | 32 | 2,600 | 32 | 2,000 | 32 | 2,300 | 33 | 2,400 | 32 | 1,900 | 31 | 1,300 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||||
85.00% and below |
900 | 12 | 900 | 10 | 1,000 | 12 | 900 | 14 | 1,000 | 14 | 1,000 | 13 | 800 | 13 | 600 | 15 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Total Flow |
$ | 7,800 | 100 | % | $ | 9,300 | 100 | % | $ | 8,200 | 100 | % | $ | 6,300 | 100 | % | $ | 6,900 | 100 | % | $ | 7,500 | 100 | % | $ | 6,100 | 100 | % | $ | 3,900 | 100 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Origination |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchase |
$ | 6,500 | 83 | % | $ | 8,100 | 87 | % | $ | 6,500 | 79 | % | $ | 4,300 | 68 | % | $ | 5,300 | 77 | % | $ | 6,400 | 85 | % | $ | 5,100 | 84 | % | $ | 3,000 | 77 | % | ||||||||||||||||||||||||||||||||
Refinance |
1,300 | 17 | 1,200 | 13 | 1,700 | 21 | 2,000 | 32 | 1,600 | 23 | 1,100 | 15 | 1,000 | 16 | 900 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Total Flow |
$ | 7,800 | 100 | % | $ | 9,300 | 100 | % | $ | 8,200 | 100 | % | $ | 6,300 | 100 | % | $ | 6,900 | 100 | % | $ | 7,500 | 100 | % | $ | 6,100 | 100 | % | $ | 3,900 | 100 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|
(1) | Includes loans with annual and split payment types. |
(2) | Loans with unknown FICO scores are included in the 660-679 category. |
17
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Other MetricsU.S. Mortgage Insurance Segment
(dollar amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Net Premiums Written |
$ | 171 | $ | 171 | $ | 170 | $ | 170 | $ | 682 | $ | 171 | $ | 162 | $ | 151 | $ | 144 | $ | 628 | ||||||||||||||||||||
New Risk Written |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 1,964 | $ | 2,364 | $ | 2,040 | $ | 1,557 | $ | 7,925 | $ | 1,703 | $ | 1,878 | $ | 1,521 | $ | 960 | $ | 6,062 | ||||||||||||||||||||
Bulk |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Primary |
1,964 | 2,364 | 2,040 | 1,557 | 7,925 | 1,703 | 1,878 | 1,521 | 960 | 6,062 | ||||||||||||||||||||||||||||||
Pool |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total New Risk Written |
$ | 1,964 | $ | 2,364 | $ | 2,040 | $ | 1,557 | $ | 7,925 | $ | 1,703 | $ | 1,878 | $ | 1,521 | $ | 960 | $ | 6,062 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Primary Insurance In-Force |
$ | 122,400 | $ | 120,400 | $ | 117,100 | $ | 115,200 | $ | 114,400 | $ | 112,400 | $ | 110,500 | $ | 109,100 | ||||||||||||||||||||||||
Risk In-Force |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 30,616 | $ | 30,001 | $ | 29,026 | $ | 28,415 | $ | 28,112 | $ | 27,507 | $ | 26,880 | $ | 26,405 | ||||||||||||||||||||||||
Bulk(1) |
326 | 349 | 360 | 387 | 402 | 419 | 434 | 442 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total Primary |
30,942 | 30,350 | 29,386 | 28,802 | 28,514 | 27,926 | 27,314 | 26,847 | ||||||||||||||||||||||||||||||||
Pool |
120 | 129 | 137 | 142 | 151 | 159 | 163 | 171 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total Risk In-Force |
$ | 31,062 | $ | 30,479 | $ | 29,523 | $ | 28,944 | $ | 28,665 | $ | 28,085 | $ | 27,477 | $ | 27,018 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Primary Risk In-Force That Is GSE Conforming |
96 | % | 97 | % | 97 | % | 97 | % | 97 | % | 97 | % | 97 | % | 97 | % | ||||||||||||||||||||||||
GAAP Basis Expense Ratio(2) |
29 | % | 28 | % | 26 | % | 26 | % | 27 | % | 26 | % | 25 | % | 25 | % | 25 | % | 25 | % | ||||||||||||||||||||
Adjusted Expense Ratio(3) |
26 | % | 24 | % | 23 | % | 23 | % | 24 | % | 23 | % | 23 | % | 23 | % | 24 | % | 23 | % | ||||||||||||||||||||
Flow Persistency |
81 | % | 80 | % | 79 | % | 81 | % | 83 | % | 80 | % | 83 | % | 85 | % | ||||||||||||||||||||||||
Risk To Capital Ratio(4) |
16.3:1 | 14.3:1 | 13.7:1 | 14.1:1 | 14.5:1 | 15.4:1 | 14.6:1 | 18.7:1 | ||||||||||||||||||||||||||||||||
Average Primary Loan Size (in thousands) |
$ | 188 | $ | 186 | $ | 184 | $ | 182 | $ | 181 | $ | 180 | $ | 178 | $ | 176 |
The expense ratios included above were calculated using whole dollars and may be different than the ratios calculated using the rounded numbers included herein.
(1) | As of December 31, 2015, 90% of the bulk risk in-force was related to loans financed by lenders who participated in the mortgage programs sponsored by the Federal Home Loan Banks. |
(2) | The ratio of an insurers general expenses to net earned premiums. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. |
(3) | The ratio of an insurers general expenses to net written premiums. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. |
(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 current period risk to capital ratio is an estimate due to the timing of the filing of statutory statements and is prepared consistent with the presentation of the statutory financial statements in the combined annual statement of the U.S. mortgage insurance business. |
18
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Loss MetricsU.S. Mortgage Insurance Segment
(dollar amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Paid Claims |
||||||||||||||||||||||||||||||||||||||||
Flow |
||||||||||||||||||||||||||||||||||||||||
Direct(1) |
$ | 158 | $ | 98 | $ | 131 | $ | 130 | $ | 517 | $ | 142 | $ | 148 | $ | 148 | $ | 178 | $ | 616 | ||||||||||||||||||||
Assumed(2) |
1 | 3 | 4 | 5 | 13 | 3 | 4 | 6 | 6 | 19 | ||||||||||||||||||||||||||||||
Ceded |
(1 | ) | | (1 | ) | (16 | ) | (18 | ) | (4 | ) | (3 | ) | (4 | ) | (15 | ) | (26 | ) | |||||||||||||||||||||
Loss adjustment expenses |
3 | 3 | 3 | 4 | 13 | 4 | 4 | 4 | 5 | 17 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Flow |
161 | 104 | 137 | 123 | 525 | 145 | 153 | 154 | 174 | 626 | ||||||||||||||||||||||||||||||
Bulk |
1 | 1 | 2 | 2 | 6 | 2 | 2 | 2 | 2 | 8 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Primary |
162 | 105 | 139 | 125 | 531 | 147 | 155 | 156 | 176 | 634 | ||||||||||||||||||||||||||||||
Pool |
1 | | 1 | 1 | 3 | 2 | 1 | 1 | 1 | 5 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Paid Claims |
$ | 163 | $ | 105 | $ | 140 | $ | 126 | $ | 534 | $ | 149 | $ | 156 | $ | 157 | $ | 177 | $ | 639 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Paid Claim (in thousands)(3) |
$ | 63.6 | $ | 54.0 | $ | 50.8 | $ | 46.5 | $ | 46.6 | $ | 47.6 | $ | 47.2 | $ | 43.6 | ||||||||||||||||||||||||
Average Reserve Per Delinquency (in thousands) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 27.2 | $ | 29.4 | $ | 30.6 | $ | 31.0 | $ | 30.2 | $ | 30.7 | $ | 30.0 | $ | 30.3 | ||||||||||||||||||||||||
Bulk loans with established reserve |
19.9 | 20.0 | 21.5 | 21.2 | 20.4 | 20.5 | 22.5 | 19.2 | ||||||||||||||||||||||||||||||||
Bulk loans with no reserve(4) |
| | | | | | | | ||||||||||||||||||||||||||||||||
Reserves: |
||||||||||||||||||||||||||||||||||||||||
Flow direct case |
$ | 775 | $ | 870 | $ | 909 | $ | 992 | $ | 1,065 | $ | 1,122 | $ | 1,083 | $ | 1,172 | ||||||||||||||||||||||||
Bulk direct case |
17 | 17 | 18 | 20 | 21 | 22 | 24 | 25 | ||||||||||||||||||||||||||||||||
Assumed(2) |
8 | 9 | 12 | 15 | 21 | 21 | 24 | 29 | ||||||||||||||||||||||||||||||||
All other(5) |
49 | 57 | 57 | 60 | 73 | 74 | 125 | 129 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total Reserves |
$ | 849 | $ | 953 | $ | 996 | $ | 1,087 | $ | 1,180 | $ | 1,239 | $ | 1,256 | $ | 1,355 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Beginning Reserves |
$ | 953 | $ | 996 | $ | 1,087 | $ | 1,180 | $ | 1,180 | $ | 1,239 | $ | 1,256 | $ | 1,355 | $ | 1,482 | $ | 1,482 | ||||||||||||||||||||
Paid claims(1) |
(164 | ) | (105 | ) | (141 | ) | (142 | ) | (552 | ) | (153 | ) | (158 | ) | (162 | ) | (192 | ) | (665 | ) | ||||||||||||||||||||
Increase in reserves |
60 | 62 | 50 | 49 | 221 | 94 | 141 | 63 | 65 | 363 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Ending Reserves |
$ | 849 | $ | 953 | $ | 996 | $ | 1,087 | $ | 849 | $ | 1,180 | $ | 1,239 | $ | 1,256 | $ | 1,355 | $ | 1,180 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Beginning Reinsurance Recoverable(6) |
$ | 6 | $ | 6 | $ | 7 | $ | 24 | $ | 24 | $ | 25 | $ | 27 | $ | 31 | $ | 44 | $ | 44 | ||||||||||||||||||||
Ceded paid claims |
(1 | ) | | (1 | ) | (16 | ) | (18 | ) | (4 | ) | (2 | ) | (5 | ) | (15 | ) | (26 | ) | |||||||||||||||||||||
Increase in recoverable |
| | | (1 | ) | (1 | ) | 3 | | 1 | 2 | 6 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Ending Reinsurance Recoverable |
$ | 5 | $ | 6 | $ | 6 | $ | 7 | $ | 5 | $ | 24 | $ | 25 | $ | 27 | $ | 31 | $ | 24 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Loss Ratio(7) |
39 | % | 43 | % | 33 | % | 33 | % | 37 | % | 61 | % | 97 | % | 43 | % | 46 | % | 62 | % |
The loss ratio included above was calculated using whole dollars and may be different than the ratio calculated using the rounded numbers included herein.
(1) | Direct paid claims and paid claims in the fourth quarter of 2015 include payment of a previously disclosed negotiated servicer settlement reached in 2014 and payment in relation to an agreement on non-performing loans. |
(2) | Assumed is comprised of reinsurance arrangements with state governmental housing finance agencies. |
(3) | Average paid claim in the fourth quarter of 2015 reflects the non-recurring payment to extinguish the risk on prior paid claims pursuant to a previously disclosed servicer settlement reached in 2014. |
(4) | Reserves were not established on loans where the company was in a secondary loss position due to an existing deductible and the company believes currently have no risk for claim. |
(5) | Other includes loss adjustment expenses, pool and incurred but not reported reserves. |
(6) | Reinsurance recoverable excludes ceded unearned premium recoveries and amounts for which cash proceeds have not yet been received. |
(7) | The ratio of incurred losses and loss adjustment expenses to net earned premiums. Lender settlements of $53 million in the third quarter of 2014 increased the loss ratio by 37 percentage points and 9 percentage points for the three months ended September 30, 2014 and the twelve months ended December 31, 2014, respectively. |
19
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Delinquency MetricsU.S. Mortgage Insurance Segment
(dollar amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Number of Primary Delinquencies |
||||||||||||||||||||||||||||||||||||||||
Flow |
30,416 | 31,678 | 31,876 | 34,220 | 38,177 | 39,485 | 40,897 | 43,733 | ||||||||||||||||||||||||||||||||
Bulk loans with an established reserve |
889 | 917 | 908 | 984 | 1,109 | 1,147 | 1,147 | 1,434 | ||||||||||||||||||||||||||||||||
Bulk loans with no reserve(1) |
358 | 394 | 415 | 461 | 500 | 515 | 561 | 694 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total Number of Primary Delinquencies |
31,663 | 32,989 | 33,199 | 35,665 | 39,786 | 41,147 | 42,605 | 45,861 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Beginning Number of Primary Delinquencies |
32,989 | 33,199 | 35,665 | 39,786 | 39,786 | 41,147 | 42,605 | 45,861 | 51,459 | 51,459 | ||||||||||||||||||||||||||||||
New delinquencies |
10,043 | 10,192 | 9,061 | 9,554 | 38,850 | 10,826 | 11,574 | 10,568 | 12,100 | 45,068 | ||||||||||||||||||||||||||||||
Delinquency cures |
(8,835 | ) | (8,484 | ) | (8,800 | ) | (10,988 | ) | (37,107 | ) | (9,030 | ) | (9,790 | ) | (10,545 | ) | (13,678 | ) | (43,043 | ) | ||||||||||||||||||||
Paid claims |
(2,534 | ) | (1,918 | ) | (2,727 | ) | (2,687 | ) | (9,866 | ) | (3,157 | ) | (3,242 | ) | (3,279 | ) | (4,020 | ) | (13,698 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Ending Number of Primary Delinquencies |
31,663 | 32,989 | 33,199 | 35,665 | 31,663 | 39,786 | 41,147 | 42,605 | 45,861 | 39,786 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Composition of Cures |
||||||||||||||||||||||||||||||||||||||||
Reported delinquent and cured-intraquarter |
1,740 | 1,805 | 1,658 | 2,271 | 1,434 | 2,093 | 1,993 | 3,141 | ||||||||||||||||||||||||||||||||
Number of missed payments delinquent prior to cure: |
||||||||||||||||||||||||||||||||||||||||
3 payments or less |
5,005 | 4,630 | 4,260 | 6,112 | 5,340 | 5,202 | 5,335 | 7,252 | ||||||||||||||||||||||||||||||||
4 - 11 payments |
1,330 | 1,487 | 2,250 | 1,912 | 1,613 | 1,772 | 2,253 | 2,391 | ||||||||||||||||||||||||||||||||
12 payments or more |
760 | 562 | 632 | 693 | 643 | 723 | 964 | 894 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
8,835 | 8,484 | 8,800 | 10,988 | 9,030 | 9,790 | 10,545 | 13,678 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Primary Delinquencies by Missed Payment Status |
||||||||||||||||||||||||||||||||||||||||
3 payments or less |
10,487 | 10,226 | 9,432 | 9,271 | 11,318 | 11,478 | 11,228 | 11,351 | ||||||||||||||||||||||||||||||||
4 - 11 payments |
7,577 | 7,376 | 7,824 | 9,086 | 9,684 | 9,610 | 9,913 | 11,463 | ||||||||||||||||||||||||||||||||
12 payments or more |
13,599 | 15,387 | 15,943 | 17,308 | 18,784 | 20,059 | 21,464 | 23,047 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Primary Delinquencies |
31,663 | 32,989 | 33,199 | 35,665 | 39,786 | 41,147 | 42,605 | 45,861 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||
Flow Delinquencies and Percentage Reserved by Payment Status |
Delinquencies | Direct Case Reserves(2) |
Risk In-Force | Reserves as % of Risk In-Force |
||||||||||||||||||||||||||||||||||||
3 payments or less in default |
10,103 | $ | 52 | $ | 405 | 13 | % | |||||||||||||||||||||||||||||||||
4 - 11 payments in default |
7,366 | 180 | 307 | 59 | % | |||||||||||||||||||||||||||||||||||
12 payments or more in default |
12,947 | 543 | 638 | 85 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Total |
30,416 | $ | 775 | $ | 1,350 | 57 | % | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
Flow Delinquencies and Percentage Reserved by Payment Status |
Delinquencies | Direct Case Reserves(2) |
Risk In-Force | Reserves as % of Risk In-Force |
||||||||||||||||||||||||||||||||||||
3 payments or less in default |
10,849 | $ | 76 | $ | 426 | 18 | % | |||||||||||||||||||||||||||||||||
4 - 11 payments in default |
9,368 | 238 | 383 | 62 | % | |||||||||||||||||||||||||||||||||||
12 payments or more in default |
17,960 | 751 | 895 | 84 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Total |
38,177 | $ | 1,065 | $ | 1,704 | 63 | % | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
(1) | Reserves were not established on loans where the company was in a secondary loss position due to an existing deductible and the company believes currently have no risk for claim. |
(2) | Direct flow case reserves exclude loss adjustment expenses, incurred but not reported and reinsurance reserves. |
20
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Portfolio Quality MetricsU.S. Mortgage Insurance Segment
2015 | 2014 | |||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | 4Q | 3Q | 2Q | 1Q | |||||||||||||||||||||||||
Primary Loans |
||||||||||||||||||||||||||||||||
Primary loans in-force |
651,668 | 647,126 | 636,640 | 631,591 | 630,852 | 624,850 | 620,415 | 618,442 | ||||||||||||||||||||||||
Primary delinquent loans |
31,663 | 32,989 | 33,199 | 35,665 | 39,786 | 41,147 | 42,605 | 45,861 | ||||||||||||||||||||||||
Primary delinquency rate |
4.86 | % | 5.10 | % | 5.21 | % | 5.65 | % | 6.31 | % | 6.59 | % | 6.87 | % | 7.42 | % | ||||||||||||||||
Flow loans in-force |
627,349 | 620,430 | 608,615 | 601,472 | 599,206 | 591,823 | 585,719 | 582,553 | ||||||||||||||||||||||||
Flow delinquent loans |
30,416 | 31,678 | 31,876 | 34,220 | 38,177 | 39,485 | 40,897 | 43,733 | ||||||||||||||||||||||||
Flow delinquency rate |
4.85 | % | 5.11 | % | 5.24 | % | 5.69 | % | 6.37 | % | 6.67 | % | 6.98 | % | 7.51 | % | ||||||||||||||||
Bulk loans in-force |
24,319 | 26,696 | 28,025 | 30,119 | 31,646 | 33,027 | 34,696 | 35,889 | ||||||||||||||||||||||||
Bulk delinquent loans |
1,247 | 1,311 | 1,323 | 1,445 | 1,609 | 1,662 | 1,708 | 2,128 | ||||||||||||||||||||||||
Bulk delinquency rate |
5.13 | % | 4.91 | % | 4.72 | % | 4.80 | % | 5.08 | % | 5.03 | % | 4.92 | % | 5.93 | % | ||||||||||||||||
A minus and sub-prime loans in-force |
28,332 | 29,745 | 31,051 | 33,805 | 33,529 | 34,825 | 36,219 | 37,714 | ||||||||||||||||||||||||
A minus and sub-prime delinquent loans |
6,448 | 6,642 | 6,530 | 7,019 | 7,851 | 8,017 | 8,238 | 8,789 | ||||||||||||||||||||||||
A minus and sub-prime delinquency rate |
22.76 | % | 22.33 | % | 21.03 | % | 20.76 | % | 23.42 | % | 23.02 | % | 22.74 | % | 23.30 | % | ||||||||||||||||
Pool Loans |
||||||||||||||||||||||||||||||||
Pool loans in-force |
6,620 | 7,284 | 7,709 | 7,979 | 8,282 | 10,125 | 10,336 | 10,710 | ||||||||||||||||||||||||
Pool delinquent loans |
386 | 426 | 447 | 468 | 521 | 549 | 546 | 575 | ||||||||||||||||||||||||
Pool delinquency rate |
5.83 | % | 5.85 | % | 5.80 | % | 5.87 | % | 6.29 | % | 5.42 | % | 5.28 | % | 5.37 | % | ||||||||||||||||
Primary Risk In-Force by Credit Quality |
||||||||||||||||||||||||||||||||
Over 735 |
53 | % | 52 | % | 52 | % | 52 | % | 51 | % | 51 | % | 51 | % | 50 | % | ||||||||||||||||
680-735 |
31 | % | 31 | % | 31 | % | 31 | % | 31 | % | 30 | % | 30 | % | 30 | % | ||||||||||||||||
660-679(1) |
7 | % | 7 | % | 7 | % | 7 | % | 7 | % | 7 | % | 7 | % | 8 | % | ||||||||||||||||
620-659 |
7 | % | 7 | % | 7 | % | 7 | % | 8 | % | 8 | % | 8 | % | 8 | % | ||||||||||||||||
< 620 |
2 | % | 3 | % | 3 | % | 3 | % | 3 | % | 4 | % | 4 | % | 4 | % |
(1) | Loans with unknown FICO scores are included in the 660-679 category. |
21
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Portfolio Quality MetricsU.S. Mortgage Insurance Segment
(dollar amounts in millions)
December 31, 2015 | ||||||||||||||||||||||||||||
Policy Year |
Average Rate(1) |
% of Total Reserves(2) |
Primary Insurance In-Force |
% of Total | Primary Risk In-Force |
% of Total | Deliquency Rate |
|||||||||||||||||||||
2004 and prior |
6.06 | % | 11.9 | % | $ | 4,004 | 3.3 | % | $ | 901 | 2.9 | % | 14.91 | % | ||||||||||||||
2005 |
5.66 | % | 11.7 | 3,539 | 2.9 | 959 | 3.1 | 13.88 | % | |||||||||||||||||||
2006 |
5.86 | % | 17.5 | 5,817 | 4.7 | 1,511 | 4.9 | 13.86 | % | |||||||||||||||||||
2007 |
5.77 | % | 37.7 | 14,873 | 12.1 | 3,744 | 12.1 | 12.39 | % | |||||||||||||||||||
2008 |
5.30 | % | 16.8 | 12,744 | 10.4 | 3,230 | 10.4 | 6.84 | % | |||||||||||||||||||
2009 |
4.95 | % | 0.6 | 1,814 | 1.5 | 423 | 1.4 | 2.14 | % | |||||||||||||||||||
2010 |
4.69 | % | 0.6 | 2,291 | 1.9 | 575 | 1.9 | 1.77 | % | |||||||||||||||||||
2011 |
4.52 | % | 0.5 | 3,257 | 2.7 | 835 | 2.7 | 1.37 | % | |||||||||||||||||||
2012 |
3.82 | % | 0.6 | 8,321 | 6.8 | 2,163 | 7.0 | 0.66 | % | |||||||||||||||||||
2013 |
4.00 | % | 0.8 | 14,630 | 12.0 | 3,755 | 12.1 | 0.59 | % | |||||||||||||||||||
2014 |
4.40 | % | 1.1 | 20,219 | 16.5 | 5,106 | 16.5 | 0.55 | % | |||||||||||||||||||
2015 |
4.10 | % | 0.2 | 30,866 | 25.2 | 7,740 | 25.0 | 0.13 | % | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
4.77 | % | 100.0 | % | $ | 122,375 | 100.0 | % | $ | 30,942 | 100.0 | % | 4.86 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
December 31, 2015 | September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||||||
Primary Risk In-Force |
Primary Delinquency Rate |
Primary Risk In-Force |
Primary Delinquency Rate |
Primary Risk In-Force |
Primary Delinquency Rate |
|||||||||||||||||||||||
Lender concentration (by original applicant) |
$ | 30,942 | 4.86 | % | $ | 30,350 | 5.10 | % | $ | 28,514 | 6.31 | % | ||||||||||||||||
Top 10 lenders |
11,536 | 6.47 | % | 11,774 | 6.68 | % | 12,306 | 7.65 | % | |||||||||||||||||||
Top 20 lenders |
14,201 | 5.68 | % | 14,233 | 5.93 | % | 14,322 | 7.47 | % | |||||||||||||||||||
Loan-to-value ratio |
||||||||||||||||||||||||||||
95.01% and above |
$ | 6,309 | 8.17 | % | $ | 6,429 | 8.15 | % | $ | 6,763 | 9.07 | % | ||||||||||||||||
90.01% to 95.00% |
14,425 | 3.36 | % | 13,841 | 3.66 | % | 12,008 | 4.99 | % | |||||||||||||||||||
80.01% to 90.00% |
9,900 | 4.57 | % | 9,761 | 4.85 | % | 9,383 | 6.03 | % | |||||||||||||||||||
80.00% and below |
308 | 3.39 | % | 319 | 3.44 | % | 360 | 3.55 | % | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
Total |
$ | 30,942 | 4.86 | % | $ | 30,350 | 5.10 | % | $ | 28,514 | 6.31 | % | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
Loan grade |
||||||||||||||||||||||||||||
Prime |
$ | 29,874 | 4.05 | % | $ | 29,233 | 4.27 | % | $ | 27,262 | 5.35 | % | ||||||||||||||||
A minus and sub-prime |
1,068 | 22.76 | % | 1,117 | 22.33 | % | 1,252 | 23.42 | % | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
Total |
$ | 30,942 | 4.86 | % | $ | 30,350 | 5.10 | % | $ | 28,514 | 6.31 | % | ||||||||||||||||
|
|
|
|
|
|
(1) | Average Annual Mortgage Interest Rate. |
(2) | Total reserves were $849 million as of December 31, 2015. |
22
Canada Mortgage Insurance Segment
23
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income and SalesCanada Mortgage Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 115 | $ | 116 | $ | 116 | $ | 119 | $ | 466 | $ | 127 | $ | 130 | $ | 128 | $ | 130 | $ | 515 | ||||||||||||||||||||
Net investment income |
31 | 32 | 33 | 34 | 130 | 38 | 39 | 39 | 39 | 155 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
(11 | ) | (23 | ) | 20 | (18 | ) | (32 | ) | (7 | ) | (4 | ) | 12 | (3 | ) | (2 | ) | ||||||||||||||||||||||
Policy fees and other income |
| (1 | ) | | 1 | | | (2 | ) | 1 | 2 | 1 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
135 | 124 | 169 | 136 | 564 | 158 | 163 | 180 | 168 | 669 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
26 | 24 | 21 | 25 | 96 | 33 | 28 | 15 | 26 | 102 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
16 | 16 | 22 | 12 | 66 | 23 | 18 | 28 | 21 | 90 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
9 | 9 | 9 | 9 | 36 | 9 | 10 | 9 | 10 | 38 | ||||||||||||||||||||||||||||||
Interest expense |
4 | 5 | 4 | 5 | 18 | 5 | 5 | 6 | 5 | 21 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
55 | 54 | 56 | 51 | 216 | 70 | 61 | 58 | 62 | 251 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
80 | 70 | 113 | 85 | 348 | 88 | 102 | 122 | 106 | 418 | ||||||||||||||||||||||||||||||
Provision for income taxes |
20 | 17 | 31 | 22 | 90 | 24 | 24 | 32 | 31 | 111 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
60 | 53 | 82 | 63 | 258 | 64 | 78 | 90 | 75 | 307 | ||||||||||||||||||||||||||||||
Less: net income attributable to noncontrolling interests |
27 | 24 | 38 | 29 | 118 | 30 | 34 | 41 | 35 | 140 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.S COMMON STOCKHOLDERS |
33 | 29 | 44 | 34 | 140 | 34 | 44 | 49 | 40 | 167 | ||||||||||||||||||||||||||||||
ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.S COMMON STOCKHOLDERS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
4 | 9 | (7 | ) | 6 | 12 | 2 | 2 | (4 | ) | 1 | 1 | ||||||||||||||||||||||||||||
(Gains) losses on early extinguishment of debt, net |
| | | | | | | 2 | | 2 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME(1) |
$ | 37 | $ | 38 | $ | 37 | $ | 40 | $ | 152 | $ | 36 | $ | 46 | $ | 47 | $ | 41 | $ | 170 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Effective tax rate (operating income) |
27.1 | % | 27.2 | % | 27.3 | % | 27.9 | % | 27.4 | % | 29.4 | % | 21.2 | % | 26.3 | % | 31.6 | % | 27.1 | % | ||||||||||||||||||||
SALES: |
||||||||||||||||||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 4,700 | $ | 6,600 | $ | 5,400 | $ | 3,300 | $ | 20,000 | $ | 5,500 | $ | 6,800 | $ | 5,000 | $ | 2,900 | $ | 20,200 | ||||||||||||||||||||
Bulk |
7,300 | 4,800 | 3,300 | 5,000 | 20,400 | 2,300 | 5,600 | 7,500 | 2,900 | 18,300 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Canada NIW(2) |
$ | 12,000 | $ | 11,400 | $ | 8,700 | $ | 8,300 | $ | 40,400 | $ | 7,800 | $ | 12,400 | $ | 12,500 | $ | 5,800 | $ | 38,500 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(1) | Net operating income for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $45 million and $177 million for the three and twelve months ended December 31, 2015, respectively. |
(2) | New insurance written for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $14,100 million and $46,400 million for the three and twelve months ended December 31, 2015, respectively. |
24
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Selected Key Performance MeasuresCanada Mortgage Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Net Premiums Written |
$ | 162 | $ | 204 | $ | 166 | $ | 109 | $ | 641 | $ | 160 | $ | 200 | $ | 146 | $ | 77 | $ | 583 | ||||||||||||||||||||
Loss Ratio(1) |
23 | % | 21 | % | 17 | % | 22 | % | 21 | % | 26 | % | 21 | % | 12 | % | 20 | % | 20 | % | ||||||||||||||||||||
GAAP Basis Expense Ratio(2) |
22 | % | 22 | % | 27 | % | 18 | % | 22 | % | 26 | % | 22 | % | 29 | % | 23 | % | 25 | % | ||||||||||||||||||||
Adjusted Expense Ratio(3) |
15 | % | 12 | % | 19 | % | 20 | % | 16 | % | 20 | % | 14 | % | 26 | % | 39 | % | 22 | % | ||||||||||||||||||||
Primary Insurance In-Force(4) |
$ | 292,600 | $ | 292,000 | $ | 300,900 | $ | 288,800 | $ | 306,600 | $ | 310,800 | $ | 314,500 | $ | 291,900 | ||||||||||||||||||||||||
Primary Risk In-Force(5) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 74,300 | $ | 75,500 | $ | 78,500 | $ | 75,700 | $ | 81,300 | $ | 82,600 | $ | 84,500 | $ | 80,100 | ||||||||||||||||||||||||
Bulk |
28,100 | 26,700 | 26,800 | 25,400 | 26,000 | 26,200 | 25,600 | 22,100 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
$ | 102,400 | $ | 102,200 | $ | 105,300 | $ | 101,100 | $ | 107,300 | $ | 108,800 | $ | 110,100 | $ | 102,200 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Risk In-Force by Loan-To-Value Ratio(6) | December 31, 2015 | September 30, 2015 | ||||||||||||||||||||||||||||||||||||||
Primary | Flow | Bulk | Primary | Flow | Bulk | |||||||||||||||||||||||||||||||||||
95.01% and above |
$ | 35,570 | $ | 35,570 | $ | | $ | 35,931 | $ | 35,931 | $ | | ||||||||||||||||||||||||||||
90.01% to 95.00% |
22,338 | 22,338 | | 22,766 | 22,766 | | ||||||||||||||||||||||||||||||||||
80.01% to 90.00% |
13,630 | |
13,627 |
|
3 | 13,978 | 13,975 | 3 | ||||||||||||||||||||||||||||||||
80.00% and below |
30,873 | 2,729 | 28,144 | 29,541 | 2,790 | 26,751 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 102,411 | $ |
74,264 |
|
$ | 28,147 | $ | 102,216 | $ | 75,462 | $ | 26,754 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The loss and expense ratios included above were calculated using whole dollars and may be different than the ratios calculated using the rounded numbers included herein.
Amounts may not total due to rounding
(1) | The ratio of incurred losses and loss adjustment expenses to net earned premiums. |
(2) | The ratio of an insurers general expenses to net earned premiums. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. The debt early redemption payment of $6 million in the second quarter of 2014 unfavorably impacted the GAAP basis expense ratio for the three months ended June 30, 2014 and the twelve months ended December 31, 2014 by five percentage points and one percentage point, respectively. |
(3) | The ratio of an insurers general expenses to net premiums written. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. The debt early redemption payment of $6 million in the second quarter of 2014 unfavorably impacted the adjusted expense ratio for the three months ended June 30, 2014 and the twelve months ended December 31, 2014 by five percentage points and one percentage point, respectively. |
(4) | As part of an ongoing effort to improve the estimate of outstanding insurance exposure, the company is receiving updated outstanding balances in Canada from most of its customers. As a result, the company estimates that the outstanding balance of insured mortgages was approximately $138.0 billion, $142.0 billion, $137.0 billion, $145.0 billion, $148.0 billion, $152.0 billion and $141.0 billion as of September 30, 2015, June 30, 2015, March 31, 2015, December 31, 2014, September 30, 2014, June 30, 2014 and March 31, 2014. This is based on the extrapolation of the amounts reported by lenders to the entire insured population. |
(5) | The business currently provides 100% coverage on the majority of the loans the company insures. For the purpose of representing the risk in-force, Canada has 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 the highest expected average per-claim payment for any one underwriting year over the life of the business. This factor was 35% for all periods presented. |
(6) | Loan amount in loan-to-value ratio calculation includes capitalized premiums, where applicable. |
25
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Selected Key Performance MeasuresCanada Mortgage Insurance Segment
(dollar amounts in millions)
Primary Insurance |
December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | |||||||||||||||||||
Insured loans in-force(1),(2) |
1,835,916 | 1,785,541 | 1,737,083 | 1,704,483 | 1,673,505 | |||||||||||||||||||
Insured delinquent loans |
1,829 | 1,715 | 1,666 | 1,792 | 1,756 | |||||||||||||||||||
Insured delinquency rate(2),(3) |
0.10 | % | 0.10 | % | 0.10 | % | 0.11 | % | 0.10 | % | ||||||||||||||
Flow loans in-force(1) |
1,331,773 | 1,313,034 | 1,287,744 | 1,266,626 | 1,255,050 | |||||||||||||||||||
Flow delinquent loans |
1,550 | 1,449 | 1,435 | 1,532 | 1,493 | |||||||||||||||||||
Flow delinquency rate(3) |
0.12 | % | 0.11 | % | 0.11 | % | 0.12 | % | 0.12 | % | ||||||||||||||
Bulk loans in-force(1) |
504,143 | 472,507 | 449,339 | 437,857 | 418,455 | |||||||||||||||||||
Bulk delinquent loans |
279 | 266 | 231 | 260 | 263 | |||||||||||||||||||
Bulk delinquency rate(3) |
0.06 | % | 0.06 | % | 0.05 | % | 0.06 | % | 0.06 | % | ||||||||||||||
Loss Metrics |
December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | |||||||||||||||||||
Beginning Reserves |
$ | 83 | $ | 85 | $ | 85 | $ | 91 | $ | 89 | ||||||||||||||
Paid claims(4) |
(18 | ) | (20 | ) | (21 | ) | (22 | ) | (24 | ) | ||||||||||||||
Increase in reserves |
25 | 23 | 19 | 24 | 29 | |||||||||||||||||||
Impact of changes in foreign exchange rates |
(3 | ) | (5 | ) | 2 | (8 | ) | (3 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Ending Reserves |
$ | 87 | $ | 83 | $ | 85 | $ | 85 | $ | 91 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
December 31, 2015 | September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
Province and Territory |
% of Primary Risk In-Force |
Primary Delinquency Rate |
% of Primary Risk In-Force |
Primary Delinquency Rate |
% of Primary Risk In-Force |
Primary Delinquency Rate |
||||||||||||||||||
Ontario |
47 | % | 0.05 | % | 46 | % | 0.05 | % | 46 | % | 0.05 | % | ||||||||||||
Alberta |
17 | 0.12 | % | 17 | 0.10 | % | 17 | 0.10 | % | |||||||||||||||
British Columbia |
14 | 0.08 | % | 14 | 0.10 | % | 14 | 0.14 | % | |||||||||||||||
Quebec |
13 | 0.19 | % | 13 | 0.18 | % | 14 | 0.19 | % | |||||||||||||||
Saskatchewan |
3 | 0.17 | % | 3 | 0.15 | % | 3 | 0.13 | % | |||||||||||||||
Nova Scotia |
2 | 0.18 | % | 2 | 0.20 | % | 2 | 0.23 | % | |||||||||||||||
Manitoba |
2 | 0.09 | % | 2 | 0.08 | % | 2 | 0.07 | % | |||||||||||||||
New Brunswick |
1 | 0.20 | % | 1 | 0.19 | % | 1 | 0.20 | % | |||||||||||||||
All Other |
1 | 0.13 | % | 2 | 0.11 | % | 1 | 0.12 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
100 | % | 0.10 | % | 100 | % | 0.10 | % | 100 | % | 0.10 | % | ||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
By Policy Year |
||||||||||||||||||||||||
2006 and prior |
28 | % | 0.02 | % | 29 | % | 0.03 | % | 31 | % | 0.03 | % | ||||||||||||
2007 |
8 | 0.14 | % | 8 | 0.14 | % | 9 | 0.16 | % | |||||||||||||||
2008 |
6 | 0.19 | % | 6 | 0.17 | % | 7 | 0.21 | % | |||||||||||||||
2009 |
4 | 0.16 | % | 4 | 0.15 | % | 5 | 0.22 | % | |||||||||||||||
2010 |
7 | 0.21 | % | 7 | 0.21 | % | 8 | 0.23 | % | |||||||||||||||
2011 |
6 | 0.26 | % | 7 | 0.25 | % | 7 | 0.25 | % | |||||||||||||||
2012 |
7 | 0.22 | % | 9 | 0.21 | % | 10 | 0.19 | % | |||||||||||||||
2013 |
9 | 0.16 | % | 9 | 0.13 | % | 11 | 0.09 | % | |||||||||||||||
2014 |
10 | 0.09 | % | 11 | 0.06 | % | 12 | 0.02 | % | |||||||||||||||
2015 |
15 | 0.01 | % | 10 | | % | | | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
100 | % | 0.10 | % | 100 | % | 0.10 | % | 100 | % | 0.10 | % | ||||||||||||
|
|
|
|
|
|
(1) | Insured loans in-force represent the original number of loans insured for which the coverage term has not expired, and for which no policy level cancellation or termination has been received. |
(2) | As part of an ongoing effort to improve the estimate of outstanding insurance exposure, the company is receiving updated outstanding loans in-force in Canada from most of its customers. As a result, the company estimates that the outstanding loans in-force were 836,000 as of September 30, 2015, 828,000 as of June 30, 2015, 809,100 as of March 31, 2015, and 793,700 as of December 31, 2014. This is based on the extrapolation of the amounts reported by lenders to the entire insured population. The corresponding insured delinquency rate was 0.21% as of September 30, 2015, 0.20% as of June 30, 2015 and 0.22% as of March 31, 2015 and December 31, 2014. |
(3) | Delinquency rates are based on insured loans in-force. |
(4) | Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims. |
26
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Selected Key Performance MeasuresCanada Mortgage Insurance Segment
(Canadian dollar amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Paid Claims(1) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 23 | $ | 25 | $ | 25 | $ | 25 | $ | 98 | $ | 26 | $ | 25 | $ | 28 | $ | 28 | $ | 107 | ||||||||||||||||||||
Bulk |
1 | 1 | 1 | 2 | 5 | 1 | 1 | | 1 | 3 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Paid Claims |
$ | 24 | $ | 26 | $ | 26 | $ | 27 | $ | 103 | $ | 27 | $ | 26 | $ | 28 | $ | 29 | $ | 110 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Paid Claim (in thousands) |
$ | 63.7 | $ | 66.2 | $ | 58.7 | $ | 67.9 | $ | 60.2 | $ | 63.9 | $ | 63.4 | $ | 66.4 | ||||||||||||||||||||||||
Average Reserve Per Delinquency (in thousands) |
$ | 65.7 | $ | 64.2 | $ | 63.6 | $ | 60.4 | $ | 60.2 | $ | 58.4 | $ | 56.4 | $ | 57.5 | ||||||||||||||||||||||||
Loss Metrics |
||||||||||||||||||||||||||||||||||||||||
Beginning Reserves |
$ | 110 | $ | 106 | $ | 108 | $ | 106 | $ | 100 | $ | 96 | $ | 107 | $ | 108 | ||||||||||||||||||||||||
Paid claims(1) |
(24 | ) | (26 | ) | (26 | ) | (27 | ) | (27 | ) | (26 | ) | (28 | ) | (29 | ) | ||||||||||||||||||||||||
Increase in reserves |
34 | 30 | 24 | 29 | 33 | 30 | 17 | 28 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Ending Reserves |
$ | 120 | $ | 110 | $ | 106 | $ | 108 | $ | 106 | $ | 100 | $ | 96 | $ | 107 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Loan Amount(2) |
||||||||||||||||||||||||||||||||||||||||
Over $550K |
7 | % | 7 | % | 6 | % | 6 | % | 6 | % | 6 | % | 5 | % | 5 | % | ||||||||||||||||||||||||
$400K to $550K |
13 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | ||||||||||||||||||||||||||||||||
$250K to $400K |
33 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | ||||||||||||||||||||||||||||||||
$100K to $250K |
43 | 44 | 44 | 44 | 45 | 46 | 47 | 47 | ||||||||||||||||||||||||||||||||
$100K or Less |
4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Average Primary Loan Size (in thousands) |
$ | 221 | $ | 218 | $ | 216 | $ | 215 | $ | 213 | $ | 212 | $ | 209 | $ | 208 | ||||||||||||||||||||||||
Average Effective Loan-To-Value Ratios By Policy Year(3) |
||||||||||||||||||||||||||||||||||||||||
2006 and prior |
33 | % | 35 | % | 35 | % | 36 | % | 36 | % | 38 | % | 39 | % | 39 | % | ||||||||||||||||||||||||
2007 |
57 | % | 60 | % | 61 | % | 61 | % | 61 | % | 64 | % | 64 | % | 65 | % | ||||||||||||||||||||||||
2008 |
64 | % | 67 | % | 68 | % | 68 | % | 68 | % | 71 | % | 71 | % | 71 | % | ||||||||||||||||||||||||
2009 |
62 | % | 65 | % | 66 | % | 66 | % | 66 | % | 69 | % | 70 | % | 70 | % | ||||||||||||||||||||||||
2010 |
69 | % | 71 | % | 73 | % | 73 | % | 73 | % | 76 | % | 77 | % | 77 | % | ||||||||||||||||||||||||
2011 |
73 | % | 75 | % | 77 | % | 77 | % | 77 | % | 80 | % | 81 | % | 81 | % | ||||||||||||||||||||||||
2012 |
77 | % | 80 | % | 82 | % | 82 | % | 82 | % | 86 | % | 86 | % | 87 | % | ||||||||||||||||||||||||
2013 |
81 | % | 84 | % | 86 | % | 86 | % | 87 | % | 90 | % | 91 | % | 91 | % | ||||||||||||||||||||||||
2014 |
87 | % | 90 | % | 92 | % | 92 | % | 92 | % | 93 | % | 93 | % | | % | ||||||||||||||||||||||||
2015 |
91 | % | 93 | % | 93 | % | | % | | % | | % | | % | | % | ||||||||||||||||||||||||
Total Flow |
54 | % | 55 | % | 56 | % | 56 | % | 56 | % | 57 | % | 57 | % | 57 | % | ||||||||||||||||||||||||
Total Bulk |
41 | % | 43 | % | 42 | % | 42 | % | 42 | % | 42 | % | 41 | % | 41 | % | ||||||||||||||||||||||||
Total |
51 | % | 52 | % | 52 | % | 52 | % | 52 | % | 53 | % | 54 | % | 54 | % |
All amounts presented in Canadian dollars.
(1) | Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims. |
(2) | The percentages in this table are based on the amount of primary insurance in-force in each loan band as a percentage of total insurance in-force. |
(3) | Loan amounts (including capitalized premiums) reflect interest rates at time of loan origination and estimated scheduled principal repayments since loan origination. Home price estimates based on regional home price appreciation/depreciation data from the Canadian Real Estate Association. All data used in the effective loan-to-value ratio calculation reflects conditions as of the end of the previous quarter. |
27
Australia Mortgage Insurance Segment
28
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income and SalesAustralia Mortgage Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 86 | $ | 92 | $ | 90 | $ | 89 | $ | 357 | $ | 102 | $ | 105 | $ | 102 | $ | 97 | $ | 406 | ||||||||||||||||||||
Net investment income |
25 | 28 | 29 | 32 | 114 | 36 | 38 | 36 | 34 | 144 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
2 | 3 | | 1 | 6 | 3 | | | | 3 | ||||||||||||||||||||||||||||||
Policy fees and other income |
1 | (1 | ) | 1 | (4 | ) | (3 | ) | (5 | ) | (7 | ) | (4 | ) | | (16 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
114 | 122 | 120 | 118 | 474 | 136 | 136 | 134 | 131 | 537 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
15 | 27 | 25 | 14 | 81 | 15 | 22 | 24 | 17 | 78 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
24 | 27 | 25 | 22 | 98 | 30 | 25 | 23 | 19 | 97 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
4 | 4 | 5 | 5 | 18 | 5 | 5 | 6 | 5 | 21 | ||||||||||||||||||||||||||||||
Interest expense |
3 | 3 | 2 | 2 | 10 | 2 | 3 | 2 | 3 | 10 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
46 | 61 | 57 | 43 | 207 | 52 | 55 | 55 | 44 | 206 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
68 | 61 | 63 | 75 | 267 | 84 | 81 | 79 | 87 | 331 | ||||||||||||||||||||||||||||||
Provision for income taxes |
20 | 18 | 18 | 24 | 80 | 202 | 10 | 11 | 25 | 248 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
48 | 43 | 45 | 51 | 187 | (118 | ) | 71 | 68 | 62 | 83 | |||||||||||||||||||||||||||||
Less: net income attributable to noncontrolling interests |
25 | 22 | 16 | 21 | 84 | 22 | 23 | 11 | | 56 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.S COMMON STOCKHOLDERS |
23 | 21 | 29 | 30 | 103 | (140 | ) | 48 | 57 | 62 | 27 | |||||||||||||||||||||||||||||
ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.S COMMON STOCKHOLDERS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
(1 | ) | (1 | ) | | | (2 | ) | (1 | ) | | | | (1 | ) | |||||||||||||||||||||||||
(Gains) losses on early extinguishment of debt, net |
| 1 | | | 1 | | | | | | ||||||||||||||||||||||||||||||
Tax impact from potential business portfolio changes |
| | | | | 174 | | | | 174 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME(1) |
$ | 22 | $ | 21 | $ | 29 | $ | 30 | $ | 102 | $ | 33 | $ | 48 | $ | 57 | $ | 62 | $ | 200 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income) |
28.7 | % | 28.0 | % | 29.5 | % | 30.5 | % | 29.3 | % | 34.8 | % | 14.2 | % | 10.4 | % | 29.0 | % | 22.3 | % | ||||||||||||||||||||
SALES: |
||||||||||||||||||||||||||||||||||||||||
New Insurance Written (NIW) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 4,600 | $ | 6,300 | $ | 6,500 | $ | 5,800 | $ | 23,200 | $ | 8,000 | $ | 8,100 | $ | 7,900 | $ | 7,800 | $ | 31,800 | ||||||||||||||||||||
Bulk |
| | 1,700 | | 1,700 | 100 | 1,000 | | | 1,100 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Australia NIW(2) |
$ | 4,600 | $ | 6,300 | $ | 8,200 | $ | 5,800 | $ | 24,900 | $ | 8,100 | $ | 9,100 | $ | 7,900 | $ | 7,800 | $ | 32,900 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
(1) | Net operating income for the Australian platform adjusted for foreign exchange as compared to the prior year period was $28 million and $123 million for the three and twelve months ended December 31, 2015, respectively. |
(2) | New insurance written for the Australian platform adjusted for foreign exchange as compared to the prior year period was $5,600 million and $29,700 million for the three and twelve months ended December 31, 2015, respectively. |
29
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Selected Key Performance MeasuresAustralia Mortgage Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Net Premiums Written |
$ | 55 | $ | 79 | $ | 107 | $ | 87 | $ | 328 | $ | 128 | $ | 130 | $ | 125 | $ | 126 | $ | 509 | ||||||||||||||||||||
Loss Ratio(1),(2) |
17 | % | 29 | % | 28 | % | 15 | % | 23 | % | 15 | % | 21 | % | 23 | % | 17 | % | 19 | % | ||||||||||||||||||||
GAAP Basis Expense Ratio(3) |
31 | % | 34 | % | 33 | % | 30 | % | 32 | % | 34 | % | 28 | % | 28 | % | 25 | % | 29 | % | ||||||||||||||||||||
Adjusted Expense Ratio(4) |
49 | % | 40 | % | 28 | % | 31 | % | 35 | % | 27 | % | 23 | % | 23 | % | 20 | % | 23 | % | ||||||||||||||||||||
Primary Insurance In-Force |
$ | 233,600 | $ | 224,100 | $ | 243,800 | $ | 240,900 | $ | 256,000 | $ | 271,100 | $ | 288,500 | $ | 281,000 | ||||||||||||||||||||||||
Primary Risk In-Force(5) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 76,000 | $ | 72,900 | $ | 79,100 | $ | 78,600 | $ | 83,400 | $ | 88,100 | $ | 93,800 | $ | 91,100 | ||||||||||||||||||||||||
Bulk |
5,500 | 5,500 | 6,200 | 5,700 | 6,200 | 6,800 | 7,200 | 7,200 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
$ | 81,500 | $ | 78,400 | $ | 85,300 | $ | 84,300 | $ | 89,600 | $ | 94,900 | $ | 101,000 | $ | 98,300 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
December 31, 2015 | September 30, 2015 | |||||||||||||||||||||||||||||||||||||||
Risk In-Force by Loan-To-Value Ratio(6) |
Primary | Flow | Bulk | Primary | Flow | Bulk | ||||||||||||||||||||||||||||||||||
95.01% and above |
$ | 15,055 | $ | 15,055 | $ | | $ | 14,697 | $ | 14,697 | $ | | ||||||||||||||||||||||||||||
90.01% to 95.00% |
20,933 | 20,927 | 6 | 19,883 | 19,877 | 6 | ||||||||||||||||||||||||||||||||||
80.01% to 90.00% |
21,510 | |
21,446 |
|
64 | 20,522 | 20,460 | 62 | ||||||||||||||||||||||||||||||||
80.00% and below |
23,970 | 18,545 | 5,426 | 23,323 | 17,872 | 5,451 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
$ | 81,468 | $ | 75,972 | $ | 5,496 | $ | 78,425 | $ | 72,906 | $ | 5,519 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The loss and expense ratios included above were calculated using whole dollars and may be different than the ratios calculated using the rounded numbers included herein.
Amounts may not total due to rounding.
(1) | The ratio of incurred losses and loss adjustment expenses to net earned premiums. |
(2) | During the third quarter of 2015, the company increased reserves $9 million mainly related to the estimate of the period of time it takes for a delinquent loan to be reported and increased net earned premiums $8 million from refinements to premium recognition factors. These adjustments unfavorably impacted the loss ratio by seven percentage points for the three months ended September 30, 2015. During the first quarter of 2015, the company accrued a $7 million pre-tax receivable for expected recoveries relating to paid claims reflecting its experience of successful borrower recovery activity, which favorably impacted the loss ratio by nine percentage points for the three months ended March 31, 2015. |
(3) | The ratio of an insurer's general expenses to net earned premiums. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. The debt early redemption payment of $2 million in the third quarter of 2015 unfavorably impacted the GAAP basis expense ratio for the three months ended September 30, 2015 by two percentage points. |
(4) | The ratio of an insurer's general expenses to net premiums written. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. The debt early redemption payment of $2 million in the third quarter of 2015 unfavorably impacted the adjusted expense ratio for the three months ended September 30, 2015 by two percentage points. |
(5) | The business currently provide 100% coverage on the majority of the loans the company insures. For the purpose of representing the risk in-force, Australia has 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 the highest expected average per-claim payment for any one underwriting year over the life of the business. This factor was 35% for all periods presented. Australia also has certain risk share arrangements where it provides pro-rata coverage of certain loans rather than 100% coverage. As a result, for loans with these risk share arrangements, the applicable pro-rata coverage amount provided is used when applying the factor. |
(6) | Loan amount in loan-to-value ratio calculation includes capitalized premiums, where applicable. |
30
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Selected Key Performance MeasuresAustralia Mortgage Insurance Segment
(dollar amounts in millions)
Primary Insurance |
December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | |||||||||||||||||||
Insured loans in-force |
1,478,434 | 1,479,676 | 1,481,755 | 1,498,197 | 1,496,616 | |||||||||||||||||||
Insured delinquent loans |
5,552 | 5,804 | 5,900 | 5,378 | 4,953 | |||||||||||||||||||
Insured delinquency rate |
0.38 | % | 0.39 | % | 0.40 | % | 0.36 | % | 0.33 | % | ||||||||||||||
Flow loans in-force |
1,364,628 | 1,364,537 | 1,364,653 | 1,382,156 | 1,378,584 | |||||||||||||||||||
Flow delinquent loans |
5,317 | 5,545 | 5,623 | 5,112 | 4,714 | |||||||||||||||||||
Flow delinquency rate |
0.39 | % | 0.41 | % | 0.41 | % | 0.37 | % | 0.34 | % | ||||||||||||||
Bulk loans in-force |
113,806 | 115,139 | 117,102 | 116,041 | 118,032 | |||||||||||||||||||
Bulk delinquent loans |
235 | 259 | 277 | 266 | 239 | |||||||||||||||||||
Bulk delinquency rate |
0.21 | % | 0.22 | % | 0.24 | % | 0.23 | % | 0.20 | % | ||||||||||||||
Loss Metrics |
December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | |||||||||||||||||||
Beginning Reserves |
$ | 156 | $ | 160 | $ | 149 | $ | 152 | $ | 161 | ||||||||||||||
Paid claims(1) |
(14 | ) | (16 | ) | (15 | ) | (14 | ) | (14 | ) | ||||||||||||||
Increase in reserves |
17 | 27 | 25 | 21 | 15 | |||||||||||||||||||
Impact of changes in foreign exchange rates |
6 | (15 | ) | 1 | (10 | ) | (10 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Ending Reserves |
$ | 165 | $ | 156 | $ | 160 | $ | 149 | $ | 152 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
December 31, 2015 | September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
State and Territory |
% of Primary Risk In-Force |
Primary Delinquency Rate |
% of Primary Risk In-Force |
Primary Delinquency Rate |
% of Primary Risk In-Force |
Primary Delinquency Rate |
||||||||||||||||||
New South Wales |
29 | % | 0.27 | % | 29 | % | 0.30 | % | 29 | % | 0.27% | |||||||||||||
Queensland |
23 | 0.53 | % | 23 | 0.57 | % | 23 | 0.47% | ||||||||||||||||
Victoria |
23 | 0.33 | % | 23 | 0.35 | % | 23 | 0.30% | ||||||||||||||||
Western Australia |
11 | 0.46 | % | 11 | 0.45 | % | 11 | 0.32% | ||||||||||||||||
South Australia |
6 | 0.51 | % | 6 | 0.50 | % | 6 | 0.44% | ||||||||||||||||
Australian Capital Territory |
3 | 0.17 | % | 3 | 0.15 | % | 3 | 0.16% | ||||||||||||||||
Tasmania |
2 | 0.32 | % | 2 | 0.31 | % | 2 | 0.25% | ||||||||||||||||
New Zealand |
2 | 0.17 | % | 2 | 0.23 | % | 2 | 0.28% | ||||||||||||||||
Northern Territory |
1 | 0.17 | % | 1 | 0.21 | % | 1 | 0.16% | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
100 | % | 0.38 | % | 100 | % | 0.39 | % | 100 | % | 0.33% | |||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
By Policy Year |
||||||||||||||||||||||||
2006 and prior |
29 | % | 0.23 | % | 29 | % | 0.24 | % | 32 | % | 0.20% | |||||||||||||
2007 |
7 | 0.72 | % | 7 | 0.74 | % | 8 | 0.63% | ||||||||||||||||
2008 |
6 | 0.89 | % | 7 | 0.93 | % | 7 | 0.87% | ||||||||||||||||
2009 |
8 | 0.71 | % | 8 | 0.75 | % | 9 | 0.66% | ||||||||||||||||
2010 |
6 | 0.46 | % | 6 | 0.44 | % | 6 | 0.38% | ||||||||||||||||
2011 |
6 | 0.46 | % | 6 | 0.46 | % | 7 | 0.40% | ||||||||||||||||
2012 |
8 | 0.49 | % | 9 | 0.51 | % | 9 | 0.32% | ||||||||||||||||
2013 |
10 | 0.37 | % | 10 | 0.37 | % | 11 | 0.18% | ||||||||||||||||
2014 |
11 | 0.19 | % | 11 | 0.16 | % | 11 | 0.02% | ||||||||||||||||
2015 |
9 | 0.02 | % | 7 | 0.01 | % | | % | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total |
100 | % | 0.38 | % | 100 | % | 0.39 | % | 100 | % | 0.33% | |||||||||||||
|
|
|
|
|
|
(1) | Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims. |
31
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Selected Key Performance MeasuresAustralia Mortgage Insurance Segment
(Australian dollar amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Paid Claims(1) |
||||||||||||||||||||||||||||||||||||||||
Flow |
$ | 22 | $ | 21 | $ | 19 | $ | 17 | $ | 79 | $ | 15 | $ | 20 | $ | 25 | $ | 30 | $ | 90 | ||||||||||||||||||||
Bulk |
| | | 1 | 1 | | 1 | | | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Paid Claims |
$ | 22 | $ | 21 | $ | 19 | $ | 18 | $ | 80 | $ | 15 | $ | 21 | $ | 25 | $ | 30 | $ | 91 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Paid Claim (in thousands) |
$ | 71.0 | $ | 65.9 | $ | 66.9 | $ | 62.5 | $ | 49.5 | $ | 58.6 | $ | 60.5 | $ | 65.1 | ||||||||||||||||||||||||
Average Reserve Per Delinquency (in thousands) |
$ | 40.7 | $ | 38.3 | $ | 35.2 | $ | 36.4 | $ | 37.6 | $ | 34.8 | $ | 33.6 | $ | 35.7 | ||||||||||||||||||||||||
Loss Metrics |
||||||||||||||||||||||||||||||||||||||||
Beginning Reserves |
$ | 222 | $ | 208 | $ | 196 | $ | 186 | $ | 184 | $ | 181 | $ | 181 | $ | 192 | ||||||||||||||||||||||||
Paid claims(1) |
(22 | ) | (21 | ) | (19 | ) | (18 | ) | (15 | ) | (21 | ) | (25 | ) | (30 | ) | ||||||||||||||||||||||||
Increase in reserves |
26 | 35 | 31 | 28 | 17 | 24 | 25 | 19 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Ending Reserves |
$ | 226 | $ | 222 | $ | 208 | $ | 196 | $ | 186 | $ | 184 | $ | 181 | $ | 181 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Loan Amount(2) |
||||||||||||||||||||||||||||||||||||||||
Over $550K |
15 | % | 15 | % | 14 | % | 13 | % | 13 | % | 13 | % | 12 | % | 12 | % | ||||||||||||||||||||||||
$400K to $550K |
19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | ||||||||||||||||||||||||||||||||
$250K to $400K |
36 | 36 | 36 | 37 | 37 | 37 | 37 | 37 | ||||||||||||||||||||||||||||||||
$100K to $250K |
25 | 25 | 25 | 26 | 26 | 26 | 27 | 27 | ||||||||||||||||||||||||||||||||
$100K or Less |
5 | 5 | 6 | 5 | 6 | 6 | 6 | 6 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Average Primary Loan Size (in thousands) |
$ | 217 | $ | 216 | $ | 213 | $ | 211 | $ | 210 | $ | 208 | $ | 207 | $ | 205 | ||||||||||||||||||||||||
Average Effective Loan-To-Value Ratios By Policy Year(3) |
||||||||||||||||||||||||||||||||||||||||
2006 and prior |
32 | % | 34 | % | 35 | % | 36 | % | 36 | % | 38 | % | 38 | % | 40 | % | ||||||||||||||||||||||||
2007 |
53 | % | 55 | % | 56 | % | 57 | % | 58 | % | 60 | % | 61 | % | 63 | % | ||||||||||||||||||||||||
2008 |
60 | % | 62 | % | 63 | % | 65 | % | 66 | % | 67 | % | 68 | % | 70 | % | ||||||||||||||||||||||||
2009 |
61 | % | 64 | % | 65 | % | 67 | % | 68 | % | 69 | % | 70 | % | 73 | % | ||||||||||||||||||||||||
2010 |
66 | % | 68 | % | 70 | % | 72 | % | 73 | % | 74 | % | 76 | % | 78 | % | ||||||||||||||||||||||||
2011 |
68 | % | 70 | % | 72 | % | 73 | % | 74 | % | 76 | % | 77 | % | 80 | % | ||||||||||||||||||||||||
2012 |
69 | % | 71 | % | 72 | % | 74 | % | 75 | % | 77 | % | 78 | % | 80 | % | ||||||||||||||||||||||||
2013 |
73 | % | 75 | % | 76 | % | 78 | % | 79 | % | 81 | % | 82 | % | 84 | % | ||||||||||||||||||||||||
2014 |
80 | % | 82 | % | 84 | % | 85 | % | 86 | % | 87 | % | 87 | % | | % | ||||||||||||||||||||||||
2015 |
84 | % | 87 | % | 87 | % | | % | | % | | % | | % | | % | ||||||||||||||||||||||||
Total Flow |
57 | % | 59 | % | 59 | % | 60 | % | 60 | % | 61 | % | 61 | % | 62 | % | ||||||||||||||||||||||||
Total Bulk |
25 | % | 27 | % | 26 | % | 27 | % | 28 | % | 28 | % | 29 | % | 30 | % | ||||||||||||||||||||||||
Total |
54 | % | 56 | % | 56 | % | 56 | % | 57 | % | 58 | % | 58 | % | 59 | % |
All amounts presented in Australian dollars.
(1) | Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims. |
(2) | The percentages in this table are based on the amount of primary insurance in-force in each loan band as a percentage of total insurance in-force. |
(3) | Loan amounts (including capitalized premiums) reflect interest rates at time of loan origination and estimated scheduled principal repayments since loan origination. Home price estimates based on regional home price appreciation/depreciation data from RP Data. All data used in the effective loan-to-value ratio calculation reflects conditions as of the end of the previous quarter. Effective loan-to-value ratios exclude New Zealand and inward reinsurance policies. |
32
U.S. Life Insurance Segment
33
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income (Loss)U.S. Life Insurance Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 797 | $ | 784 | $ | 769 | $ | 778 | $ | 3,128 | $ | 827 | $ | 821 | $ | 762 | $ | 759 | $ | 3,169 | ||||||||||||||||||||
Net investment income |
673 | 680 | 677 | 671 | 2,701 | 676 | 658 | 671 | 660 | 2,665 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
17 | (16 | ) | (7 | ) | (4 | ) | (10 | ) | 12 | 1 | 25 | 3 | 41 | ||||||||||||||||||||||||||
Policy fees and other income |
187 | 177 | 182 | 180 | 726 | 180 | 186 | 175 | 171 | 712 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
1,674 | 1,625 | 1,621 | 1,625 | 6,545 | 1,695 | 1,666 | 1,633 | 1,593 | 6,587 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
1,324 | 1,155 | 1,122 | 1,091 | 4,692 | 1,981 | 1,722 | 1,087 | 1,030 | 5,820 | ||||||||||||||||||||||||||||||
Interest credited |
148 | 148 | 150 | 150 | 596 | 154 | 155 | 155 | 154 | 618 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
178 | 176 | 167 | 163 | 684 | 168 | 173 | 156 | 161 | 658 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
194 | 530 | 75 | 73 | 872 | 98 | 91 | 81 | 75 | 345 | ||||||||||||||||||||||||||||||
Goodwill impairment |
| | | | | 299 | 550 | | | 849 | ||||||||||||||||||||||||||||||
Interest expense |
23 | 22 | 22 | 25 | 92 | 23 | 22 | 21 | 21 | 87 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
1,867 | 2,031 | 1,536 | 1,502 | 6,936 | 2,723 | 2,713 | 1,500 | 1,441 | 8,377 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
(193 | ) | (406 | ) | 85 | 123 | (391 | ) | (1,028 | ) | (1,047 | ) | 133 | 152 | (1,790 | ) | ||||||||||||||||||||||||
Provision (benefit) for income taxes |
(68 | ) | (144 | ) | 31 | 43 | (138 | ) | (278 | ) | (211 | ) | 47 | 57 | (385 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(125 | ) | (262 | ) | 54 | 80 | (253 | ) | (750 | ) | (836 | ) | 86 | 95 | (1,405 | ) | ||||||||||||||||||||||||
ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
(12 | ) | 6 | 2 | 1 | (3 | ) | (6 | ) | (3 | ) | (17 | ) | (1 | ) | (27 | ) | |||||||||||||||||||||||
Goodwill impairment, net |
| | | | | 274 | 517 | | | 791 | ||||||||||||||||||||||||||||||
(Gains) losses from life block transactions, net |
| 296 | | | 296 | | | | | | ||||||||||||||||||||||||||||||
Expenses related to restructuring, net |
2 | | 1 | | 3 | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | (135 | ) | $ | 40 | $ | 57 | $ | 81 | $ | 43 | $ | (482 | ) | $ | (322 | ) | $ | 69 | $ | 94 | $ | (641 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income (loss)) |
35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 34.7 | % | 35.8 | % | 35.6 | % | 37.3 | % | 34.7 | % |
34
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income (Loss) and SalesU.S. Life Insurance SegmentLong-Term Care Insurance
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 633 | $ | 618 | $ | 597 | $ | 589 | $ | 2,437 | $ | 607 | $ | 587 | $ | 577 | $ | 565 | $ | 2,336 | ||||||||||||||||||||
Net investment income |
325 | 327 | 320 | 313 | 1,285 | 303 | 293 | 292 | 290 | 1,178 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
24 | 4 | (3 | ) | 3 | 28 | 6 | (1 | ) | 3 | | 8 | ||||||||||||||||||||||||||||
Policy fees and other income |
1 | | 1 | | 2 | | | | 1 | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
983 | 949 | 915 | 905 | 3,752 | 916 | 879 | 872 | 856 | 3,523 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
797 | 825 | 780 | 766 | 3,168 | 1,545 | 1,313 | 735 | 664 | 4,257 | ||||||||||||||||||||||||||||||
Interest credited |
| | | | | | | | | | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
110 | 112 | 98 | 95 | 415 | 106 | 103 | 97 | 93 | 399 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
25 | 24 | 24 | 26 | 99 | 34 | 25 | 27 | 26 | 112 | ||||||||||||||||||||||||||||||
Goodwill impairment |
| | | | | 154 | 200 | | | 354 | ||||||||||||||||||||||||||||||
Interest expense |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
932 | 961 | 902 | 887 | 3,682 | 1,839 | 1,641 | 859 | 783 | 5,122 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
51 | (12 | ) | 13 | 18 | 70 | (923 | ) | (762 | ) | 13 | 73 | (1,599 | ) | ||||||||||||||||||||||||||
Provision (benefit) for income taxes |
19 | (5 | ) | 5 | 6 | 25 | (291 | ) | (234 | ) | 5 | 27 | (493 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
32 | (7 | ) | 8 | 12 | 45 | (632 | ) | (528 | ) | 8 | 46 | (1,106 | ) | ||||||||||||||||||||||||||
ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
(15 | ) | (3 | ) | 2 | (2 | ) | (18 | ) | (3 | ) | | (2 | ) | | (5 | ) | |||||||||||||||||||||||
Goodwill impairment, net |
| | | | | 129 | 167 | | | 296 | ||||||||||||||||||||||||||||||
Expenses related to restructuring, net |
2 | | | | 2 | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | 19 | $ | (10 | ) | $ | 10 | $ | 10 | $ | 29 | $ | (506 | ) | $ | (361 | ) | $ | 6 | $ | 46 | $ | (815 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income (loss)) |
35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 34.6 | % | 35.7 | % | 37.1 | % | 37.0 | % | 34.9 | % | ||||||||||||||||||||
SALES: |
||||||||||||||||||||||||||||||||||||||||
Individual Long-Term Care Insurance |
$ | 8 | $ | 7 | $ | 8 | $ | 10 | $ | 33 | $ | 17 | $ | 28 | $ | 24 | $ | 21 | $ | 90 | ||||||||||||||||||||
Group Long-Term Care Insurance |
2 | 1 | 1 | 1 | 5 | 6 | 1 | 2 | 1 | 10 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Sales |
$ | 10 | $ | 8 | $ | 9 | $ | 11 | $ | 38 | $ | 23 | $ | 29 | $ | 26 | $ | 22 | $ | 100 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
RATIOS: |
||||||||||||||||||||||||||||||||||||||||
Loss Ratio(1) |
72.9 | % | 76.4 | % | 72.6 | % | 72.4 | % | 73.6 | % | 200.1 | % | 173.0 | % | 73.2 | % | 63.3 | % | 128.8 | % | ||||||||||||||||||||
Gross Benefits Ratio(2) |
125.9 | % | 133.5 | % | 130.5 | % | 130.2 | % | 130.0 | % | 254.4 | % | 224.1 | % | 127.3 | % | 117.5 | % | 182.2 | % |
(1) | The loss ratio was calculated by dividing benefits and other changes in policy reserves less tabular interest on reserves less loss adjustment expenses by net earned premiums. |
(2) | The gross benefits ratio was calculated by dividing the benefits and other changes in policy reserves by net earned premiums. |
35
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income (Loss) and SalesU.S. Life Insurance SegmentLife Insurance
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 160 | $ | 162 | $ | 169 | $ | 179 | $ | 670 | $ | 175 | $ | 193 | $ | 171 | $ | 183 | $ | 722 | ||||||||||||||||||||
Net investment income |
125 | 126 | 127 | 127 | 505 | 133 | 123 | 137 | 128 | 521 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
15 | (8 | ) | 3 | 3 | 13 | | 10 | 23 | 1 | 34 | |||||||||||||||||||||||||||||
Policy fees and other income |
183 | 175 | 178 | 178 | 714 | 179 | 184 | 173 | 168 | 704 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
483 | 455 | 477 | 487 | 1,902 | 487 | 510 | 504 | 480 | 1,981 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
446 | 248 | 266 | 250 | 1,210 | 315 | 293 | 257 | 281 | 1,146 | ||||||||||||||||||||||||||||||
Interest credited |
68 | 66 | 68 | 66 | 268 | 67 | 67 | 66 | 66 | 266 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
50 | 48 | 52 | 51 | 201 | 45 | 52 | 45 | 50 | 192 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
150 | 487 | 33 | 30 | 700 | 36 | 46 | 32 | 26 | 140 | ||||||||||||||||||||||||||||||
Goodwill impairment |
| | | | | 145 | 350 | | | 495 | ||||||||||||||||||||||||||||||
Interest expense |
23 | 22 | 22 | 25 | 92 | 23 | 22 | 21 | 21 | 87 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
737 | 871 | 441 | 422 | 2,471 | 631 | 830 | 421 | 444 | 2,326 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
(254 | ) | (416 | ) | 36 | 65 | (569 | ) | (144 | ) | (320 | ) | 83 | 36 | (345 | ) | ||||||||||||||||||||||||
Provision (benefit) for income taxes |
(90 | ) | (147 | ) | 13 | 23 | (201 | ) | | 11 | 29 | 14 | 54 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(164 | ) | (269 | ) | 23 | 42 | (368 | ) | (144 | ) | (331 | ) | 54 | 22 | (399 | ) | ||||||||||||||||||||||||
ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
(9 | ) | 4 | (2 | ) | (2 | ) | (9 | ) | | (6 | ) | (15 | ) | (1 | ) | (22 | ) | ||||||||||||||||||||||
Goodwill impairment, net |
| | | | | 145 | 350 | | | 495 | ||||||||||||||||||||||||||||||
(Gains) losses from life block transactions, net |
| 296 | | | 296 | | | | | | ||||||||||||||||||||||||||||||
Expenses related to restructuring, net |
| | 1 | | 1 | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | (173 | ) | $ | 31 | $ | 22 | $ | 40 | $ | (80 | ) | $ | 1 | $ | 13 | $ | 39 | $ | 21 | $ | 74 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income (loss)) |
35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | NM | (1) | 35.2 | % | 35.4 | % | 39.3 | % | 36.2 | % | ||||||||||||||||||||
SALES: |
||||||||||||||||||||||||||||||||||||||||
Term Life |
$ | 6 | $ | 7 | $ | 9 | $ | 9 | $ | 31 | $ | 11 | $ | 13 | $ | 14 | $ | 13 | $ | 51 | ||||||||||||||||||||
Universal Life |
3 | 2 | 4 | 4 | 13 | 7 | 11 | 7 | 6 | 31 | ||||||||||||||||||||||||||||||
Linked-Benefits |
1 | 3 | 2 | 4 | 10 | 5 | 4 | 5 | 2 | 16 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Sales |
$ | 10 | $ | 12 | $ | 15 | $ | 17 | $ | 54 | $ | 23 | $ | 28 | $ | 26 | $ | 21 | $ | 98 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
(1) | NM is defined as not meaningful for percentages greater than 200%. |
36
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income and SalesU.S. Life Insurance SegmentFixed Annuities
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 4 | $ | 4 | $ | 3 | $ | 10 | $ | 21 | $ | 45 | $ | 41 | $ | 14 | $ | 11 | $ | 111 | ||||||||||||||||||||
Net investment income |
223 | 227 | 230 | 231 | 911 | 240 | 242 | 242 | 242 | 966 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
(22 | ) | (12 | ) | (7 | ) | (10 | ) | (51 | ) | 6 | (8 | ) | (1 | ) | 2 | (1 | ) | ||||||||||||||||||||||
Policy fees and other income |
3 | 2 | 3 | 2 | 10 | 1 | 2 | 2 | 2 | 7 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
208 | 221 | 229 | 233 | 891 | 292 | 277 | 257 | 257 | 1,083 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
81 | 82 | 76 | 75 | 314 | 121 | 116 | 95 | 85 | 417 | ||||||||||||||||||||||||||||||
Interest credited |
80 | 82 | 82 | 84 | 328 | 87 | 88 | 89 | 88 | 352 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
18 | 16 | 17 | 17 | 68 | 17 | 18 | 14 | 18 | 67 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
19 | 19 | 18 | 17 | 73 | 28 | 20 | 22 | 23 | 93 | ||||||||||||||||||||||||||||||
Interest expense |
| | | | | | | | | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
198 | 199 | 193 | 193 | 783 | 253 | 242 | 220 | 214 | 929 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
10 | 22 | 36 | 40 | 108 | 39 | 35 | 37 | 43 | 154 | ||||||||||||||||||||||||||||||
Provision for income taxes |
3 | 8 | 13 | 14 | 38 | 13 | 12 | 13 | 16 | 54 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
7 | 14 | 23 | 26 | 70 | 26 | 23 | 24 | 27 | 100 | ||||||||||||||||||||||||||||||
ADJUSTMENT TO INCOME FROM CONTINUING OPERATIONS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
12 | 5 | 2 | 5 | 24 | (3 | ) | 3 | | | | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME |
$ | 19 | $ | 19 | $ | 25 | $ | 31 | $ | 94 | $ | 23 | $ | 26 | $ | 24 | $ | 27 | $ | 100 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income) |
35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 35.3 | % | 33.3 | % | 34.8 | % | 35.5 | % | 36.2 | % | 35.0 | % | ||||||||||||||||||||
SALES: |
||||||||||||||||||||||||||||||||||||||||
Single Premium Deferred Annuities |
$ | 297 | $ | 248 | $ | 211 | $ | 306 | $ | 1,062 | $ | 439 | $ | 322 | $ | 400 | $ | 492 | $ | 1,653 | ||||||||||||||||||||
Single Premium Immediate Annuities |
17 | 12 | 13 | 20 | 62 | 56 | 49 | 29 | 28 | 162 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total Sales |
$ | 314 | $ | 260 | $ | 224 | $ | 326 | $ | 1,124 | $ | 495 | $ | 371 | $ | 429 | $ | 520 | $ | 1,815 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
37
Runoff Segment
38
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating Income (Loss)Runoff Segment
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | | $ | | $ | 1 | $ | | $ | 1 | $ | | $ | 1 | $ | 1 | $ | 1 | $ | 3 | ||||||||||||||||||||
Net investment income |
35 | 32 | 40 | 31 | 138 | 32 | 32 | 33 | 32 | 129 | ||||||||||||||||||||||||||||||
Net investment gains (losses) |
(30 | ) | (25 | ) | (8 | ) | (6 | ) | (69 | ) | (23 | ) | (33 | ) | 3 | (13 | ) | (66 | ) | |||||||||||||||||||||
Policy fees and other income |
45 | 46 | 49 | 49 | 189 | 51 | 53 | 52 | 53 | 209 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
50 | 53 | 82 | 74 | 259 | 60 | 53 | 89 | 73 | 275 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
8 | 18 | 11 | 7 | 44 | 10 | 13 | 6 | 8 | 37 | ||||||||||||||||||||||||||||||
Interest credited |
32 | 31 | 31 | 30 | 124 | 31 | 30 | 29 | 29 | 119 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
19 | 17 | 21 | 19 | 76 | 22 | 22 | 20 | 20 | 84 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
(3 | ) | 17 | 10 | 5 | 29 | 13 | 5 | 10 | 11 | 39 | |||||||||||||||||||||||||||||
Interest expense |
| | 1 | | 1 | | | 1 | | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
56 | 83 | 74 | 61 | 274 | 76 | 70 | 66 | 68 | 280 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
(6 | ) | (30 | ) | 8 | 13 | (15 | ) | (16 | ) | (17 | ) | 23 | 5 | (5 | ) | ||||||||||||||||||||||||
Provision (benefit) for income taxes |
(3 | ) | (12 | ) | 2 | 3 | (10 | ) | (19 | ) | (5 | ) | 5 | | (19 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(3 | ) | (18 | ) | 6 | 10 | (5 | ) | 3 | (12 | ) | 18 | 5 | 14 | ||||||||||||||||||||||||||
ADJUSTMENT TO INCOME (LOSS) FROM CONTINUING OPERATIONS: |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
14 | 14 | 3 | 1 | 32 | 13 | 17 | (3 | ) | 7 | 34 | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING INCOME (LOSS) |
$ | 11 | $ | (4 | ) | $ | 9 | $ | 11 | $ | 27 | $ | 16 | $ | 5 | $ | 15 | $ | 12 | $ | 48 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Effective tax rate (operating income (loss)) |
26.6 | % | 49.2 | % | 25.7 | % | 26.7 | % | 19.9 | % | NM | (1) | 48.2 | % | 16.1 | % | 25.1 | % | -1.0 | % |
(1) | NM is defined as not meaningful for percentages greater than 200%. |
39
Corporate and Other
40
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Operating LossCorporate and Other(1)
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
REVENUES: |
||||||||||||||||||||||||||||||||||||||||
Premiums |
$ | 6 | $ | 7 | $ | 5 | $ | 7 | $ | 25 | $ | 7 | $ | 7 | $ | 7 | $ | 8 | $ | 29 | ||||||||||||||||||||
Net investment income |
3 | (1 | ) | 1 | (6 | ) | (3 | ) | 4 | (8 | ) | 1 | (7 | ) | (10 | ) | ||||||||||||||||||||||||
Net investment gains (losses) |
6 | 9 | 3 | 11 | 29 | 4 | 9 | (6 | ) | (5 | ) | 2 | ||||||||||||||||||||||||||||
Policy fees and other income |
| | (10 | ) | | (10 | ) | 2 | (1 | ) | | | 1 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
15 | 15 | (1 | ) | 12 | 41 | 17 | 7 | 2 | (4 | ) | 22 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
BENEFITS AND EXPENSES: |
||||||||||||||||||||||||||||||||||||||||
Benefits and other changes in policy reserves |
3 | 3 | 3 | 5 | 14 | 6 | 8 | 6 | 4 | 24 | ||||||||||||||||||||||||||||||
Acquisition and operating expenses, net of deferrals |
154 | 40 | 22 | 14 | 230 | 18 | 11 | 21 | 19 | 69 | ||||||||||||||||||||||||||||||
Amortization of deferred acquisition costs and intangibles |
| | | 1 | 1 | 1 | 1 | | 1 | 3 | ||||||||||||||||||||||||||||||
Interest expense |
74 | 75 | 74 | 75 | 298 | 76 | 74 | 82 | 82 | 314 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total benefits and expenses |
231 | 118 | 99 | 95 | 543 | 101 | 94 | 109 | 106 | 410 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
(216 | ) | (103 | ) | (100 | ) | (83 | ) | (502 | ) | (84 | ) | (87 | ) | (107 | ) | (110 | ) | (388 | ) | ||||||||||||||||||||
Provision (benefit) for income taxes |
(28 | ) | (33 | ) | (39 | ) | (30 | ) | (130 | ) | (18 | ) | 5 | (30 | ) | (50 | ) | (93 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
LOSS FROM CONTINUING OPERATIONS |
(188 | ) | (70 | ) | (61 | ) | (53 | ) | (372 | ) | (66 | ) | (92 | ) | (77 | ) | (60 | ) | (295 | ) | ||||||||||||||||||||
Income (loss) from discontinued operations, net of taxes |
(73 | ) | (21 | ) | (314 | ) | 1 | (407 | ) | 138 | 6 | 4 | 9 | 157 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET INCOME (LOSS) |
(261 | ) | (91 | ) | (375 | ) | (52 | ) | (779 | ) | 72 | (86 | ) | (73 | ) | (51 | ) | (138 | ) | |||||||||||||||||||||
ADJUSTMENTS TO NET INCOME (LOSS): |
||||||||||||||||||||||||||||||||||||||||
Net investment (gains) losses, net |
(5 | ) | (6 | ) | (2 | ) | (7 | ) | (20 | ) | (4 | ) | (6 | ) | 4 | 4 | (2 | ) | ||||||||||||||||||||||
(Gains) losses on sale of business, net |
134 | 7 | | | 141 | | | | | | ||||||||||||||||||||||||||||||
(Gains) losses on early extinguishment of debt, net |
| 1 | | | 1 | | | | | | ||||||||||||||||||||||||||||||
Expenses related to restructuring, net |
1 | | 1 | | 2 | | | | | | ||||||||||||||||||||||||||||||
Tax impact from potential business portfolio changes |
| | | | | 31 | | | | 31 | ||||||||||||||||||||||||||||||
(Income) loss from discontinued operations, net of taxes |
73 | 21 | 314 | (1 | ) | 407 | (138 | ) | (6 | ) | (4 | ) | (9 | ) | (157 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
NET OPERATING LOSS(2) |
$ | (58 | ) | $ | (68 | ) | $ | (62 | ) | $ | (60 | ) | $ | (248 | ) | $ | (39 | ) | $ | (98 | ) | $ | (73 | ) | $ | (56 | ) | $ | (266 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Effective tax rate (operating loss) |
27.4 | % | 40.0 | % | 40.2 | % | 34.0 | % | 36.0 | % | 57.1 | % | -1.6 | % | 27.4 | % | 46.1 | % | 32.0 | % | ||||||||||||||||||||
(1) Includes inter-segment eliminations and the results of other businesses that are managed outside of the operating segments. (2) Operating results of certain smaller international mortgage insurance businesses are included above. Metrics for these businesses were as follows: |
|
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Net Operating Loss |
$ | (4 | ) | $ | (5 | ) | $ | (5 | ) | $ | (6 | ) | $ | (20 | ) | $ | (7 | ) | $ | (7 | ) | $ | (7 | ) | $ | (4 | ) | $ | (25 | ) | ||||||||||
Loss Ratio(a) |
62 | % | 48 | % | 43 | % | 81 | % | 59 | % | 84 | % | 105 | % | 90 | % | 55 | % | 83 | % | ||||||||||||||||||||
GAAP Basis Expense Ratio(b),(c) |
145 | % | 143 | % | 143 | % | 125 | % | 139 | % | 115 | % | 126 | % | 131 | % | 107 | % | 120 | % | ||||||||||||||||||||
The loss and expense ratios included above were calculated using whole dollars and may be different than the ratios calculated using the rounded numbers included herein.
(a) The ratio of incurred losses and loss adjustment expenses to net earned premiums. (b) The ratio of an insurers general expenses to net earned premiums. In the business, general expenses consist of acquisition and operating expenses, net of deferrals, and amortization of DAC and intangibles. (c) Includes the impact of settlements and cancelled insurance contracts, primarily in Europe. |
|
41
42
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
(amounts in millions)
December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | ||||||||||||||||||||||||||||||||||||||
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 |
$ | 31,969 | 43 | % | $ | 33,541 | 44 | % | $ | 33,407 | 45 | % | $ | 34,555 | 44 | % | $ | 34,159 | 45 | % | ||||||||||||||||||||||
Private fixed maturity securities |
10,822 | 15 | 10,908 | 15 | 10,777 | 14 | 10,879 | 14 | 10,939 | 14 | ||||||||||||||||||||||||||||||||
Residential mortgage-backed securities(1) |
4,998 | 7 | 5,008 | 7 | 4,954 | 7 | 5,011 | 6 | 5,082 | 7 | ||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
2,475 | 3 | 2,492 | 3 | 2,475 | 3 | 2,548 | 3 | 2,491 | 3 | ||||||||||||||||||||||||||||||||
Other asset-backed securities |
3,253 | 4 | 3,904 | 5 | 3,837 | 5 | 3,766 | 5 | 3,669 | 5 | ||||||||||||||||||||||||||||||||
State and political subdivisions |
2,428 | 3 | 2,447 | 3 | 2,388 | 3 | 2,350 | 3 | 2,222 | 3 | ||||||||||||||||||||||||||||||||
Non-investment grade fixed maturity securities |
2,252 | 3 | 2,346 | 3 | 2,530 | 3 | 2,623 | 4 | 2,515 | 3 | ||||||||||||||||||||||||||||||||
Equity securities: |
||||||||||||||||||||||||||||||||||||||||||
Common stocks and mutual funds |
37 | | 37 | | 62 | | 134 | | 187 | | ||||||||||||||||||||||||||||||||
Preferred stocks |
273 | | 236 | | 237 | 1 | 165 | | 88 | | ||||||||||||||||||||||||||||||||
Commercial mortgage loans |
6,170 | 8 | 6,133 | 8 | 6,175 | 8 | 6,149 | 8 | 6,100 | 8 | ||||||||||||||||||||||||||||||||
Restricted commercial mortgage loans related to securitization entities |
161 | | 175 | | 181 | | 188 | | 201 | | ||||||||||||||||||||||||||||||||
Policy loans |
1,568 | 2 | 1,567 | 2 | 1,584 | 2 | 1,506 | 2 | 1,501 | 2 | ||||||||||||||||||||||||||||||||
Cash, cash equivalents and short-term investments |
6,162 | 8 | 4,003 | 6 | 4,413 | 6 | 5,315 | 7 | 4,883 | 7 | ||||||||||||||||||||||||||||||||
Securities lending |
347 | | 367 | | 337 | | 323 | 1 | 289 | 1 | ||||||||||||||||||||||||||||||||
Other invested assets: |
Limited partnerships |
188 | | 195 | | 216 | | 215 | | 252 | | |||||||||||||||||||||||||||||||
Derivatives: |
||||||||||||||||||||||||||||||||||||||||||
Long-term care (LTC) forward starting swapcash flow |
629 | 1 | 768 | 1 | 423 | 1 | 948 | 1 | 639 | 1 | ||||||||||||||||||||||||||||||||
Other cash flow |
8 | | 8 | | 8 | | 9 | | 6 | | ||||||||||||||||||||||||||||||||
Equity index optionsnon-qualified |
30 | | 15 | | 12 | | 15 | | 17 | | ||||||||||||||||||||||||||||||||
Other non-qualified |
445 | 1 | 534 | 1 | 416 | | 512 | 1 | 470 | | ||||||||||||||||||||||||||||||||
Trading portfolio |
447 | 1 | 458 | 1 | 368 | 1 | 218 | | 241 | | ||||||||||||||||||||||||||||||||
Restricted other invested assets related to securitization entities |
413 | 1 | 412 | 1 | 410 | 1 | 411 | 1 | 411 | 1 | ||||||||||||||||||||||||||||||||
Other |
18 | | 51 | | 52 | | 49 | | 56 | | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total invested assets and cash |
$ | 75,093 | 100 | % | $ | 75,605 | 100 | % | $ | 75,262 | 100 | % | $ | 77,889 | 100 | % | $ | 76,418 | 100 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Public Fixed Maturity SecuritiesCredit Quality: |
||||||||||||||||||||||||||||||||||||||||||
NRSRO(2) Designation |
||||||||||||||||||||||||||||||||||||||||||
AAA |
$ | 14,785 | 34 | % | $ | 15,057 | 33 | % | $ | 14,920 | 33 | % | $ | 15,520 | 33 | % | $ | 15,599 | 34 | % | ||||||||||||||||||||||
AA |
4,121 | 10 | 4,603 | 10 | 4,763 | 11 | 4,849 | 11 | 4,730 | 10 | ||||||||||||||||||||||||||||||||
A |
12,155 | 28 | 13,485 | 30 | 13,376 | 30 | 13,781 | 30 | 13,572 | 30 | ||||||||||||||||||||||||||||||||
BBB |
10,720 | 25 | 10,667 | 24 | 10,576 | 23 | 10,715 | 23 | 10,490 | 23 | ||||||||||||||||||||||||||||||||
BB |
1,200 | 3 | 1,234 | 3 | 1,276 | 3 | 1,385 | 3 | 1,361 | 3 | ||||||||||||||||||||||||||||||||
B |
63 | | 50 | | 68 | | 76 | | 76 | | ||||||||||||||||||||||||||||||||
CCC and lower |
92 | | 95 | | 99 | | 108 | | 112 | | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total public fixed maturity securities |
$ | 43,136 | 100 | % | $ | 45,191 | 100 | % | $ | 45,078 | 100 | % | $ | 46,434 | 100 | % | $ | 45,940 | 100 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Private Fixed Maturity SecuritiesCredit Quality: |
||||||||||||||||||||||||||||||||||||||||||
NRSRO(2) Designation |
||||||||||||||||||||||||||||||||||||||||||
AAA |
$ | 1,531 | 10 | % | $ | 1,725 | 11 | % | $ | 1,641 | 11 | % | $ | 1,509 | 10 | % | $ | 1,564 | 10 | % | ||||||||||||||||||||||
AA |
1,899 | 13 | 1,966 | 13 | 1,941 | 13 | 1,945 | 13 | 1,995 | 13 | ||||||||||||||||||||||||||||||||
A |
4,731 | 31 | 4,737 | 31 | 4,781 | 31 | 4,792 | 31 | 4,538 | 30 | ||||||||||||||||||||||||||||||||
BBB |
6,003 | 40 | 6,060 | 39 | 5,840 | 38 | 5,998 | 39 | 6,074 | 40 | ||||||||||||||||||||||||||||||||
BB |
777 | 5 | 839 | 5 | 973 | 6 | 910 | 6 | 792 | 5 | ||||||||||||||||||||||||||||||||
B |
104 | 1 | 114 | 1 | 101 | 1 | 126 | 1 | 95 | 1 | ||||||||||||||||||||||||||||||||
CCC and lower |
16 | | 14 | | 13 | | 18 | | 79 | 1 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total private fixed maturity securities |
$ | 15,061 | 100 | % | $ | 15,455 | 100 | % | $ | 15,290 | 100 | % | $ | 15,298 | 100 | % | $ | 15,137 | 100 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
(1) | The company does not have any material exposure to residential mortgage-backed securities collateralized debt obligations (CDOs). |
(2) | Nationally Recognized Statistical Rating Organizations. |
43
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Fixed Maturity Securities Summary
(amounts in millions)
December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | ||||||||||||||||||||||||||||||||||||
Fair Value | % of Total |
Fair Value | % of Total |
Fair Value | % of Total |
Fair Value | % of Total |
Fair Value | % of Total |
|||||||||||||||||||||||||||||||
Fixed Maturity SecuritiesSecurity Sector: |
||||||||||||||||||||||||||||||||||||||||
U.S. government, agencies and government-sponsored enterprises |
$ | 6,203 | 11 | % | $ | 5,913 | 10 | % | $ | 5,721 | 9 | % | $ | 6,132 | 10 | % | $ | 6,000 | 10 | % | ||||||||||||||||||||
State and political subdivisions |
2,438 | 4 | 2,448 | 4 | 2,389 | 4 | 2,351 | 4 | 2,222 | 4 | ||||||||||||||||||||||||||||||
Foreign government |
2,015 | 3 | 1,935 | 3 | 1,955 | 3 | 1,837 | 3 | 1,902 | 3 | ||||||||||||||||||||||||||||||
U.S. corporate |
24,401 | 42 | 25,679 | 43 | 25,135 | 42 | 25,806 | 42 | 25,223 | 41 | ||||||||||||||||||||||||||||||
Foreign corporate |
12,199 | 21 | 13,027 | 22 | 13,628 | 23 | 13,961 | 23 | 14,095 | 23 | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities |
5,101 | 9 | 5,118 | 8 | 5,085 | 9 | 5,153 | 8 | 5,228 | 9 | ||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
2,559 | 4 | 2,587 | 4 | 2,582 | 4 | 2,690 | 4 | 2,702 | 4 | ||||||||||||||||||||||||||||||
Other asset-backed securities |
3,281 | 6 | 3,939 | 6 | 3,873 | 6 | 3,802 | 6 | 3,705 | 6 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total fixed maturity securities |
$ | 58,197 | 100 | % | $ | 60,646 | 100 | % | $ | 60,368 | 100 | % | $ | 61,732 | 100 | % | $ | 61,077 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Corporate Bond HoldingsIndustry Sector: |
||||||||||||||||||||||||||||||||||||||||
Investment Grade: |
||||||||||||||||||||||||||||||||||||||||
Finance and insurance |
$ | 7,746 | 22 | % | $ | 8,290 | 23 | % | $ | 8,047 | 22 | % | $ | 8,219 | 22 | % | $ | 8,123 | 22 | % | ||||||||||||||||||||
Utilities |
4,453 | 13 | 4,618 | 12 | 4,568 | 12 | 4,788 | 13 | 4,683 | 13 | ||||||||||||||||||||||||||||||
Energy |
3,839 | 11 | 4,249 | 11 | 4,403 | 12 | 4,555 | 12 | 4,517 | 12 | ||||||||||||||||||||||||||||||
Consumernon-cyclical |
4,619 | 13 | 4,647 | 13 | 4,504 | 12 | 4,614 | 12 | 4,580 | 12 | ||||||||||||||||||||||||||||||
Consumercyclical |
2,119 | 6 | 2,288 | 6 | 2,319 | 6 | 2,361 | 6 | 2,343 | 6 | ||||||||||||||||||||||||||||||
Capital goods |
2,361 | 7 | 2,461 | 7 | 2,434 | 7 | 2,417 | 7 | 2,410 | 7 | ||||||||||||||||||||||||||||||
Industrial |
1,915 | 6 | 2,130 | 6 | 2,224 | 6 | 2,309 | 6 | 2,240 | 6 | ||||||||||||||||||||||||||||||
Technology and communications |
2,872 | 8 | 3,095 | 8 | 3,107 | 9 | 3,091 | 8 | 3,024 | 8 | ||||||||||||||||||||||||||||||
Transportation |
1,689 | 5 | 1,695 | 5 | 1,629 | 5 | 1,687 | 4 | 1,610 | 4 | ||||||||||||||||||||||||||||||
Other |
3,049 | 9 | 3,213 | 9 | 3,356 | 9 | 3,508 | 10 | 3,732 | 10 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Subtotal |
34,662 | 100 | % | 36,686 | 100 | % | 36,591 | 100 | % | 37,549 | 100 | % | 37,262 | 100 | % | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Non-Investment Grade: |
||||||||||||||||||||||||||||||||||||||||
Finance and insurance |
359 | 19 | % | 381 | 19 | % | 443 | 20 | % | 471 | 21 | % | 480 | 23 | % | |||||||||||||||||||||||||
Utilities |
83 | 4 | 67 | 3 | 68 | 3 | 67 | 3 | 84 | 5 | ||||||||||||||||||||||||||||||
Energy |
348 | 18 | 400 | 20 | 409 | 19 | 363 | 16 | 261 | 13 | ||||||||||||||||||||||||||||||
Consumernon-cyclical |
229 | 12 | 230 | 11 | 257 | 12 | 262 | 12 | 229 | 11 | ||||||||||||||||||||||||||||||
Consumercyclical |
82 | 4 | 98 | 5 | 99 | 5 | 117 | 5 | 91 | 4 | ||||||||||||||||||||||||||||||
Capital goods |
193 | 10 | 204 | 10 | 234 | 11 | 236 | 11 | 214 | 10 | ||||||||||||||||||||||||||||||
Industrial |
244 | 13 | 254 | 13 | 240 | 11 | 238 | 11 | 260 | 13 | ||||||||||||||||||||||||||||||
Technology and communications |
309 | 16 | 293 | 14 | 336 | 15 | 365 | 16 | 354 | 17 | ||||||||||||||||||||||||||||||
Transportation |
2 | | 2 | | 3 | | 19 | 1 | 19 | 1 | ||||||||||||||||||||||||||||||
Other |
89 | 4 | 91 | 5 | 83 | 4 | 80 | 4 | 64 | 3 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Subtotal |
1,938 | 100 | % | 2,020 | 100 | % | 2,172 | 100 | % | 2,218 | 100 | % | 2,056 | 100 | % | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
$ | 36,600 | 100 | % | $ | 38,706 | 100 | % | $ | 38,763 | 100 | % | $ | 39,767 | 100 | % | $ | 39,318 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Fixed Maturity SecuritiesContractual Maturity Dates: |
||||||||||||||||||||||||||||||||||||||||
Due in one year or less |
$ | 1,744 | 3 | % | $ | 2,075 | 4 | % | $ | 2,003 | 3 | % | $ | 1,830 | 3 | % | $ | 2,020 | 3 | % | ||||||||||||||||||||
Due after one year through five years |
10,192 | 18 | 10,817 | 18 | 10,935 | 19 | 10,838 | 18 | 10,623 | 18 | ||||||||||||||||||||||||||||||
Due after five years through ten years |
11,917 | 20 | 12,155 | 20 | 12,212 | 20 | 12,193 | 20 | 12,328 | 20 | ||||||||||||||||||||||||||||||
Due after ten years |
23,403 | 40 | 23,955 | 40 | 23,678 | 39 | 25,226 | 41 | 24,471 | 40 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Subtotal |
47,256 | 81 | 49,002 | 82 | 48,828 | 81 | 50,087 | 82 | 49,442 | 81 | ||||||||||||||||||||||||||||||
Mortgage and asset-backed securities |
10,941 | 19 | 11,644 | 18 | 11,540 | 19 | 11,645 | 18 | 11,635 | 19 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total fixed maturity securities |
$ | 58,197 | 100 | % | $ | 60,646 | 100 | % | $ | 60,368 | 100 | % | $ | 61,732 | 100 | % | $ | 61,077 | 100 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
44
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
General Account GAAP Net Investment Income Yields
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
GAAP Net Investment Income |
||||||||||||||||||||||||||||||||||||||||
Fixed maturity securitiestaxable |
$ | 634 | $ | 647 | $ | 645 | $ | 632 | $ | 2,558 | $ | 658 | $ | 643 | $ | 658 | $ | 639 | $ | 2,598 | ||||||||||||||||||||
Fixed maturity securitiesnon-taxable |
3 | 3 | 3 | 3 | 12 | 3 | 3 | 3 | 3 | 12 | ||||||||||||||||||||||||||||||
Commercial mortgage loans |
85 | 84 | 83 | 85 | 337 | 87 | 82 | 81 | 83 | 333 | ||||||||||||||||||||||||||||||
Restricted commercial mortgage loans related to securitization entities |
4 | 3 | 3 | 4 | 14 | 3 | 3 | 4 | 4 | 14 | ||||||||||||||||||||||||||||||
Equity securities |
4 | 3 | 4 | 4 | 15 | 3 | 3 | 4 | 4 | 14 | ||||||||||||||||||||||||||||||
Other invested assets |
30 | 22 | 17 | 33 | 102 | 22 | 17 | 12 | 18 | 69 | ||||||||||||||||||||||||||||||
Limited partnerships |
2 | 4 | 20 | 7 | 33 | 2 | 10 | 13 | 11 | 36 | ||||||||||||||||||||||||||||||
Restricted other invested assets related to securitization entities |
2 | 1 | 1 | 1 | 5 | 2 | 1 | 1 | 1 | 5 | ||||||||||||||||||||||||||||||
Policy loans |
36 | 33 | 35 | 33 | 137 | 34 | 32 | 32 | 31 | 129 | ||||||||||||||||||||||||||||||
Cash, cash equivalents and short-term investments |
3 | 3 | 4 | 3 | 13 | 5 | 7 | 7 | 5 | 24 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Gross investment income before expenses and fees |
803 | 803 | 815 | 805 | 3,226 | 819 | 801 | 815 | 799 | 3,234 | ||||||||||||||||||||||||||||||
Expenses and fees |
(22 | ) | (20 | ) | (22 | ) | (24 | ) | (88 | ) | (22 | ) | (23 | ) | (24 | ) | (23 | ) | (92 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net investment income |
$ | 781 | $ | 783 | $ | 793 | $ | 781 | $ | 3,138 | $ | 797 | $ | 778 | $ | 791 | $ | 776 | $ | 3,142 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Annualized Yields |
||||||||||||||||||||||||||||||||||||||||
Fixed maturity securitiestaxable |
4.6 | % | 4.6 | % | 4.6 | % | 4.6 | % | 4.6 | % | 4.7 | % | 4.6 | % | 4.8 | % | 4.7 | % | 4.7 | % | ||||||||||||||||||||
Fixed maturity securitiesnon-taxable |
3.5 | % | 3.5 | % | 3.5 | % | 3.5 | % | 3.5 | % | 3.5 | % | 3.4 | % | 3.5 | % | 3.7 | % | 3.5 | % | ||||||||||||||||||||
Commercial mortgage loans |
5.5 | % | 5.5 | % | 5.4 | % | 5.6 | % | 5.5 | % | 5.7 | % | 5.4 | % | 5.5 | % | 5.6 | % | 5.6 | % | ||||||||||||||||||||
Restricted commercial mortgage loans related to securitization entities |
9.5 | % | 6.4 | % | 7.2 | % | 8.2 | % | 8.0 | % | 5.8 | % | 6.6 | % | 6.7 | % | 7.0 | % | 6.6 | % | ||||||||||||||||||||
Equity securities |
5.1 | % | 4.0 | % | 5.6 | % | 6.1 | % | 5.2 | % | 4.6 | % | 4.4 | % | 5.5 | % | 5.2 | % | 5.0 | % | ||||||||||||||||||||
Other invested assets |
27.4 | % | 22.2 | % | 24.2 | % | 60.6 | % | 30.7 | % | 37.1 | % | 27.7 | % | 18.7 | % | 26.3 | % | 27.3 | % | ||||||||||||||||||||
Limited partnerships(1) |
4.2 | % | 7.8 | % | 37.0 | % | 12.0 | % | 15.5 | % | 3.1 | % | 15.3 | % | 19.6 | % | 16.1 | % | 13.6 | % | ||||||||||||||||||||
Restricted other invested assets related to securitization entities |
2.0 | % | 1.0 | % | 1.0 | % | 1.0 | % | 1.3 | % | 2.1 | % | 1.0 | % | 1.0 | % | 1.0 | % | 1.3 | % | ||||||||||||||||||||
Policy loans |
9.2 | % | 8.4 | % | 9.1 | % | 8.8 | % | 8.9 | % | 9.0 | % | 8.5 | % | 8.7 | % | 8.6 | % | 8.7 | % | ||||||||||||||||||||
Cash, cash equivalents and short-term investments |
0.2 | % | 0.3 | % | 0.3 | % | 0.2 | % | 0.3 | % | 0.5 | % | 0.8 | % | 0.7 | % | 0.5 | % | 0.6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Gross investment income before expenses and fees |
4.6 | % | 4.6 | % | 4.6 | % | 4.6 | % | 4.6 | % | 4.7 | % | 4.6 | % | 4.7 | % | 4.7 | % | 4.7 | % | ||||||||||||||||||||
Expenses and fees |
-0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | -0.1 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net investment income |
4.5 | % | 4.5 | % | 4.5 | % | 4.5 | % | 4.5 | % | 4.6 | % | 4.5 | % | 4.6 | % | 4.6 | % | 4.6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
Yields are based on net investment income as reported under GAAP and are consistent with how the company measures its investment performance for management purposes. Yields are annualized, for interim periods, and are calculated as net investment income as a percentage of average quarterly asset carrying values except for fixed maturity and equity securities, derivatives and derivative counterparty collateral, which exclude unrealized fair value adjustments and securities lending activity, which is included in other invested assets and is calculated net of the corresponding securities lending liability. See page 49 herein for average invested assets and cash used in the yield calculation.
(1) | Limited partnership investments are equity-based and do not have fixed returns by period. |
45
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Net Investment Gains (Losses), NetDetail(1)
(amounts in millions)
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||
4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | |||||||||||||||||||||||||||||||
Net realized gains (losses) on available-for-sale securities: |
||||||||||||||||||||||||||||||||||||||||
Fixed maturity securities: |
||||||||||||||||||||||||||||||||||||||||
U.S. corporate |
$ | 7 | $ | (2 | ) | $ | | $ | | $ | 5 | $ | 1 | $ | 5 | $ | (6 | ) | $ | (9 | ) | $ | (9 | ) | ||||||||||||||||
U.S. government, agencies and government-sponsored enterprises |
1 | | | 1 | 2 | 1 | | 2 | | 3 | ||||||||||||||||||||||||||||||
Foreign corporate |
(4 | ) | (1 | ) | (1 | ) | (4 | ) | (10 | ) | 1 | 2 | 13 | (3 | ) | 13 | ||||||||||||||||||||||||
Foreign government |
| | 1 | | 1 | 1 | | | | 1 | ||||||||||||||||||||||||||||||
Tax-exempt |
| | | | | | | | (1 | ) | (1 | ) | ||||||||||||||||||||||||||||
Mortgage-backed securities |
| (2 | ) | 1 | | (1 | ) | | (1 | ) | | | (1 | ) | ||||||||||||||||||||||||||
Asset-backed securities |
(1 | ) | (1 | ) | | | (2 | ) | | | | | | |||||||||||||||||||||||||||
Equity securities |
| 2 | 8 | 5 | 15 | 1 | 2 | 6 | 1 | 10 | ||||||||||||||||||||||||||||||
Foreign exchange |
1 | 1 | | 1 | 3 | | | 1 | | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total net realized gains (losses) on available-for-sale securities |
4 | (3 | ) | 9 | 3 | 13 | 5 | 8 | 16 | (12 | ) | 17 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Impairments: |
||||||||||||||||||||||||||||||||||||||||
Alt-A residential mortgage-backed securities |
| | | | | | (1 | ) | | | (1 | ) | ||||||||||||||||||||||||||||
Financial hybrid securities |
| | | | | | (3 | ) | | | (3 | ) | ||||||||||||||||||||||||||||
Corporate fixed maturity securities |
(9 | ) | (4 | ) | | | (13 | ) | | | | | | |||||||||||||||||||||||||||
Commercial mortgage loans |
| (1 | ) | | (2 | ) | (3 | ) | | | (1 | ) | (1 | ) | (2 | ) | ||||||||||||||||||||||||
Other asset-backed securities |
| (1 | ) | | | (1 | ) | | | | | | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total impairments |
(9 | ) | (6 | ) | | (2 | ) | (17 | ) | | (4 | ) | (1 | ) | (1 | ) | (6 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net unrealized gains (losses) on trading securities |
(6 | ) | 8 | (11 | ) | 4 | (5 | ) | 10 | 3 | 5 | 8 | 26 | |||||||||||||||||||||||||||
Derivative instruments |
2 | (34 | ) | 4 | (21 | ) | (49 | ) | (24 | ) | (25 | ) | (4 | ) | (14 | ) | (67 | ) | ||||||||||||||||||||||
Limited partnerships |
| | | | | | | (1 | ) | | (1 | ) | ||||||||||||||||||||||||||||
Commercial mortgage loans held-for-sale market valuation allowance |
1 | | 2 | 1 | 4 | 2 | 2 | 2 | 2 | 8 | ||||||||||||||||||||||||||||||
Contingent purchase price valuation change |
| 2 | | | 2 | | (1 | ) | | | (1 | ) | ||||||||||||||||||||||||||||
Net gains (losses) related to securitization entities |
(2 | ) | | 1 | 5 | 4 | 1 | (1 | ) | 6 | 4 | 10 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net investment gains (losses), net of taxes |
(10 | ) | (33 | ) | 5 | (10 | ) | (48 | ) | (6 | ) | (18 | ) | 23 | (13 | ) | (14 | ) | ||||||||||||||||||||||
Adjustment for DAC and other intangible amortization and certain benefit reserves, net of taxes |
8 | 6 | 5 | 4 | 23 | 1 | 6 | 1 | 1 | 9 | ||||||||||||||||||||||||||||||
Adjustment for net investment (gains) losses attributable to noncontrolling interests, net of taxes |
2 | 5 | (6 | ) | 5 | 6 | 1 | 2 | (4 | ) | 1 | | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net investment gains (losses), net |
$ | | $ | (22 | ) | $ | 4 | $ | (1 | ) | $ | (19 | ) | $ | (4 | ) | $ | (10 | ) | $ | 20 | $ | (11 | ) | $ | (5 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
(1) | All adjustments for income taxes assume a 35% tax rate. |
46
Reconciliations of Non-GAAP Measures
47
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Reconciliation of Operating ROE
(amounts in millions)
Twelve Month Rolling Average ROE |
Twelve months ended | |||||||||||||||||||
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
||||||||||||||||
GAAP Basis ROE | ||||||||||||||||||||
Net income (loss) available to Genworth Financial, Inc.s common stockholders for the twelve months ended(1) |
$ | (615 | ) | $ | (1,083 | ) | $ | (1,643 | ) | $ | (1,274 | ) | $ | (1,244 | ) | |||||
Quarterly average Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss)(2) |
$ | 10,281 | $ | 10,564 | $ | 10,958 | $ | 11,288 | $ | 11,532 | ||||||||||
GAAP Basis ROE(1)/(2) |
-6.0 | % | -10.3 | % | -15.0 | % | -11.3 | % | -10.8 | % | ||||||||||
Operating ROE |
||||||||||||||||||||
Net operating income (loss) for the twelve months ended(1) |
$ | 255 | $ | (78 | ) | $ | (465 | ) | $ | (430 | ) | $ | (398 | ) | ||||||
Quarterly average Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss)(2) |
$ | 10,281 | $ | 10,564 | $ | 10,958 | $ | 11,288 | $ | 11,532 | ||||||||||
Operating ROE(1)/(2) |
2.5 | % | -0.7 | % | -4.2 | % | -3.8 | % | -3.5 | % | ||||||||||
Quarterly Average ROE |
Three months ended | |||||||||||||||||||
December 31, 2015 |
September 30, 2015 |
June 30, 2015 |
March 31, 2015 |
December 31, 2014 |
||||||||||||||||
GAAP Basis ROE | ||||||||||||||||||||
Net income (loss) available to Genworth Financial, Inc.s common stockholders for the period ended(3) |
$ | (292 | ) | $ | (284 | ) | $ | (193 | ) | $ | 154 | $ | (760 | ) | ||||||
Quarterly average Genworth Financial, Inc.s stockholders equity for the period, excluding accumulated other comprehensive income (loss)(4) |
$ | 9,958 | $ | 10,241 | $ | 10,507 | $ | 10,555 | $ | 10,854 | ||||||||||
Annualized GAAP Quarterly Basis ROE(3)/(4) |
-11.7 | % | -11.1 | % | -7.3 | % | 5.8 | % | -28.0 | % | ||||||||||
Operating ROE |
||||||||||||||||||||
Net operating income (loss) for the period ended(3) |
$ | (82 | ) | $ | 64 | $ | 119 | $ | 154 | $ | (415 | ) | ||||||||
Quarterly average Genworth Financial, Inc.s stockholders equity for the period, excluding accumulated other comprehensive income (loss)(4) |
$ | 9,958 | $ | 10,241 | $ | 10,507 | $ | 10,555 | $ | 10,854 | ||||||||||
Annualized Operating Quarterly Basis ROE(3)/(4) |
-3.3 | % | 2.5 | % | 4.5 | % | 5.8 | % | -15.3 | % |
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 Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss) in average ending Genworth Financial, Inc.s stockholders equity. Management believes that analysis of operating ROE enhances understanding of the efficiency with which the company deploys its capital. However, operating ROE is not a substitute for net income (loss) available to Genworth Financial, Inc.s common stockholders divided by average ending Genworth Financial, Inc.s stockholders equity determined in accordance with GAAP.
(1) | The twelve months ended information is derived by adding the four quarters of net income (loss) available to Genworth Financial, Inc.s common stockholders and net operating income (loss) from page 9 herein. |
(2) | Quarterly average Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss), is derived by averaging ending Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss), for the most recent five quarters. |
(3) | Net income (loss) available to Genworth Financial, Inc.s common stockholders and net operating income (loss) from page 9 herein. |
(4) | Quarterly average Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss), is derived by averaging ending Genworth Financial, Inc.s stockholders equity, excluding accumulated other comprehensive income (loss). |
48
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
2015 | 2014 | |||||||||||||||||||||||||||||||||||||||||
(Assetsamounts in billions) | 4Q | 3Q | 2Q | 1Q | Total | 4Q | 3Q | 2Q | 1Q | Total | ||||||||||||||||||||||||||||||||
ReportedTotal Invested Assets and Cash |
$ | 75.1 | $ | 75.6 | $ | 75.3 | $ | 77.9 | $ | 75.1 | $ | 76.4 | $ | 74.8 | $ | 74.9 | $ | 72.8 | $ | 76.4 | ||||||||||||||||||||||
Subtract: |
||||||||||||||||||||||||||||||||||||||||||
Securities lending |
0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||||||||||
Unrealized gains (losses) |
4.2 | 5.4 | 4.9 | 7.8 | 4.2 | 6.6 | 5.3 | 5.5 | 4.2 | 6.6 | ||||||||||||||||||||||||||||||||
Derivative counterparty collateral |
| | | | | | 0.5 | 0.4 | 0.4 | | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Adjusted end of period invested assets and cash |
$ | 70.6 | $ | 69.8 | $ | 70.1 | $ | 69.8 | $ | 70.6 | $ | 69.5 | $ | 68.7 | $ | 68.7 | $ | 67.9 | $ | 69.5 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(A) |
Average Invested Assets and Cash Used in Reported Yield Calculation |
$ | 70.2 | $ | 70.0 | $ | 70.0 | $ | 69.7 | $ | 70.0 | $ | 69.1 | $ | 68.7 | $ | 68.3 | $ | 67.9 | $ | 68.5 | |||||||||||||||||||||
Subtract: |
||||||||||||||||||||||||||||||||||||||||||
Restricted commercial mortgage loans and other invested assets related to securitization entities(1) |
0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(B) |
Average Invested Assets and Cash Used in Core Yield Calculation |
70.0 | 69.8 | 69.8 | 69.5 | 69.8 | 68.9 | 68.5 | 68.1 | 67.7 | 68.3 | |||||||||||||||||||||||||||||||
Subtract: |
||||||||||||||||||||||||||||||||||||||||||
Portfolios supporting floating products and non-recourse funding obligations(2) |
3.5 | 3.5 | 3.6 | 3.7 | 3.6 | 3.9 | 4.0 | 4.2 | 4.3 | 4.1 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(C) |
Average Invested Assets and Cash Used in Core Yield (excl. Floating and Non-Recourse Funding) Calculation |
$ | 66.5 | $ | 66.3 | $ | 66.2 | $ | 65.8 | $ | 66.2 | $ | 65.0 | $ | 64.5 | $ | 63.9 | $ | 63.4 | $ | 64.2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(Incomeamounts in millions) |
||||||||||||||||||||||||||||||||||||||||||
(D) |
ReportedNet Investment Income |
$ | 781 | $ | 783 | $ | 793 | $ | 781 | $ | 3,138 | $ | 797 | $ | 778 | $ | 791 | $ | 776 | $ | 3,142 | |||||||||||||||||||||
Subtract: |
||||||||||||||||||||||||||||||||||||||||||
Bond calls and commercial mortgage loan prepayments |
18 | 12 | 17 | 14 | 61 | 18 | 17 | 7 | 10 | 52 | ||||||||||||||||||||||||||||||||
Other non-core items(3) |
(2 | ) | 1 | (4 | ) | 7 | 2 | 8 | (22 | ) | 8 | (7 | ) | (13 | ) | |||||||||||||||||||||||||||
Restricted commercial mortgage loans and other invested assets related to securitization entities(1) |
3 | 2 | 2 | 3 | 10 | 2 | 3 | 3 | 3 | 11 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(E) |
Core Net Investment Income |
762 | 768 | 778 | 757 | 3,065 | 769 | 780 | 773 | 770 | 3,092 | |||||||||||||||||||||||||||||||
Subtract: |
||||||||||||||||||||||||||||||||||||||||||
Investment income from portfolios supporting floating products and non-recourse funding obligations(2) |
16 | 21 | 26 | 20 | 83 | 21 | 22 | 23 | 21 | 87 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(F) |
Core Net Investment Income (excl. Floating and Non-Recourse Funding) |
$ | 746 | $ | 747 | $ | 752 | $ | 737 | $ | 2,982 | $ | 748 | $ | 758 | $ | 750 | $ | 749 | $ | 3,005 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
(D) / (A) |
Reported Yield |
4.45 | % | 4.47 | % | 4.53 | % | 4.48 | % | 4.48 | % | 4.61 | % | 4.53 | % | 4.63 | % | 4.57 | % | 4.59 | % | |||||||||||||||||||||
(E) / (B) |
Core Yield |
4.35 | % | 4.40 | % | 4.46 | % | 4.36 | % | 4.39 | % | 4.46 | % | 4.55 | % | 4.54 | % | 4.55 | % | 4.52 | % | |||||||||||||||||||||
(F) / (C) |
Core Yield (excl. Floating and Non-Recourse Funding) |
4.49 | % | 4.51 | % | 4.54 | % | 4.48 | % | 4.51 | % | 4.60 | % | 4.70 | % | 4.69 | % | 4.73 | % | 4.68 | % |
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 items that do not reflect the underlying performance of the investment portfolio. Management believes that analysis of core yield enhances understanding of the investment yield of the company. However, core yield is not a substitute for investment yield determined in accordance with GAAP.
(1) | Represents the incremental assets and investment income related to restricted commercial mortgage loans and other invested assets. |
(2) | Floating products refer to institutional products and the non-recourse funding obligations that support certain term and universal life insurance reserves in the companys life insurance business. |
(3) | Includes cost basis adjustments on structured securities and various other immaterial items. |
49
50
GENWORTH FINANCIAL, INC.
FINANCIAL SUPPLEMENT
FOURTH QUARTER 2015
Financial Strength Ratings As Of February 3, 2016
Company |
Standard & Poors Financial Services LLC (S&P) |
Moodys Investors Service, Inc. (Moodys) |
A.M. Best Company, Inc. (A.M. Best) | |||
Genworth Mortgage Insurance Corporation |
BB+ | Ba1 | Not rated | |||
Genworth Financial Mortgage Insurance Company Canada(1) |
A+ | Not rated | Not rated | |||
Genworth Financial Mortgage Insurance Pty Limited (Australia)(2) |
A+ | A3 | Not rated | |||
Genworth Financial Mortgage Insurance Limited (Europe) |
BB- | Not rated | Not rated | |||
Genworth Life Insurance Company |
BBB- | Baa1 | A- | |||
Genworth Life and Annuity Insurance Company |
BBB- | Baa1 | A- | |||
Genworth Life Insurance Company of New York |
BBB- | Baa1 | A- |
The S&P, Moodys, A.M. Best, Dominion Bond Rating Service (DBRS) and Fitch Rating Service (Fitch) ratings included 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 the companys securities.
S&P states that insurers rated A (Strong), BBB (Good) or BB (Marginal) have strong, good or marginal financial security characteristics, respectively. The A, BBB and BB ranges are the third-, fourth- and fifth-highest of nine financial strength rating ranges assigned by S&P, which range from AAA to R. A plus (+) or minus (-) shows relative standing within a major rating category. These suffixes are not added to ratings in the AAA category or to ratings below the CCC category. Accordingly, the A+, BBB-, BB+ and BB- ratings are the fifth-, tenth-, eleventh- and thirteenth-highest of S&Ps 21 ratings categories.
Moodys states that insurance companies rated A (Good) offer good financial security, that insurance companies rated Baa (Adequate) offer adequate financial security and that insurance companies rated Ba (Questionable) offer questionable financial security. The A (Good), Baa (Adequate) and Ba (Questionable) ranges are the third-, fourth- and fifth-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 group, 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 A3, Baa1 and Ba1 ratings are the seventh-, eighth- and eleventh-highest, respectively, of Moodys 21 ratings categories.
A.M. Best states that the A- (Excellent) rating is assigned to those companies that have, in its opinion, an excellent ability to meet their ongoing insurance obligations. The A- (Excellent) rating is the fourth-highest of 15 ratings assigned by A.M. Best, which range from A++ to F.
DBRS states that long-term obligations rated AA are of superior credit quality. The capacity for the payment of financial obligations is considered high and unlikely to be significantly vulnerable to future events. Credit quality differs from AAA only to a small degree.
The Australian mortgage insurance subsidiary also solicits a rating from Fitch. 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 nine 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 B category. Accordingly, the A+ rating is the fifth-highest of Fitchs 21 ratings categories.
The company also solicits a rating from HR Ratings on a local scale for Genworth Seguros de Credito a la Vivienda S.A. de C.V., its Mexican mortgage insurance subsidiary, with a short-term rating of HR1 and long-term rating of HR AA. For short-term ratings, HR Ratings states that HR1 rated companies are viewed as exhibiting high capacity for timely payment of debt obligations in the short-term and maintain low credit risk. The HR1 short-term rating category is the highest of six short-term rating categories, which range from HR1 to HR D. For long-term ratings, HR Ratings states that HR AA rated companies are viewed as having high credit quality and offer high safety for timely payment of debt obligations and maintain low credit risk under adverse economic scenarios. The HR AA long-term rating is the second-highest of HR Ratings eight long-term rating categories, which range from HR AAA to HR D.
S&P, Moodys, A.M. Best, DBRS, Fitch and HR Ratings review their ratings periodically and the company cannot assure you that it will maintain the current ratings in the future. Other agencies may also rate the company or its insurance subsidiaries on a solicited or an unsolicited basis.
(1) | Genworth Financial Mortgage Insurance Company Canada is also rated AA by DBRS. |
(2) | Genworth Financial Mortgage Insurance Pty Limited (Australia) is also rated A+ by Fitch. |
51