Table of Contents

Exhibit 99.2

 

LOGO


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Table of Contents

   Page  

Investor Letter 

     3   

Use of Non-GAAP Measures

     4   

Results of Operations and Selected Operating Performance Measures

     5   

Financial Highlights

     6   

Consolidated Quarterly Results

  

Consolidated Net Income (Loss) by Quarter

     8   

Net Operating Income (Loss) by Segment by Quarter

     9   

Consolidated Balance Sheets

     10-11   

Consolidated Balance Sheets by Segment

     12-13   

Deferred Acquisition Costs (DAC) Rollforward

     14   

Quarterly Results by Business

  

Net Operating Income and Sales—U.S. Mortgage Insurance Segment

     16-22   

Net Operating Income and Sales—Canada Mortgage Insurance Segment

     24-27   

Net Operating Income and Sales—Australia Mortgage Insurance Segment

     29-32   

Net Operating Income (Loss) and Sales—U.S. Life Insurance Segment

     34-37   

Net Operating Income (Loss)—Runoff Segment

     39   

Net Operating Loss—Corporate and Other Activities

     41   

Additional Financial Data

  

Investments Summary

     43   

Fixed Maturity Securities Summary

     44   

General Account GAAP Net Investment Income Yields

     45   

Net Investment Gains (Losses), Net—Detail

     46   

Reconciliations of Non-GAAP Measures

  

Reconciliation of Operating Return On Equity (ROE)

     48   

Reconciliation of Core Yield

     49   

Corporate Information

  

Financial Strength Ratings

     51   

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, net operating income (loss), net operating income (loss) per common 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, net operating income (loss) available to Genworth Financial, Inc.’s common stockholders, net operating 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

Dear Investor,

During the third quarter of 2016, the company completed a review of its long-term care insurance claim reserves. The company made changes to its assumptions and methodologies impacting claim terminations, benefit utilization and incurred but not reported reserves. As a result of these changes, long-term care insurance claim reserves were increased $435 million pre-tax, or $283 million after-tax.

The company also recorded a non-cash charge of $265 million related to deferred tax assets that are not expected to be utilized before their expiration in light of the company’s latest financial projections, including the impact to current and future earnings associated with higher expected claim costs in its long-term care insurance business and sustained low interest rates.

Thank you for your continued interest in Genworth Financial.

Regards,

David Rosenbaum

Investor Relations

InvestorInfo@genworth.com

 

3


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

Use of Non-GAAP Measures

This financial supplement includes the non-GAAP(1) financial measures entitled “net operating income (loss)” and “net operating income (loss) per common share.” Net operating income (loss) per common share is derived from 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 company’s segments and Corporate and Other activities. A component of the company’s 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 company’s 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 company’s 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 company’s 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 company’s definition of net operating income (loss) may differ from the definitions used by other companies.

Adjustments to reconcile net income (loss) attributable to Genworth Financial, Inc.’s common stockholders and net operating income (loss) assume a 35% tax rate (unless otherwise indicated) 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).

In June 2016, the company completed the sale of its term life insurance new business platform and recorded a pre-tax gain of $12 million. In May 2016, the company completed the sale of its mortgage insurance business in Europe and recorded an additional pre-tax loss of $2 million. In the first quarter of 2016, the company recorded an estimated pre-tax loss of $7 million and a tax benefit of $27 million related to the planned sale of the mortgage insurance business in Europe. The company also recognized an estimated pre-tax loss of $140 million in the fourth quarter of 2015 for the planned sale of this business. The company also incurred a $6 million tax benefit in the fourth quarter of 2015 related to the planned sale as well as a tax charge of $7 million in the third quarter of 2015 from potential business portfolio changes related to this business. These transactions were excluded from net operating income (loss) for the periods presented as they related to a gain (loss) on the sale of businesses.

In June 2016, the company settled restricted borrowings of $70 million related to a securitization entity and recorded a $64 million pre-tax gain related to the early extinguishment of debt. In January 2016, the company paid a pre-tax make-whole expense of $20 million related to the early redemption of Genworth Holdings, Inc.’s (Genworth Holdings) 2016 notes. The company also repurchased $28 million principal amount of Genworth Holdings’ notes with various maturity dates for a pre-tax gain of $4 million in the first quarter of 2016. In the third quarter of 2015, the company paid an early redemption payment of approximately $1 million, net of the portion attributable to noncontrolling interests, related to the early redemption of Genworth Financial Mortgage Insurance Pty Limited’s 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’ notes with various maturity dates for a pre-tax loss of $1 million. These transactions were excluded from net operating income (loss) for the periods presented as they related to a gain (loss) on the early extinguishment of debt.

In the first quarter of 2016, the company completed a life block transaction resulting in a pre-tax loss of $9 million in connection with the early extinguishment of non-recourse funding obligations. In the third quarter of 2015, the company recorded a pre-tax DAC impairment of $455 million on certain term life insurance policies in connection with entering into an agreement to complete a life block transaction.

In the third, second and first quarters of 2016, the company recorded a pre-tax expense of $2 million, $5 million and $15 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. In the fourth and second quarters of 2015, the company also recorded a pre-tax expense of $5 million and $3 million, respectively, related to restructuring costs.

There were no infrequent or unusual items excluded from net operating income (loss) during the periods presented other than fees incurred during the first quarter of 2016 related to Genworth Holdings’ bond consent solicitation of $18 million for broker, advisor and investment banking fees.

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 company’s 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.

 

(1)  U.S. Generally Accepted Accounting Principles

 

4


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Results of Operations and Selected Operating Performance Measures

The company’s 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 company’s segments and Corporate and Other activities to net income (loss) available to Genworth Financial, Inc.’s common stockholders for the periods presented.

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 company’s 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 company’s 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 original loan balance for outstanding insurance policies as of the respective reporting date. Risk in-force for the U.S. mortgage insurance business is based on the coverage percentage applied to the estimated current outstanding loan balance. For risk in-force in the mortgage insurance businesses in Canada and Australia, 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. 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 company’s mortgage insurance 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 company’s 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 company’s revenues or profitability during that period.

Management also regularly monitors and reports a loss ratio for the company’s 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Financial Highlights

(amounts in millions, except per share data)

 

Balance Sheet Data

   September 30,
2016
    June 30,
2016
     March 31,
2016
     December 31,
2015
    September 30,
2015
 

Total Genworth Financial, Inc.’s stockholders’ equity, excluding accumulated other comprehensive income

   $ 9,669      $ 10,045       $ 9,870       $ 9,814      $ 10,101   

Total accumulated other comprehensive income

     5,202        5,088         4,185         3,010        3,478   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

   $ 14,871      $ 15,133       $ 14,055       $ 12,824      $ 13,579   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Book value per common share

   $ 29.84      $ 30.37       $ 28.19       $ 25.76      $ 27.29   

Book value per common share, excluding accumulated other comprehensive income

   $ 19.40      $ 20.16       $ 19.80       $ 19.71      $ 20.30   

Common shares outstanding as of the balance sheet date

     498.4        498.3         498.5         497.8        497.5   
     Twelve months ended  

Twelve Month Rolling Average ROE

   September 30,
2016
    June 30,
2016
     March 31,
2016
     December 31,
2015
    September 30,
2015
 

GAAP Basis ROE

     -4.5     -3.5%         -7.0%         -6.0     -10.3

Operating ROE(1)

     -2.6       2.1%           2.0%           2.5       -0.7
     Three months ended  

Quarterly Average ROE

   September 30,
2016
    June 30,
2016
     March 31,
2016
     December 31,
2015
    September 30,
2015
 

GAAP Basis ROE

     -15.4     6.9%         2.2%         -11.7     -11.1

Operating ROE(1)

     -16.4     4.9%         4.2%           -3.3        2.5

 

Basic and Diluted Shares

   Three months ended
September 30, 2016
     Nine months ended
September 30, 2016
 

Weighted-average common shares used in basic earnings per common share calculations

     498.3         498.3   

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)

     498.3         498.3   
  

 

 

    

 

 

 

 

(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 nine months ended September 30, 2016, the company was required to use basic weighted-average common shares outstanding in the calculation of diluted loss per share for the three and nine months ended September 30, 2016, as the inclusion of shares for stock options, restricted stock units and stock appreciation rights of 2.2 million and 1.8 million, respectively, would have been antidilutive to the calculation. If the company had not incurred a loss from continuing operations for the three and nine months ended September 30, 2016, dilutive potential weighted-average common shares outstanding would have been 500.5 million and 500.1 million, respectively.

 

6


Table of Contents

Consolidated Quarterly Results

 

7


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

Consolidated Net Income (Loss) by Quarter

(amounts in millions, except per share amounts)

 

    2016     2015  
    3Q     2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                   

Premiums

  $ 1,108      $ 1,127      $ 794      $ 3,029      $ 1,157      $ 1,145      $ 1,134      $ 1,143      $ 4,579   

Net investment income

    805        779        789        2,373        781        783        793        781        3,138   

Net investment gains (losses)

    20        30        (19     31        (16     (51     8        (16     (75

Policy fees and other income

    217        300        221        738        234        223        222        227        906   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    2,150        2,236        1,785        6,171        2,156        2,100        2,157        2,135        8,548   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

    1,662        1,193        860        3,715        1,435        1,290        1,232        1,192        5,149   

Interest credited

    173        173        177        523        180        179        181        180        720   

Acquisition and operating expenses, net of deferrals

    269        327        394        990        433        314        295        267        1,309   

Amortization of deferred acquisition costs and intangibles

    94        112        99        305        207        563        101        95        966   

Interest expense

    77        80        105        262        104        105        103        107        419   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    2,275        1,885        1,635        5,795        2,359        2,451        1,912        1,841        8,563   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    (125     351        150        376        (203     (351     245        294        (15

Provision (benefit) for income taxes

    222        110        23        355        (36     (134     70        91        (9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    (347     241        127        21        (167     (217     175        203        (6

Income (loss) from discontinued operations, net of taxes(1)

    15        (21     (19     (25     (73     (21     (314     1        (407
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

    (332     220        108        (4     (240     (238     (139     204        (413

Less: net income attributable to noncontrolling interests

    48        48        55        151        52        46        54        50        202   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) AVAILABLE TO GENWORTH FINANCIAL, INC.’S COMMON STOCKHOLDERS

  $ (380   $ 172      $ 53      $ (155   $ (292   $ (284   $ (193   $ 154      $ (615
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Data:

                       

Income (loss) from continuing operations available to Genworth Financial, Inc.’s common stockholders per common share

       

Basic

  $ (0.79   $ 0.39      $ 0.14      $ (0.26   $ (0.44   $ (0.53   $ 0.24      $ 0.31      $ (0.42

Diluted

  $ (0.79   $ 0.39      $ 0.14      $ (0.26   $ (0.44   $ (0.53   $ 0.24      $ 0.31      $ (0.42

Net income (loss) available to Genworth Financial, Inc.’s common stockholders per common share

       

Basic

  $ (0.76   $ 0.35      $ 0.11      $ (0.31   $ (0.59   $ (0.57   $ (0.39   $ 0.31      $ (1.24

Diluted

  $ (0.76   $ 0.34      $ 0.11      $ (0.31   $ (0.59   $ (0.57   $ (0.39   $ 0.31      $ (1.24

Weighted-average common shares outstanding

       

Basic

    498.3        498.5        498.0        498.3        497.6        497.4        497.4        497.0        497.4   

Diluted(2)

    498.3        500.4        499.4        498.3        497.6        497.4        499.3        498.9        497.4   

 

(1)  Income (loss) from discontinued operations related to the lifestyle protection business that was sold on December 1, 2015. During the third, second and first quarters of 2016, the company recorded an additional after-tax gain (loss) of approximately $15 million, $(21) million and $(19) million, respectively, as it finalized the closing balance sheet purchase price adjustments.
(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 2.2 million, 1.4 million and 1.3 million, respectively, for the three months ended September 30, 2016, December 31, 2015 and September 30, 2015 and 1.8 million and 1.6 million, respectively, for the nine months ended September 30, 2016 and the twelve months ended December 31, 2015 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 500.5 million, 499.0 million and 498.7 million, respectively, for the three months ended September 30, 2016, December 31, 2015 and September 30, 2015 and 500.1 million and 499.0 million, respectively, for the nine months ended September 30, 2016 and the twelve months ended December 31, 2015.

 

8


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income (Loss) by Segment by Quarter

(amounts in millions, except per share amounts)

 

    2016     2015  
    3Q     2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  
 

NET OPERATING INCOME (LOSS):

                   

U.S. Mortgage Insurance segment

  $ 67      $ 61      $ 61      $ 189      $ 41      $ 37      $ 49      $ 52      $ 179   

Canada Mortgage Insurance segment

    36        38        33        107        37        38        37        40        152   

Australia Mortgage Insurance segment

    14        15        19        48        22        21        29        30        102   

U.S. Life Insurance segment:

                   

Long-Term Care Insurance

    (270     37        34        (199     19        (10     10        10        29   

Life Insurance

    48        31        31        110        (173     31        22        40        (80

Fixed Annuities

    15        (13     26        28        19        19        25        31        94   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total U.S. Life Insurance segment

    (207     55        91        (61     (135     40        57        81        43   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Runoff segment

    12        6        4        22        11        (4     9        11        27   

Corporate and Other

    (327     (52     (105     (484     (58     (68     (62     (60     (248
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME (LOSS)

    (405     123        103        (179     (82     64        119        154        255   
 

ADJUSTMENTS TO NET OPERATING INCOME (LOSS):

                   

Net investment gains (losses), net(1)

    18        39        (19     38        (1     (33     5        (1     (30

Gains (losses) on sale of businesses

    —          10        (7     3        (140     —          —          —          (140

Gains (losses) on early extinguishment of debt(2)

    —          64        (16     48        —          (2     —          —          (2

Gains (losses) from life block transactions

    —          —          (9     (9     —          (455     —          —          (455

Expenses related to restructuring

    (2     (5     (15     (22     (5     —          (3     —          (8

Fees associated with bond consent solicitation

    —          —          (18     (18     —          —          —          —          —     

Taxes on adjustments

    (6     (38     53        9        9        163        —          —          172   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL INC.’S COMMON STOCKHOLDERS

    (395     193        72        (130     (219     (263     121        153        (208

Add: income from continuing operations attributable to noncontrolling interests

    48        48        55        151        52        46        54        50        202   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    (347     241        127        21        (167     (217     175        203        (6

Income (loss) from discontinued operations, net of taxes

    15        (21     (19     (25     (73     (21     (314     1        (407
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

    (332     220        108        (4     (240     (238     (139     204        (413

Less: net income attributable to noncontrolling interests

    48        48        55        151        52        46        54        50        202   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) AVAILABLE TO GENWORTH FINANCIAL, INC.’S COMMON STOCKHOLDERS

  $ (380   $ 172      $ 53      $ (155   $ (292   $ (284   $ (193   $ 154      $ (615
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                       

Earnings (Loss) Per Share Data:

                 

Net income (loss) available to Genworth Financial, Inc.’s common stockholders per common share

         

Basic

  $ (0.76   $ 0.35      $ 0.11      $ (0.31   $ (0.59   $ (0.57   $ (0.39   $ 0.31      $ (1.24

Diluted

  $ (0.76   $ 0.34      $ 0.11      $ (0.31   $ (0.59   $ (0.57   $ (0.39   $ 0.31      $ (1.24

Net operating income (loss) per common share

                 

Basic

  $ (0.81   $ 0.25      $ 0.21      $ (0.36   $ (0.17   $ 0.13      $ 0.24      $ 0.31      $ 0.51   

Diluted

  $ (0.81   $ 0.25      $ 0.21      $ (0.36   $ (0.17   $ 0.13      $ 0.24      $ 0.31      $ 0.51   

Weighted-average common shares outstanding

                 

Basic

    498.3        498.5        498.0        498.3        497.6        497.4        497.4        497.0        497.4   

Diluted(3)

    498.3        500.4        499.4        498.3        497.6        497.4        499.3        498.9        497.4   

 

(1)  Net investment gains (losses) were adjusted for the portion attributable to noncontrolling interests and DAC and other intangible amortization and certain benefit reserves (see page 46 for reconciliation).
(2)  For the three months ended September 30, 2015, gains (losses) on early extinguishment of debt were adjusted by $1 million related to the mortgage insurance business in Australia for the portion attributable to noncontrolling interests.
(3)  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 2.2 million, 1.4 million and 1.3 million, respectively, for the three months ended September 30, 2016, December 31, 2015 and September 30, 2015 and 1.8 million and 1.6 million, respectively, for the nine months ended September 30, 2016 and the twelve months ended December 31, 2015 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 500.5 million, 499.0 million and 498.7 million, respectively, for the three months ended September 30, 2016, December 31, 2015 and September 30, 2015 and 500.1 million and 499.0 million, respectively, for the nine months ended September 30, 2016 and the twelve months ended December 31, 2015. 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Consolidated Balance Sheets

(amounts in millions)

 

     September 30,
2016
     June 30,
2016
     March 31,
2016
     December 31,
2015
     September 30,
2015
 

ASSETS

                

Investments:

                

Fixed maturity securities available-for-sale, at fair value

   $ 63,780       $ 62,828       $ 60,290       $ 58,197       $ 60,646   

Equity securities available-for-sale, at fair value

     590         481         431         310         273   

Commercial mortgage loans

     6,017         6,121         6,179         6,170         6,133   

Restricted commercial mortgage loans related to securitization entities

     134         141         155         161         175   

Policy loans

     1,751         1,754         1,565         1,568         1,567   

Other invested assets

     2,676         2,510         2,923         2,309         2,764   

Restricted other invested assets related to securitization entities

     312         312         422         413         412   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investments

     75,260         74,147         71,965         69,128         71,970   

Cash and cash equivalents

     3,078         3,457         4,043         5,965         3,635   

Accrued investment income

     677         601         720         653         682   

Deferred acquisition costs

     3,982         4,046         4,235         4,398         4,441   

Intangible assets and goodwill

     258         267         291         357         297   

Reinsurance recoverable

     17,542         17,564         17,587         17,245         17,255   

Other assets

     570         640         577         520         523   

Deferred tax asset

     —           —           —           155         —     

Separate account assets

     7,485         7,484         7,624         7,883         7,893   

Assets held for sale(1)

     —           —           131         127         1,484   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 108,852       $ 108,206       $ 107,173       $ 106,431       $ 108,180   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                     

 

(1)  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 on May 9, 2016).

 

10


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Consolidated Balance Sheets

(amounts in millions)

 

     September 30,
2016
     June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
 

LIABILITIES AND EQUITY

             

Liabilities:

             

Future policy benefits

   $ 37,405       $ 37,154      $ 36,776      $ 36,475      $ 36,472   

Policyholder account balances

     25,867         26,182        26,354        26,209        26,000   

Liability for policy and contract claims

     8,869         8,289        8,177        8,095        8,009   

Unearned premiums

     3,464         3,412        3,378        3,308        3,281   

Other liabilities

     3,280         3,197        3,596        3,004        3,225   

Borrowings related to securitization entities

     78         85        173        179        188   

Non-recourse funding obligations

     310         310        310        1,920        1,937   

Long-term borrowings

     4,194         4,191        4,232        4,570        4,573   

Deferred tax liability

     1,151         893        449        24        200   

Separate account liabilities

     7,485         7,484        7,624        7,883        7,893   

Liabilities held for sale(1)

     —           —          131        127        986   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     92,103         91,197        91,200        91,794        92,764   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

             

Common stock

     1         1        1        1        1   

Additional paid-in capital

     11,959         11,955        11,952        11,949        11,944   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated other comprehensive income (loss):

             

Net unrealized investment gains (losses):

             

Net unrealized gains (losses) on securities not other-than-temporarily impaired

     2,836         2,770        2,043        1,236        1,709   

Net unrealized gains (losses) on other-than-temporarily impaired securities

     24         19        14        18        22   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net unrealized investment gains (losses)

     2,860         2,789        2,057        1,254        1,731   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Derivatives qualifying as hedges

     2,493         2,439        2,302        2,045        2,130   

Foreign currency translation and other adjustments

     (151      (140     (174     (289     (383
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total accumulated other comprehensive income

     5,202         5,088        4,185        3,010        3,478   

Retained earnings

     409         789        617        564        856   

Treasury stock, at cost

     (2,700      (2,700     (2,700     (2,700     (2,700
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     14,871         15,133        14,055        12,824        13,579   

Noncontrolling interests

     1,878         1,876        1,918        1,813        1,837   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     16,749         17,009        15,973        14,637        15,416   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 108,852       $ 108,206      $ 107,173      $ 106,431      $ 108,180   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                  

 

(1)  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 on May 9, 2016).

 

11


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Consolidated Balance Sheet by Segment

(amounts in millions)

 

    September 30, 2016  
    U.S.
Mortgage
Insurance
    Canada
Mortgage
Insurance
    Australia
Mortgage
Insurance
    U.S. Life
Insurance
    Runoff     Corporate and
Other
(1)
    Total  

ASSETS

             

Cash and investments

  $ 2,582      $ 4,796      $ 2,731      $ 64,157      $ 3,003      $ 1,746      $ 79,015   

Deferred acquisition costs and intangible assets

    43        140        50        3,746        253        8        4,240   

Reinsurance recoverable

    2        —          —          16,736        804        —          17,542   

Other assets

    40        47        13        377        (42     135        570   

Separate account assets

    —          —          —          —          7,485        —          7,485   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 2,667      $ 4,983      $ 2,794      $ 85,016      $ 11,503      $ 1,889      $ 108,852   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Liabilities:

             

Future policy benefits

  $ —        $ —        $ —        $ 37,402      $ 3      $ —        $ 37,405   

Policyholder account balances

    —          —          —          22,436        3,431        —          25,867   

Liability for policy and contract claims

    658        112        215        7,861        16        7        8,869   

Unearned premiums

    329        1,628        922        579        6        —          3,464   

Non-recourse funding obligations

    —          —          —          310        —          —          310   

Deferred tax and other liabilities

    (409     140        114        3,531        (65     1,120        4,431   

Borrowings and capital securities

    —          330        150        —          11        3,781        4,272   

Separate account liabilities

    —          —          —          —          7,485        —          7,485   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    578        2,210        1,401        72,119        10,887        4,908        92,103   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

             

Allocated equity, excluding accumulated other comprehensive income (loss)

    2,049        1,716        544        7,713        612        (2,965     9,669   

Allocated accumulated other comprehensive income (loss)

    40        (115     143        5,184        4        (54     5,202   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

    2,089        1,601        687        12,897        616        (3,019     14,871   

Noncontrolling interests

    —          1,172        706        —          —          —          1,878   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    2,089        2,773        1,393        12,897        616        (3,019     16,749   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 2,667      $ 4,983      $ 2,794      $ 85,016      $ 11,503      $ 1,889      $ 108,852   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Includes inter-segment eliminations and other businesses that are managed outside the operating segments.

 

12


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Consolidated Balance Sheet by Segment

(amounts in millions)

 

     June 30, 2016  
     U.S.
Mortgage
Insurance
    Canada
Mortgage
Insurance
    Australia
Mortgage
Insurance
     U.S. Life
Insurance
     Runoff     Corporate and
Other
(1)
    Total  

ASSETS

                

Cash and investments

   $ 2,494      $ 4,707      $ 2,730       $ 62,646       $ 2,893      $ 2,735      $ 78,205   

Deferred acquisition costs and intangible assets

     39        137        52         3,818         260        7        4,313   

Reinsurance recoverable

     2        —          —           16,744         818        —          17,564   

Other assets

     41        47        17         369         10        156        640   

Separate account assets

     —          —          —           —           7,484        —          7,484   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,576      $ 4,891      $ 2,799       $ 83,577       $ 11,465      $ 2,898      $ 108,206   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

                

Liabilities:

                

Future policy benefits

   $ —        $ —        $ —         $ 37,151       $ 3      $ —        $ 37,154   

Policyholder account balances

     —          —          —           22,709         3,473        —          26,182   

Liability for policy and contract claims

     707        104        190         7,264         16        8        8,289   

Unearned premiums

     304        1,598        926         578         6        —          3,412   

Non-recourse funding obligations

     —          —          —           310         —          —          310   

Deferred tax and other liabilities

     (450     103        117         3,697         (85     708        4,090   

Borrowings and capital securities

     —          333        145         —           11        3,787        4,276   

Separate account liabilities

     —          —          —           —           7,484        —          7,484   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities

     561        2,138        1,378         71,709         10,908        4,503        91,197   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Equity:

                

Allocated equity, excluding accumulated other comprehensive income (loss)

     1,975        1,691        578         6,770         554        (1,523     10,045   

Allocated accumulated other comprehensive income (loss)

     40        (99     128         5,098         3        (82     5,088   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     2,015        1,592        706         11,868         557        (1,605     15,133   

Noncontrolling interests

     —          1,161        715         —           —          —          1,876   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total equity

     2,015        2,753        1,421         11,868         557        (1,605     17,009   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 2,576      $ 4,891      $ 2,799       $ 83,577       $ 11,465      $ 2,898      $ 108,206   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)  Includes inter-segment eliminations and other businesses that are managed outside the operating segments.

 

13


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Deferred Acquisition Costs Rollforward

(amounts in millions)

 

     U.S.
Mortgage
Insurance
    Canada
Mortgage
Insurance
    Australia
Mortgage
Insurance
    U.S. Life
Insurance
(1)
    Runoff     Corporate and
Other
     Total  

Unamortized balance as of June 30, 2016

   $ 25      $ 120      $ 34      $ 4,057      $ 255      $ —         $ 4,491   

Costs deferred

     5        13        2        12        1        —           33   

Amortization, net of interest accretion

     (3     (9     (3     (58     (7     —           (80

Impact of foreign currency translation

     —          (1     1        —          —          —           —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Unamortized balance as of September 30, 2016

     27        123        34        4,011        249        —           4,444   

Effect of accumulated net unrealized investment (gains) losses

     —          —          —          (453     (9     —           (462
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance as of September 30, 2016

   $ 27      $ 123      $ 34      $ 3,558      $ 240      $ —         $ 3,982   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1)  Amortization, net of interest accretion, included $1 million of amortization related to net investment gains for the policyholder account balances.

 

14


Table of Contents

 

U.S. Mortgage Insurance Segment

 

15


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income and Sales—U.S. Mortgage Insurance Segment

(amounts in millions)

 

    2016     2015  
    3Q     2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                   

Premiums

  $ 169      $ 160      $ 160      $ 489      $ 153      $ 146      $ 153      $ 150      $ 602   

Net investment income

    16        15        15        46        14        12        13        19        58   

Net investment gains (losses)

    —          —          (1     (1     —          1        —          —          1   

Policy fees and other income

    1        1        1        3        1        2        —          1        4   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    186        176        175        537        168        161        166        170        665   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

    36        38        38        112        59        63        50        50        222   

Acquisition and operating expenses, net of deferrals

    45        41        39        125        42        38        38        37        155   

Amortization of deferred acquisition costs and intangibles

    3        2        3        8        3        3        2        2        10   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    84        81        80        245        104        104        90        89        387   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    102        95        95        292        64        57        76        81        278   

Provision for income taxes

    36        34        34        104        23        20        27        29        99   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

    66        61        61        188        41        37        49        52        179   

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

    —          —          1        1        —          (1     —          —          (1

Expenses related to restructuring

    1        —          —          1        —          —          —          —          —     

Taxes on adjustments

    —          —          (1     (1     —          1        —          —          1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME

  $ 67      $ 61      $ 61      $ 189      $ 41      $ 37      $ 49      $ 52      $ 179   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                       

SALES:

                 

New Insurance Written (NIW)

                 

Flow

  $ 12,800      $ 11,400      $ 7,400      $ 31,600      $ 7,800      $ 9,300      $ 8,200      $ 6,300      $ 31,600   

Bulk

    —          —          —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total U.S. Mortgage Insurance NIW

  $ 12,800      $ 11,400      $ 7,400      $ 31,600      $ 7,800      $ 9,300      $ 8,200      $ 6,300      $ 31,600   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                       

 

16


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Flow New Insurance Written Metrics—U.S. Mortgage Insurance Segment

(amounts in millions)

 

    2016     2015  
    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)
 

Product

                             

Monthly(1)

  $ 10,000        54      $ 8,400        55      $ 5,400        59      $ 5,900        60      $ 7,000        60      $ 6,500        60      $ 4,400        60   

Single

    2,800        167        3,000        161        2,000        164        1,900        168        2,300        171        1,700        172        1,900        160   
 

 

 

       

 

 

     

 

 

     

 

 

     

 

 

     

 

 

     

 

 

   

Total Flow

  $ 12,800          $ 11,400        $ 7,400        $ 7,800        $ 9,300        $ 8,200        $ 6,300     
 

 

 

       

 

 

     

 

 

     

 

 

     

 

 

     

 

 

     

 

 

   
   
    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

  $ 8,100        63   $ 7,100        62   $ 4,400        60   $ 4,600        59   $ 5,500        59   $ 5,000        61   $ 3,700        59

680-735

    3,800        30        3,400        30        2,400        32        2,500        32        3,000        32        2,500        30        2,100        33   

660-679(2)

    500        4        500        4        300        4        400        5        500        6        400        5        300        5   

620-659

    400        3        400        4        300        4        300        4        300        3        300        4        200        3   

<620

    —          —          —          —          —          —          —          —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

  $ 12,800        100   $ 11,400        100   $ 7,400        100   $ 7,800        100   $ 9,300        100   $ 8,200        100   $ 6,300        100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loan-To-Value Ratio

                             

95.01% and above

  $ 1,000        8   $ 700        6   $ 400        5   $ 400        5   $ 500        5   $ 400        5   $ 300        5

90.01% to 95.00%

    6,100        48        5,900        52        3,700        50        4,000        51        4,900        53        4,200        51        3,100        49   

85.01% to 90.00%

    4,000        31        3,400        30        2,400        33        2,500        32        3,000        32        2,600        32        2,000        32   

85.00% and below

    1,700        13        1,400        12        900        12        900        12        900        10        1,000        12        900        14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

  $ 12,800        100   $ 11,400        100   $ 7,400        100   $ 7,800        100   $ 9,300        100   $ 8,200        100   $ 6,300        100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Origination

                             

Purchase

  $ 10,500        82   $ 9,400        82   $ 6,000        81   $ 6,500        83   $ 8,100        87   $ 6,500        79   $ 4,300        68

Refinance

    2,300        18        2,000        18        1,400        19        1,300        17        1,200        13        1,700        21        2,000        32   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

  $ 12,800        100   $ 11,400        100   $ 7,400        100   $ 7,800        100   $ 9,300        100   $ 8,200        100   $ 6,300        100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

 

   

 

 

                                                                                                 

 

(1)  Includes loans with annual and split payment types.
(2)  Loans with unknown FICO scores are included in the 660-679 category.

 

17


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Other Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

Net Premiums Written

   $ 193       $ 190      $ 176      $ 559      $ 171      $ 171      $ 170      $ 170      $ 682   
 

New Risk Written

                     

Flow

   $ 3,188       $ 2,865      $ 1,845      $ 7,898      $ 1,964      $ 2,364      $ 2,040      $ 1,557      $ 7,925   

Bulk

     —           —          —          —          —          —          —          —          —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Primary

     3,188         2,865        1,845        7,898        1,964        2,364        2,040        1,557        7,925   

Pool

     —           —          —          —          —          —          —          —          —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total New Risk Written

   $ 3,188       $ 2,865      $ 1,845      $ 7,898      $ 1,964      $ 2,364      $ 2,040      $ 1,557      $ 7,925   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Primary Insurance In-Force(1)

   $ 133,700       $ 128,400      $ 124,100        $ 122,400      $ 120,400      $ 117,100      $ 115,200     
 

Risk In-Force

                     

Flow(2)

   $ 32,067       $ 30,760      $ 29,620        $ 29,142      $ 28,563      $ 27,623      $ 27,025     

Bulk(3)

     290         314        318          326        349        360        387     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total Primary

     32,357         31,074        29,938          29,468        28,912        27,983        27,412     

Pool

     104         111        116          120        129        137        142     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total Risk In-Force

   $ 32,461       $ 31,185      $ 30,054        $ 29,588      $ 29,041      $ 28,120      $ 27,554     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
 

Primary Risk In-Force That Is GSE Conforming

     96      96     96       96     97     97     97  
 

Expense Ratio (Net Earned Premiums)(4)

     28      27     26     27     29     28     26     26     27
 

Expense Ratio (Net Premiums Written)(5)

     24      23     24     24     26     24     23     23     24
 

Flow Persistency

     77      77     82       81     80     79     81  
 

Risk To Capital Ratio(6)

     15.0:1         15.0:1        15.3:1          16.3:1        14.3:1        13.7:1        14.1:1     
 

PMIERs Sufficiency Ratio(7)

     117      115     113       109     NA        NA        NA     
 

Average Primary Loan Size (in thousands)

   $ 195       $ 192      $ 189        $ 188      $ 186      $ 184      $ 182     

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)  Primary insurance in-force represents aggregate loan balances for outstanding insurance policies and is used to determine premiums. Original loan balances are presented for policies with level renewal premiums. Amortized loan balances are presented for policies with annual, amortizing renewal premiums.
(2)  Flow risk in-force represents current loan balances as provided by servicers, lenders and investors and conform to the presentation under the Private Mortgage Insurer Eligibility Requirements (PMIERs).
(3)  As of September 30, 2016, 89% 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.
(4)  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.
(5)  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.
(6)  Certain states limit a private mortgage insurer’s risk in-force to 25 times the total of the insurer’s 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.
(7)  PMIERs became effective December 31, 2015. The PMIERs sufficiency ratio is calculated as available assets divided by required assets as defined within PMIERs. The current period PMIERs sufficiency ratio is an estimate due to the timing of the PMIERs filing for the U.S. mortgage insurance business. As of September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, the PMIERs sufficiency ratios were in excess of $400 million, $350 million, $300 million and $200 million, respectively, of available assets above the PMIERs requirements.

 

18


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Loss Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

Paid Claims

                     

Flow

                     

Direct(1)

   $ 80       $ 94      $ 112      $ 286      $ 158      $ 98      $ 131      $ 130      $ 517   

Assumed(2)

     1         1        2        4        1        3        4        5        13   

Ceded

     —           (1     (3     (4     (1     —          (1     (16     (18

Loss adjustment expenses

     2         3        3        8        3        3        3        4        13   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

     83         97        114        294        161        104        137        123        525   

Bulk

     1         1        2        4        1        1        2        2        6   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Primary

     84         98        116        298        162        105        139        125        531   

Pool

     —           1        —          1        1        —          1        1        3   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 84       $ 99      $ 116      $ 299      $ 163      $ 105      $ 140      $ 126      $ 534   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)(3)

   $ 53.6       $ 50.8      $ 51.9        $ 63.6      $ 54.0      $ 50.8      $ 46.5     
 

Average Reserve Per Delinquency (in thousands)

                     

Flow

   $ 25.9       $ 27.8      $ 28.3        $ 27.2      $ 29.4      $ 30.6      $ 31.0     

Bulk loans with established reserve

     18.8         21.1        21.2          19.9        20.0        21.5        21.2     
 

Reserves:

                     

Flow direct case

   $ 599       $ 640      $ 698        $ 775      $ 870      $ 909      $ 992     

Bulk direct case

     14         14        15          17        17        18        20     

Assumed(2)

     6         6        7          8        9        12        15     

All other(4)

     39         47        48          49        57        57        60     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total Reserves

   $ 658       $ 707      $ 768        $ 849      $ 953      $ 996      $ 1,087     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
 

Beginning Reserves

   $ 707       $ 768      $ 849      $ 849      $ 953      $ 996      $ 1,087      $ 1,180      $ 1,180   

Paid claims(1)

     (84      (99     (119     (302     (164     (105     (141     (142     (552

Increase in reserves

     35         38        38        111        60        62        50        49        221   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reserves

   $ 658       $ 707      $ 768      $ 658      $ 849      $ 953      $ 996      $ 1,087      $ 849   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Beginning Reinsurance Recoverable(5)

   $ 2       $ 2      $ 5      $ 5      $ 6      $ 6      $ 7      $ 24      $ 24   

Ceded paid claims

     —           —          (3     (3     (1     —          (1     (16     (18

Decrease in recoverable

     —           —          —          —          —          —          —          (1     (1
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reinsurance Recoverable

   $ 2       $ 2      $ 2      $ 2      $ 5      $ 6      $ 6      $ 7      $ 5   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss Ratio(6)

     21      24     24     23     39     43     33     33     37

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 included 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 reflected the non-recurring payment to extinguish the risk on prior paid claims pursuant to a previously disclosed servicer settlement reached in 2014.
(4)  Other includes loss adjustment expenses, pool and incurred but not reported reserves.
(5)  Reinsurance recoverable excludes ceded unearned premium recoveries and amounts for which cash proceeds have not yet been received.
(6)  The ratio of incurred losses and loss adjustment expenses to net earned premiums.

 

19


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Delinquency Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

Number of Primary Delinquencies

                     

Flow

     24,720         24,753        26,491          30,416        31,678        31,876        34,220     

Bulk loans with an established reserve

     778         732        776          889        917        908        984     

Bulk loans with no reserve(1)

     305         313        335          358        394        415        461     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total Number of Primary Delinquencies

     25,803         25,798        27,602          31,663        32,989        33,199        35,665     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
 

Beginning Number of Primary Delinquencies

     25,798         27,602        31,663        31,663        32,989        33,199        35,665        39,786        39,786   

New delinquencies

     9,609         8,265        8,761        26,635        10,043        10,192        9,061        9,554        38,850   

Delinquency cures

     (8,043      (8,137     (10,602     (26,782     (8,835     (8,484     (8,800     (10,988     (37,107

Paid claims

     (1,561      (1,932     (2,220     (5,713     (2,534     (1,918     (2,727     (2,687     (9,866
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Number of Primary Delinquencies

     25,803         25,798        27,602        25,803        31,663        32,989        33,199        35,665        31,663   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Composition of Cures

                     

Reported delinquent and cured-intraquarter

     1,798         1,597        2,503          1,740        1,805        1,658        2,271     

Number of missed payments delinquent prior to cure:

                     

3 payments or less

     4,276         4,335        5,775          5,005        4,630        4,260        6,112     

4 - 11 payments

     1,413         1,577        1,443          1,330        1,487        2,250        1,912     

12 payments or more

     556         628        881          760        562        632        693     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total

     8,043         8,137        10,602          8,835        8,484        8,800        10,988     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
 

Primary Delinquencies by Missed Payment Status

                     

3 payments or less

     9,405         8,529        8,395          10,487        10,226        9,432        9,271     

4 - 11 payments

     6,212         6,323        7,254          7,577        7,376        7,824        9,086     

12 payments or more

     10,186         10,946        11,953          13,599        15,387        15,943        17,308     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Primary Delinquencies

     25,803         25,798        27,602          31,663        32,989        33,199        35,665     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
                     
                         
     September 30, 2016                                

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

     9,048       $ 45      $ 371        12          

4 - 11 payments in default

     6,053         144        252        57          

12 payments or more in default

     9,619         410        466        88          
  

 

 

    

 

 

   

 

 

             

Total

     24,720       $ 599      $ 1,089        55          
  

 

 

    

 

 

   

 

 

             
     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          
  

 

 

    

 

 

   

 

 

             

 

(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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Portfolio Quality Metrics—U.S. Mortgage Insurance Segment

 

     2016     2015  
     3Q      2Q     1Q     4Q     3Q     2Q     1Q  

Primary Loans

                 

Primary loans in-force

     686,789         668,951        655,300        651,668        647,126        636,640        631,591   

Primary delinquent loans

     25,803         25,798        27,602        31,663        32,989        33,199        35,665   

Primary delinquency rate

     3.76      3.86     4.21     4.86     5.10     5.21     5.65
 

Flow loans in-force

     665,821         647,100        632,010        627,349        620,430        608,615        601,472   

Flow delinquent loans

     24,720         24,753        26,491        30,416        31,678        31,876        34,220   

Flow delinquency rate

     3.71      3.83     4.19     4.85     5.11     5.24     5.69
 

Bulk loans in-force

     20,968         21,851        23,290        24,319        26,696        28,025        30,119   

Bulk delinquent loans

     1,083         1,045        1,111        1,247        1,311        1,323        1,445   

Bulk delinquency rate

     5.17      4.78     4.77     5.13     4.91     4.72     4.80
 

A minus and sub-prime loans in-force

     24,281         25,552        26,995        28,332        29,745        31,051        33,805   

A minus and sub-prime delinquent loans

     5,306         5,220        5,546        6,448        6,642        6,530        7,019   

A minus and sub-prime delinquency rate

     21.85      20.43     20.54     22.76     22.33     21.03     20.76
 

Pool Loans

                 

Pool loans in-force

     5,896         6,196        6,406        6,620        7,284        7,709        7,979   

Pool delinquent loans

     343         356        369        386        426        447        468   

Pool delinquency rate

     5.82      5.75     5.76     5.83     5.85     5.80     5.87
 

Primary Risk In-Force by Credit Quality

                 

Over 735

     55      54     53     53     52     52     52

680-735

     31      32     32     31     31     31     31

660-679(1)

     6      6     6     7     7     7     7

620-659

     6      6     7     7     7     7     7

< 620

     2      2     2     2     3     3     3

 

 

(1)  Loans with unknown FICO scores are included in the 660-679 category.

 

21


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Portfolio Quality Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     September 30, 2016  

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

     6.02     11.6   $ 3,205         2.4   $ 627         1.9     13.75

2005

     5.63     11.2        2,887         2.2        697         2.2        12.97

2006

     5.79     17.0        4,992         3.7        1,177         3.6        12.76

2007

     5.71     35.3        12,757         9.5        3,001         9.3        11.61

2008

     5.26     16.5        10,891         8.2        2,555         7.9        6.40

2009

     4.95     0.8        1,350         1.0        290         0.9        2.44

2010

     4.68     0.7        1,755         1.3        401         1.2        1.74

2011

     4.53     0.7        2,430         1.8        580         1.8        1.60

2012

     3.84     0.8        6,432         4.8        1,567         4.8        0.78

2013

     4.03     1.4        11,409         8.5        2,795         8.6        0.74

2014

     4.41     2.3        16,562         12.4        4,063         12.6        0.86

2015

     4.10     1.5        28,053         21.0        6,911         21.4        0.43

2016

     3.91     0.2        31,007         23.2        7,693         23.8        0.07
    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

Total

     4.59     100.0   $ 133,730         100.0   $ 32,357         100.0     3.76
    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   
     September 30, 2016     June 30, 2016     September 30, 2015        
     Primary
Risk In-Force
    Primary
Delinquency Rate
    Primary
Risk In-Force
     Primary
Delinquency Rate
    Primary
Risk In-Force
(3)
     Primary
Delinquency Rate
       

Lender concentration (by original applicant)

   $ 32,357        3.76   $ 31,074         3.86   $ 28,912         5.10  

Top 10 lenders

     10,538        4.63     10,533         4.71     11,156         6.68  

Top 20 lenders

     13,696        4.56     13,532         4.67     13,539         5.91  

Loan-to-value ratio

                

95.01% and above

   $ 5,685        6.92   $ 5,682         6.80   $ 6,002         8.15  

90.01% to 95.00%

     16,168        2.55     15,247         2.62     13,270         3.66  

80.01% to 90.00%

     10,235        3.41     9,858         3.60     9,326         4.85  

80.00% and below

     269        3.19     287         3.19     314         3.44  
  

 

 

     

 

 

      

 

 

      

Total

   $ 32,357        3.76   $ 31,074         3.86   $ 28,912         5.10  
  

 

 

     

 

 

      

 

 

      

Loan grade

                

Prime

   $ 31,503        3.09   $ 30,175         3.20   $ 27,866         4.27  

A minus and sub-prime

     854        21.85     899         20.43     1,046         22.33  
  

 

 

     

 

 

      

 

 

      

Total

   $ 32,357        3.76   $ 31,074         3.86   $ 28,912         5.10  
  

 

 

     

 

 

      

 

 

      

 

(1)  Average Annual Mortgage Interest Rate.
(2)  Total reserves were $658 million as of September 30, 2016.
(3)  Beginning in the second quarter of 2016, all flow risk in-force metrics are based upon more current loan balances as provided by servicers, lenders and investors and conform to the presentation under PMIERs. Previously, certain flow risk in-force metrics were based on original loan balances when current loan balances were not available. The prior period has been re-presented to reflect these modified metrics.

 

22


Table of Contents

Canada Mortgage Insurance Segment

 

23


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

Net Operating Income and Sales—Canada Mortgage Insurance Segment

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                     

Premiums

   $ 124       $ 122      $ 111      $ 357      $ 115      $ 116      $ 116      $ 119      $ 466   

Net investment income

     33         32        29        94        31        32        33        34        130   

Net investment gains (losses)

     —           (8     20        12        (11     (23     20        (18     (32

Policy fees and other income

     (1      1        —          —          —          (1     —          1        —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     156         147        160        463        135        124        169        136        564   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                     

Benefits and other changes in policy reserves

     30         25        26        81        26        24        21        25        96   

Acquisition and operating expenses, net of deferrals

     21         19        18        58        16        16        22        12        66   

Amortization of deferred acquisition costs and intangibles

     10         10        9        29        9        9        9        9        36   

Interest expense

     5         4        4        13        4        5        4        5        18   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     66         58        57        181        55        54        56        51        216   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     90         89        103        282        80        70        113        85        348   

Provision for income taxes

     24         23        29        76        20        17        31        22        90   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

     66         66        74        206        60        53        82        63        258   

Less: income from continuing operations attributable to noncontrolling interests

     30         30        34        94        27        24        38        29        118   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.’S COMMON STOCKHOLDERS

     36         36        40        112        33        29        44        34        140   
 

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.’S COMMON STOCKHOLDERS:

                     

Net investment (gains) losses, net(1)

     —           4        (11     (7     7        13        (11     10        19   

Taxes on adjustments

     —           (2     4        2        (3     (4     4        (4     (7
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME(2) 

   $ 36       $ 38      $ 33      $ 107      $ 37      $ 38      $ 37      $ 40      $ 152   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                         

SALES:

                   

New Insurance Written (NIW)

                   

Flow

   $ 5,300       $ 4,400      $ 2,500      $ 12,200      $ 4,700      $ 6,600      $ 5,400      $ 3,300      $ 20,000   

Bulk

     5,100         19,700        3,200        28,000        7,300        4,800        3,300        5,000        20,400   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Canada NIW(3)

   $ 10,400       $ 24,100      $ 5,700      $ 40,200      $ 12,000      $ 11,400      $ 8,700      $ 8,300      $ 40,400   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                         

 

(1)  Net investment (gains) losses were adjusted for the portion of net investment gains (losses) attributable to noncontrolling interests as reconciled below:

 

Net investment (gains) losses, gross

   $ —         $ 8       $ (20    $ (12   $ 11      $ 23      $ (20   $ 18      $ 32   

Adjustment for net investment gains (losses) attributable to noncontrolling interests

     —           (4      9         5        (4     (10     9        (8     (13
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

   $ —         $ 4       $ (11    $ (7   $ 7      $ 13      $ (11   $ 10      $ 19   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2)  Net operating income for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $36 million and $115 million for the three and nine months ended September 30, 2016, respectively.
(3)  New insurance written for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $10,600 million and $42,500 million for the three and nine months ended September 30, 2016, respectively.

 

24


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

Net Premiums Written

   $ 172       $ 191      $ 84      $ 447      $ 162      $ 204      $ 166      $ 109      $ 641   

Loss Ratio(1)

     24      20     24     23     23     21     17     22     21

Expense Ratio (Net Earned Premiums)(2)

     24      24     24     24     22     22     27     18     22

Expense Ratio (Net Premiums Written)(3)

     18      15     32     19     15     12     19     20     16
 

Primary Insurance In-Force(4)

   $ 347,300       $ 341,600      $ 317,400        $ 292,600      $ 292,000      $ 300,900      $ 288,800     

Primary Risk In-Force(5)

                     

Flow

   $ 82,300       $ 81,400      $ 79,900        $ 74,300      $ 75,500      $ 78,500      $ 75,700     

Bulk

     39,200         38,100        31,200          28,100        26,700        26,800        25,400     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total

   $ 121,500       $ 119,500      $ 111,100        $ 102,400      $ 102,200      $ 105,300      $ 101,100     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
                         
     September 30, 2016     June 30, 2016                    

Risk In-Force by Loan-To-Value Ratio(6)

   Primary      Flow     Bulk     Primary     Flow     Bulk                    

95.01% and above

   $ 39,938       $ 39,938      $ —        $ 39,332      $ 39,332      $ —           

90.01% to 95.00%

     24,616         24,616        —          24,401        24,401        —           

80.01% to 90.00%

     14,787         14,784        3        14,756        14,753        3         

80.00% and below

     42,198         2,973        39,225        41,058        2,960        38,098         
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

Total

   $ 121,539       $ 82,311      $ 39,228      $ 119,547      $ 81,446      $ 38,101         
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

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 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.
(3)  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.
(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 on a quarter lag. As a result, the company estimates that the outstanding balance of insured mortgages was approximately $170.0 billion, $152.0 billion, $139.0 billion, $138.0 billion, $142.0 billion and $137.0 billion as of June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively. 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(dollar amounts in millions)

 

Primary Insurance

   September 30, 2016     June 30, 2016     March 31, 2016     December 31, 2015     September 30, 2015        

Insured loans in-force(1),(2)

     2,006,484        1,968,171        1,860,978        1,835,916        1,785,541     

Insured delinquent loans

     2,027        1,961        2,034        1,829        1,715     

Insured delinquency rate(2),(3)

     0.10     0.10     0.11     0.10     0.10  

Flow loans in-force(1)

     1,379,020        1,358,927        1,341,636        1,331,773        1,313,034     

Flow delinquent loans

     1,715        1,669        1,711        1,550        1,449     

Flow delinquency rate(3)

     0.12     0.12     0.13     0.12     0.11  

Bulk loans in-force(1)

     627,464        609,244        519,342        504,143        472,507     

Bulk delinquent loans

     312        292        323        279        266     

Bulk delinquency rate(3)

     0.05     0.05     0.06     0.06     0.06  

Loss Metrics

   September 30, 2016     June 30, 2016     March 31, 2016     December 31, 2015     September 30, 2015        

Beginning Reserves

   $ 104      $ 102      $ 87      $ 83      $ 85     

Paid claims(4)

     (20     (21     (18     (18     (20  

Increase in reserves

     29        23        26        25        23     

Impact of changes in foreign exchange rates

     (1     —          7        (3     (5  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 112      $ 104      $ 102      $ 87      $ 83     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
     September 30, 2016     June 30, 2016     September 30, 2015  

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

     46     0.04     47     0.04     46     0.05

Alberta

     16        0.22     16        0.17     17        0.10

British Columbia

     15        0.07     15        0.07     14        0.10

Quebec

     13        0.15     13        0.17     13        0.18

Saskatchewan

     3        0.27     3        0.25     3        0.15

Nova Scotia

     2        0.20     2        0.20     2        0.20

Manitoba

     2        0.08     2        0.09     2        0.08

New Brunswick

     1        0.15     1        0.18     1        0.19

All Other

     2        0.14     1        0.12     2        0.11
  

 

 

     

 

 

     

 

 

   

Total

     100     0.10     100     0.10     100     0.10
  

 

 

     

 

 

     

 

 

   

By Policy Year

                                    

2007 and prior

     30     0.04     31     0.04     37     0.04

2008

     4        0.16     6        0.19     6        0.17

2009

     4        0.16     4        0.17     4        0.15

2010

     6        0.19     6        0.20     7        0.21

2011

     6        0.27     6        0.26     7        0.25

2012

     7        0.21     8        0.21     9        0.21

2013

     8        0.19     8        0.18     9        0.13

2014

     9        0.17     9        0.15     11        0.06

2015

     13        0.06     13        0.03     10        —  

2016

     13        0.01     9        —       —          —  
  

 

 

     

 

 

     

 

 

   

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 on a quarter lag. As a result, the company estimates that the outstanding loans in-force were 968,000 as of June 30, 2016, 883,000 as of March 31, 2016, 870,000 as of December 31, 2015, 836,000 as of September 30, 2015 and 828,000 as of June 30, 2015. This is based on the extrapolation of the amounts reported by lenders to the entire insured population. The corresponding insured delinquency rate was 0.20% as of June 30, 2016, 0.23% as of March 31, 2016, 0.21% as of December 31, 2015 and September 30, 2015 and 0.20% as of June 30, 2015.
(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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(Canadian dollar amounts in millions)

 

     2016      2015  
     3Q      2Q     1Q     Total      4Q     3Q     2Q     1Q     Total  

Paid Claims(1)

                      

Flow

   $ 26       $ 25      $ 24      $ 75       $ 23      $ 25      $ 25      $ 25      $ 98   

Bulk

     1         2        1        4         1        1        1        2        5   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 27       $ 27      $ 25      $ 79       $ 24      $ 26      $ 26      $ 27      $ 103   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 62.0       $ 62.5      $ 67.8         $ 63.7      $ 66.2      $ 58.7      $ 67.9     
 

Average Reserve Per Delinquency (in thousands)

   $ 72.8       $ 69.1      $ 65.0         $ 65.7      $ 64.2      $ 63.6      $ 60.4     
 

Loss Metrics

                      
 

Beginning Reserves

   $ 136       $ 132      $ 120         $ 110      $ 106      $ 108      $ 106     

Paid claims(1)

     (27      (27     (25        (24     (26     (26     (27  

Increase in reserves

     39         31        37           34        30        24        29     
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 148       $ 136      $ 132         $ 120      $ 110      $ 106      $ 108     
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   

Loan Amount(2)

                      
 

Over $550K

     8      8     7        7     7     6     6  

$400K to $550K

     14         14        13           13        12        12        12     

$250K to $400K

     33         34        34           33        33        33        33     

$100K to $250K

     41         40        42           43        44        44        44     

$100K or Less

     4         4        4           4        4        5        5     
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   

Total

     100      100     100        100     100     100     100  
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   
 

Average Primary Loan Size (in thousands)

   $ 227       $ 225      $ 222         $ 221      $ 218      $ 216      $ 215     

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.

 

27


Table of Contents

Australia Mortgage Insurance Segment

 

28


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income and Sales—Australia Mortgage Insurance Segment

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q      Total     4Q     3Q     2Q      1Q     Total  

REVENUES:

                       

Premiums

   $ 88       $ 86      $ 81       $ 255      $ 86      $ 92      $ 90       $ 89      $ 357   

Net investment income

     23         25        24         72        25        28        29         32        114   

Net investment gains (losses)

     4         2        —           6        2        3        —           1        6   

Policy fees and other income

     —           —          —           —          1        (1     1         (4     (3
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     115         113        105         333        114        122        120         118        474   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                       

Benefits and other changes in policy reserves

     37         31        21         89        15        27        25         14        81   

Acquisition and operating expenses, net of deferrals

     23         25        19         67        24        27        25         22        98   

Amortization of deferred acquisition costs and intangibles

     4         4        3         11        4        4        5         5        18   

Interest expense

     2         3        3         8        3        3        2         2        10   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total benefits and expenses

     66         63        46         175        46        61        57         43        207   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     49         50        59         158        68        61        63         75        267   

Provision for income taxes

     16         16        19         51        20        18        18         24        80   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

     33         34        40         107        48        43        45         51        187   

Less: income from continuing operations attributable to noncontrolling interests

     18         18        21         57        25        22        16         21        84   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.’S COMMON STOCKHOLDERS

     15         16        19         50        23        21        29         30        103   
 

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS AVAILABLE TO GENWORTH FINANCIAL, INC.’S COMMON STOCKHOLDERS:

                       

Net investment (gains) losses, net(1)

     (2      (1     —           (3     (2     (1     —           —          (3

(Gains) losses on early extinguishment of debt(2)

     —           —          —           —          —          1        —           —          1   

Taxes on adjustments

     1         —          —           1        1        —          —           —          1   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NET OPERATING INCOME(3)

   $ 14       $ 15      $ 19       $ 48      $ 22      $ 21      $ 29       $ 30      $ 102   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
                           

SALES:

                     

New Insurance Written (NIW)

                           

Flow

   $ 4,600       $ 5,000      $ 4,400       $ 14,000      $ 4,600      $ 6,300      $ 6,500       $ 5,800      $ 23,200   

Bulk

     —           800        —           800        —          —          1,700         —          1,700   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total Australia NIW(4)

   $ 4,600       $ 5,800      $ 4,400       $ 14,800      $ 4,600      $ 6,300      $ 8,200       $ 5,800      $ 24,900   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
                           

 

(1)  Net investment (gains) losses were adjusted for the portion of net investment gains (losses) attributable to noncontrolling interests as reconciled below:

 

Net investment (gains) losses, gross

   $ (4    $ (2   $ —         $ (6   $ (2   $ (3   $ —         $ (1   $ (6

Adjustment for net investment gains (losses) attributable to noncontrolling interests

     2         1        —           3        —          2        —           1        3   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net investment (gains) losses, net

   $   (2    $ (1   $ —         $   (3   $ (2   $   (1   $ —         $ —        $   (3
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(2)  For the three months ended September 30, 2015, (gains) losses on early extinguishment of debt were adjusted by $1 million for the portion attributable to noncontrolling interests.
(3)  Net operating income for the Australian platform adjusted for foreign exchange as compared to the prior year period was $13 million and $51 million for the three and nine months ended September 30, 2016, respectively.
(4)  New insurance written for the Australian platform adjusted for foreign exchange as compared to the prior year period was $4,600 million and $15,500 million for the three and nine months ended September 30, 2016, respectively.

 

29


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

Net Premiums Written

   $ 57       $ 65      $ 47      $ 169      $ 55      $ 79      $ 107      $ 87      $ 328   

Loss Ratio(1),(2)

     42      36     26     35     17     29     28     15     23

Expense Ratio (Net Earned Premiums)(3)

     31      33     27     31     31     34     33     30     32

Expense Ratio (Net Premiums Written)(4)

     48      44     47     46     49     40     28     31     35
 

Primary Insurance In-Force

   $ 247,900       $ 241,100      $ 246,800        $ 233,600      $ 224,100      $ 243,800      $ 240,900     

Primary Risk In-Force(5)

                     

Flow

   $ 80,400       $ 78,300      $ 80,300        $ 76,000      $ 72,900      $ 79,100      $ 78,600     

Bulk

     5,900         5,700        5,700          5,500        5,500        6,200        5,700     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

Total

   $ 86,300       $ 84,000      $ 86,000        $ 81,500      $ 78,400      $ 85,300      $ 84,300     
  

 

 

    

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   
                         
     September 30, 2016     June 30, 2016                    

Risk In-Force by Loan-To-Value Ratio(6)

   Primary      Flow     Bulk     Primary     Flow     Bulk                    

95.01% and above

   $ 14,933       $ 14,933      $ —        $ 14,812      $ 14,812      $ —           

90.01% to 95.00%

     22,670         22,664        6        21,843        21,837        6         

80.01% to 90.00%

     23,153         23,087        66        22,356        22,291        65         

80.00% and below

     25,536         19,743        5,793        25,037        19,368        5,669         
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

Total

   $ 86,292       $ 80,427      $ 5,865      $ 84,048      $ 78,308      $ 5,740         
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

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 this expense ratio by two percentage points for the three months ended September 30, 2015.
(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 this expense ratio by two percentage points for the three months ended September 30, 2015.
(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, 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(dollar amounts in millions)

 

Primary Insurance

   September 30, 2016     June 30, 2016     March 31, 2016     December 31, 2015     September 30, 2015        

Insured loans in-force

     1,470,302        1,477,826        1,479,544        1,478,434        1,479,676     

Insured delinquent loans

     6,844        6,413        5,889        5,552        5,804     

Insured delinquency rate

     0.47     0.43     0.40     0.38     0.39  

Flow loans in-force

     1,358,286        1,364,756        1,366,914        1,364,628        1,364,537     

Flow delinquent loans

     6,574        6,143        5,633        5,317        5,545     

Flow delinquency rate

     0.48     0.45     0.41     0.39     0.41  

Bulk loans in-force

     112,016        113,070        112,630        113,806        115,139     

Bulk delinquent loans

     270        270        256        235        259     

Bulk delinquency rate

     0.24     0.24     0.23     0.21     0.22  

Loss Metrics

   September 30, 2016     June 30, 2016     March 31, 2016     December 31, 2015     September 30, 2015        

Beginning Reserves

   $ 190      $ 181      $ 165      $ 156      $ 160     

Paid claims(1)

     (18     (17     (13     (14     (16  

Increase in reserves

     37        31        20        17        27     

Impact of changes in foreign exchange rates

     6        (5     9        6        (15  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 215      $ 190      $ 181      $ 165      $ 156     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
     September 30, 2016     June 30, 2016     September 30, 2015  

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

     28     0.32     29     0.30     29     0.30%   

Queensland

     23        0.67     23        0.62     23        0.57%   

Victoria

     23        0.39     23        0.37     23        0.35%   

Western Australia

     12        0.69     11        0.61     11        0.45%   

South Australia

     6        0.62     6        0.59     6        0.50%   

Australian Capital Territory

     3        0.20     3        0.19     3        0.15%   

Tasmania

     2        0.37     2        0.36     2        0.31%   

New Zealand

     2        0.10     2        0.10     2        0.23%   

Northern Territory

     1        0.33     1        0.27     1        0.21%   
  

 

 

     

 

 

     

 

 

   

Total

     100     0.47     100     0.43     100     0.39%   
  

 

 

     

 

 

     

 

 

   

By Policy Year

                                    

2007 and prior

     34     0.31     35     0.31     36     0.31%   

2008

     6        1.07     6        1.01     7        0.93%   

2009

     7        0.93     7        0.84     8        0.75%   

2010

     5        0.59     6        0.55     6        0.44%   

2011

     6        0.66     6        0.58     6        0.46%   

2012

     8        0.72     8        0.64     9        0.51%   

2013

     9        0.62     9        0.54     10        0.37%   

2014

     10        0.45     10        0.36     11        0.16%   

2015

     9        0.17     9        0.11     7        0.01%   

2016

     6        0.01     4        —       —          —  %   
  

 

 

     

 

 

     

 

 

   

Total

     100     0.47     100     0.43     100     0.39%   
  

 

 

     

 

 

     

 

 

   

 

(1)  Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims.

 

31


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(Australian dollar amounts in millions)

 

     2016      2015  
     3Q      2Q     1Q     Total      4Q     3Q     2Q     1Q     Total  

Paid Claims(1)

                      

Flow

   $ 24       $ 23      $ 18      $ 65       $ 22      $ 21      $ 19      $ 17      $ 79   

Bulk

     —           —          —          —           —          —          —          1        1   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 24       $ 23      $ 18      $ 65       $ 22      $ 21      $ 19      $ 18      $ 80   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 73.3       $ 79.2      $ 65.8         $ 71.0      $ 65.9      $ 66.9      $ 62.5     
 

Average Reserve Per Delinquency (in thousands)

   $ 41.0       $ 39.9      $ 40.1         $ 40.7      $ 38.3      $ 35.2      $ 36.4     
 

Loss Metrics

                      

Beginning Reserves

   $ 256       $ 236      $ 226         $ 222      $ 208      $ 196      $ 186     

Paid claims(1)

     (24      (23     (18        (22     (21     (19     (18  

Increase in reserves

     49         43        28           26        35        31        28     
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 281       $ 256      $ 236         $ 226      $ 222      $ 208      $ 196     
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   

Loan Amount(2)

                      
 

Over $550K

     15      15     15        15     15     14     13  

$400K to $550K

     20         20        20           19        19        19        19     

$250K to $400K

     36         36        36           36        36        36        37     

$100K to $250K

     24         24        24           25        25        25        26     

$100K or Less

     5         5        5           5        5        6        5     
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   

Total

     100      100     100        100     100     100     100  
  

 

 

    

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

   
 

Average Primary Loan Size (in thousands)

   $ 220       $ 219      $ 218         $ 217      $ 216      $ 213      $ 211     

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.

 

32


Table of Contents

U.S. Life Insurance Segment

 

33


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income (Loss)—U.S. Life Insurance Segment

(amounts in millions)

 

    2016     2015  
    3Q     2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                   

Premiums

  $ 725      $ 756      $ 436      $ 1,917      $ 797      $ 784      $ 769      $ 778      $ 3,128   

Net investment income

    695        670        684        2,049        673        680        677        671        2,701   

Net investment gains (losses)

    21        114        (16     119        17        (16     (7     (4     (10

Policy fees and other income

    175        180        177        532        187        177        182        180        726   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    1,616        1,720        1,281        4,617        1,674        1,625        1,621        1,625        6,545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

    1,556        1,089        758        3,403        1,324        1,155        1,122        1,091        4,692   

Interest credited

    140        143        144        427        148        148        150        150        596   

Acquisition and operating expenses, net of deferrals

    149        199        165        513        178        176        167        163        684   

Amortization of deferred acquisition costs and intangibles

    69        84        78        231        194        530        75        73        872   

Interest expense

    2        5        28        35        23        22        22        25        92   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    1,916        1,520        1,173        4,609        1,867        2,031        1,536        1,502        6,936   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    (300     200        108        8        (193     (406     85        123        (391

Provision (benefit) for income taxes

    (106     70        39        3        (68     (144     31        43        (138
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    (194     130        69        5        (125     (262     54        80        (253
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses, net(1)

    (21     (119     11        (129     (20     10        4        1        (5

(Gains) losses on sale of businesses

    —          (1     —          (1     —          —          —          —          —     

(Gains) losses from life block transactions

    —          —          9        9        —          455        —          —          455   

Expenses related to restructuring

    1        3        15        19        3        —          2        —          5   

Taxes on adjustments

    7        42        (13     36        7        (163     (3     —          (159
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME (LOSS)

  $ (207   $ 55      $ 91      $ (61   $ (135   $ 40      $ 57      $ 81      $ 43   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

 

                                                                 

 

(1)  Net investment (gains) losses were adjusted for DAC and other intangible amortization and certain benefit reserves as reconciled below:

 

Net investment (gains) losses, gross

  $ (21   $ (114   $ 16      $ (119   $ (17   $ 16      $ 7      $ 4      $ 10   

Adjustment for DAC and other intangible amortization and certain benefit reserves

    —          (5     (5     (10     (3     (6     (3     (3     (15
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

  $ (21   $ (119   $ 11      $ (129   $ (20   $ 10      $ 4      $ 1      $ (5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

34


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income (Loss) and Sales—U.S. Life Insurance Segment—Long-Term Care Insurance

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                     

Premiums

   $ 610       $ 636      $ 618      $ 1,864      $ 633      $ 618      $ 597      $ 589      $ 2,437   

Net investment income

     353         344        329        1,026        325        327        320        313        1,285   

Net investment gains (losses)

     17         139        4        160        24        4        (3     3        28   

Policy fees and other income

     —           —          1        1        1        —          1        —          2   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     980         1,119        952        3,051        983        949        915        905        3,752   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                     

Benefits and other changes in policy reserves

     1,262         806        776        2,844        797        825        780        766        3,168   

Interest credited

     —           —          —          —          —          —          —          —          —     

Acquisition and operating expenses, net of deferrals

     95         93        95        283        110        112        98        95        415   

Amortization of deferred acquisition costs and intangibles

     25         26        26        77        25        24        24        26        99   

Interest expense

     —           —          —          —          —          —          —          —          —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     1,382         925        897        3,204        932        961        902        887        3,682   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     (402      194        55        (153     51        (12     13        18        70   

Provision (benefit) for income taxes

     (142      68        20        (54     19        (5     5        6        25   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     (260      126        35        (99     32        (7     8        12        45   
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                     

Net investment (gains) losses

     (17      (139     (4     (160     (24     (4     3        (3     (28

Expenses related to restructuring

     1         2        3        6        2        —          1        —          3   

Taxes on adjustments

     6         48        —          54        9        1        (2     1        9   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME (LOSS)

   $ (270    $ 37      $ 34      $ (199   $ 19      $ (10   $ 10      $ 10      $ 29   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                         

SALES:

                   

Individual Long-Term Care Insurance

   $ 2       $ 4      $ 5      $ 11      $ 8      $ 7      $ 8      $ 10      $ 33   

Group Long-Term Care Insurance

     3         2        2        7        2        1        1        1        5   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Sales

   $ 5       $ 6      $ 7      $ 18      $ 10      $ 8      $ 9      $ 11      $ 38   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

RATIOS:

                         

Loss Ratio(1)

     145.5      70.1     67.6     93.9     72.9     76.4     72.6     72.4     73.6

Gross Benefits Ratio(2)

     207.0      126.7     125.5     152.6     125.9     133.5     130.5     130.2     130.0

 

(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 benefits and other changes in policy reserves by net earned premiums.

 

35


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income (Loss) and Sales—U.S. Life Insurance Segment—Life Insurance

(amounts in millions)

 

    2016     2015  
    3Q     2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                   

Premiums(1)

  $ 115      $ 120      $ (185   $ 50      $ 160      $ 162      $ 169      $ 179      $ 670   

Net investment income

    128        117        133        378        125        126        127        127        505   

Net investment gains (losses)

    4        (1     2        5        15        (8     3        3        13   

Policy fees and other income

    171        176        173        520        183        175        178        178        714   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    418        412        123        953        483        455        477        487        1,902   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves(1)

    216        231        (87     360        446        248        266        250        1,210   

Interest credited

    64        65        64        193        68        66        68        66        268   

Acquisition and operating expenses, net of deferrals

    31        39        51        121        50        48        52        51        201   

Amortization of deferred acquisition costs and intangibles

    27        27        33        87        150        487        33        30        700   

Interest expense

    2        5        28        35        23        22        22        25        92   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    340        367        89        796        737        871        441        422        2,471   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    78        45        34        157        (254     (416     36        65        (569

Provision (benefit) for income taxes

    28        16        12        56        (90     (147     13        23        (201
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    50        29        22        101        (164     (269     23        42        (368
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

    (4     1        (2     (5     (15     8        (3     (3     (13

(Gains) losses on sale of businesses

    —          (1     —          (1     —          —          —          —          —     

(Gains) losses from life block transactions

    —          —          9        9        —          455        —          —          455   

Expenses related to restructuring

    —          2        8        10        —          —          1        —          1   

Taxes on adjustments

    2        —          (6     (4     6        (163     1        1        (155
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME (LOSS)

  $ 48      $ 31      $ 31      $ 110      $ (173   $ 31      $ 22      $ 40      $ (80
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

SALES:

                       

Term Life

  $ —        $ 2      $ 5      $ 7      $ 6      $ 7      $ 9      $ 9      $ 31   

Universal Life

    1        1        2        4        3        2        4        4        13   

Linked-Benefits

    —          1        2        3        1        3        2        4        10   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Sales

  $ 1      $ 4      $ 9      $ 14      $ 10      $ 12      $ 15      $ 17      $ 54   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

 

                                                                 

 

(1)  In January 2016, as part of a life block transaction, the company entered into a new reinsurance agreement to cede certain of its term life insurance policies. This new reinsurance agreement primarily reduced premiums by $326 million and reduced benefits and other changes in policy reserves by $331 million for the amounts initially ceded.

 

36


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income (Loss) and Sales—U.S. Life Insurance Segment—Fixed Annuities

(amounts in millions)

 

    2016     2015  
    3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                    

Premiums

  $ —         $ —        $ 3      $ 3      $ 4      $ 4      $ 3      $ 10      $ 21   

Net investment income

    214         209        222        645        223        227        230        231        911   

Net investment gains (losses)

    —           (24     (22     (46     (22     (12     (7     (10     (51

Policy fees and other income

    4         4        3        11        3        2        3        2        10   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    218         189        206        613        208        221        229        233        891   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                    

Benefits and other changes in policy reserves(1)

    78         52        69        199        81        82        76        75        314   

Interest credited

    76         78        80        234        80        82        82        84        328   

Acquisition and operating expenses, net of deferrals(2)

    23         67        19        109        18        16        17        17        68   

Amortization of deferred acquisition costs and intangibles

    17         31        19        67        19        19        18        17        73   

Interest expense

    —           —          —          —          —          —          —          —          —     
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    194         228        187        609        198        199        193        193        783   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    24         (39     19        4        10        22        36        40        108   

Provision (benfit) for income taxes

    8         (14     7        1        3        8        13        14        38   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    16         (25     12        3        7        14        23        26        70   
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                    

Net investment (gains) losses, net(3)

    —           19        17        36        19        6        4        7        36   

Expenses related to restructuring

    —           (1     4        3        1        —          —          —          1   

Taxes on adjustments

    (1      (6     (7     (14     (8     (1     (2     (2     (13
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME (LOSS)

  $ 15       $ (13   $ 26      $ 28      $ 19      $ 19      $ 25      $ 31      $ 94   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

 

                                                                  

SALES:

                  

Single Premium Deferred Annuities

  $ 1       $ 8      $ 159      $ 168      $ 297      $ 248      $ 211      $ 306      $ 1,062   

Single Premium Immediate Annuities

    —           1        9        10        17        12        13        20        62   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Sales

  $ 1       $ 9      $ 168      $ 178      $ 314      $ 260      $ 224      $ 326      $ 1,124   
 

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

 

                                                                  

 

(1)  In the second quarter of 2016, benefits and other changes in policy reserves included $45 million of lower assumed reinsurance in connection with the recapture by a third party.
(2)  In the second quarter of 2016, acquisition and operating expenses, net of deferrals, included a $55 million ceding commission paid in connection with the recapture by a third party.
(3)  Net investment (gains) losses were adjusted for DAC and other intangible amortization and certain benefit reserves as reconciled below:

 

Net investment (gains) losses, gross

  $ —        $ 24       $ 22      $ 46      $ 22      $ 12      $ 7      $ 10      $ 51   

Adjustment for DAC and other intangible amortization and certain benefit reserves

    —          (5      (5     (10     (3     (6     (3     (3     (15
 

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

  $ —        $ 19       $ 17      $ 36      $ 19      $ 6      $ 4      $ 7      $ 36   
 

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

37


Table of Contents

Runoff Segment

 

38


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Income (Loss)—Runoff Segment

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                     

Premiums

   $ —         $ —        $ —        $ —        $ —        $ —        $ 1      $ —        $ 1   

Net investment income

     37         36        35        108        35        32        40        31        138   

Net investment gains (losses)

     4         (13     (8     (17     (30     (25     (8     (6     (69

Policy fees and other income

     43         42        42        127        45        46        49        49        189   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     84         65        69        218        50        53        82        74        259   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                     

Benefits and other changes in policy reserves

     2         9        15        26        8        18        11        7        44   

Interest credited

     33         30        33        96        32        31        31        30        124   

Acquisition and operating expenses, net of deferrals

     20         18        16        54        19        17        21        19        76   

Amortization of deferred acquisition costs and intangibles

     7         12        6        25        (3     17        10        5        29   

Interest expense

     1         —          —          1        —          —          1        —          1   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     63         69        70        202        56        83        74        61        274   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     21         (4     (1     16        (6     (30     8        13        (15

Provision (benefit) for income taxes

     6         (2     (2     2        (3     (12     2        3        (10
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     15         (2     1        14        (3     (18     6        10        (5
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                     

Net investment (gains) losses, net(1)

     (4      12        4        12        22        21        5        1        49   

Taxes on adjustments

     1         (4     (1     (4     (8     (7     (2     —          (17
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME (LOSS)

   $ 12       $ 6      $ 4      $ 22      $ 11      $ (4   $ 9      $ 11      $ 27   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                         

 

(1)  Net investment (gains) losses were adjusted for DAC and other intangible amortization and certain benefit reserves as reconciled below:

 

Net investment (gains) losses, gross

   $ (4    $ 13      $ 8      $ 17      $ 30      $ 25      $ 8      $ 6      $ 69   

Adjustment for DAC and other intangible amortization and certain benefit reserves

     —           (1     (4     (5     (8     (4     (3     (5     (20
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

   $ (4    $ 12      $ 4      $ 12      $ 22      $ 21      $ 5      $ 1      $ 49   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

39


Table of Contents

Corporate and Other

 

40


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Operating Loss—Corporate and Other(1)

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

REVENUES:

                     

Premiums

   $ 2       $ 3      $ 6      $ 11      $ 6      $ 7      $ 5      $ 7      $ 25   

Net investment income

     1         1        2        4        3        (1     1        (6     (3

Net investment gains (losses)(2)

     (9      (65     (14     (88     6        9        3        11        29   

Policy fees and other income(3)

     (1      76        1        76        —          —          (10     —          (10
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     (7      15        (5     3        15        15        (1     12        41   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

                     

Benefits and other changes in policy reserves

     1         1        2        4        3        3        3        5        14   

Acquisition and operating expenses, net of deferrals(4)

     11         25        137        173        154        40        22        14        230   

Amortization of deferred acquisition costs and intangibles

     1         —          —          1        —          —          —          1        1   

Interest expense

     67         68        70        205        74        75        74        75        298   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     80         94        209        383        231        118        99        95        543   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     (87      (79     (214     (380     (216     (103     (100     (83     (502

Provision (benefit) for income taxes

     246         (31     (96     119        (28     (33     (39     (30     (130
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM CONTINUING OPERATIONS

     (333      (48     (118     (499     (188     (70     (61     (53     (372
 

ADJUSTMENTS TO LOSS FROM CONTINUING OPERATIONS:

                     

Net investment (gains) losses

     9         65        14        88        (6     (9     (3     (11     (29

(Gains) losses on sale of businesses

     —           (9     7        (2     140        —          —          —          140   

(Gains) losses on early extinguishment of debt

     —           (64     16        (48     —          1        —          —          1   

Expenses related to restructuring

     —           2        —          2        2        —          1        —          3   

Fees associated with bond consent solicitation

     —           —          18        18        —          —          —          —          —     

Taxes on adjustments

     (3      2        (42     (43     (6     10        1        4        9   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING LOSS

   $ (327    $ (52   $ (105   $ (484   $ (58   $ (68   $ (62   $ (60   $ (248
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                                                  

 

(1)  Includes inter-segment eliminations and the results of other businesses that are managed outside the operating segments, including certain smaller international mortgage insurance businesses.
(2)  In the second quarter of 2016, net investment gains (losses) included a $64 million loss from the write-off of residual interest in certain policy loan securitization entities.
(3)  In the second quarter of 2016, the company settled restricted borrowings of $70 million related to a securitization entity and recorded a $64 million pre-tax gain related to the early extinguishment of debt, which was included in policy fees and other income.
(4)  In the first quarter of 2016, acquisition and operating expenses, net of deferrals, included the following: $83 million of legal fees and expenses, including $69 million related to the settlement of the long-term care insurance class action lawsuit; $20 million of make-whole expense on the early redemption of Genworth Holdings’ 2016 senior notes in January 2016; $18 million associated with Genworth Holdings’ bond consent solicitation for broker, advisor and investment banking fees; and an additional estimated loss of $7 million related to the planned sale of the mortgage insurance business in Europe. In the fourth quarter of 2015, acquisition and operating expenses, net of deferrals, included an estimated loss of $140 million related to the planned sale of the mortgage insurance business in Europe.

 

41


Table of Contents

Additional Financial Data

 

42


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Investments Summary

(amounts in millions)

 

        September 30, 2016     June 30, 2016     March 31, 2016     December 31, 2015     September 30, 2015  
        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

  $ 35,544        45   $ 35,003        45   $ 33,362        44   $ 31,969        43   $ 33,541        44

Private fixed maturity securities

    11,669        15        11,370        15        10,867        14        10,822        15        10,908        15   

Residential mortgage-backed securities(1)

    4,742        6        4,981        6        5,041        7        4,998        7        5,008        7   

Commercial mortgage-backed securities

    3,148        4        2,940        4        2,633        4        2,475        3        2,492        3   

Other asset-backed securities

    3,310        4        3,279        4        3,287        4        3,253        4        3,904        5   

State and political subdivisions

    2,823        4        2,751        4        2,517        3        2,428        3        2,447        3   

Non-investment grade fixed maturity securities

    2,544        3        2,504        3        2,583        3        2,252        3        2,346        3   

Equity securities:

                     

Common stocks and mutual funds

    175        —          140        —          108        —          37        —          37        —     

Preferred stocks

    415        1        341        1        323        —          273        —          236        —     

Commercial mortgage loans

    6,017        8        6,121        8        6,179        8        6,170        8        6,133        8   

Restricted commercial mortgage loans related to securitization entities

    134        —          141        —          155        —          161        —          175        —     

Policy loans

    1,751        2        1,754        2        1,565        2        1,568        2        1,567        2   

Cash, cash equivalents and short-term investments

    3,420        4        3,730        5        4,217        6        6,162        8        4,003        6   

Securities lending

    417        1        328        —          415        1        347        —          367        —     

Other invested assets:

 

Limited partnerships

    188        —          181        —          177        —          188        —          195        —     
 

Derivatives:

                     
 

Long-term care (LTC) forward starting swap—cash flow

    735        1        627        1        1,087        1        629        1        768        1   
 

Other cash flow

    6        —          7        —          7        —          8        —          8        —     
 

Equity index options—non-qualified

    61        —          57        —          36        —          30        —          15        —     
 

Other non-qualified

    529        1        578        1        537        1        445        1        534        1   
 

Trading portfolio

    384        1        441        1        471        1        447        1        458        1   
 

Restricted other invested assets related to securitization entities

    312        —          312        —          422        1        413        1        412        1   
 

Other

    14        —          18        —          19        —          18        —          51        —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total invested assets and cash

  $ 78,338        100   $ 77,604        100   $ 76,008        100   $ 75,093        100   $ 75,605        100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Public Fixed Maturity Securities—Credit Quality:

                                                           

NRSRO(2) Designation

                                                               

AAA

    $ 15,608        33   $ 15,714        33   $ 15,385        34   $ 14,785        34   $ 15,057        33

AA

      4,536        9        4,455        10        4,174        10        4,121        10        4,603        10   

A

      13,317        28        13,122        28        12,664        28        12,155        28        13,485        30   

BBB

      12,632        27        12,154        26        11,213        25        10,720        25        10,667        24   

BB

      1,464        3        1,440        3        1,464        3        1,200        3        1,234        3   

B

      145        —          149        —          141        —          63        —          50        —     

CCC and lower

      53        —          56        —          77        —          92        —          95        —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total public fixed maturity securities

  $ 47,755        100   $ 47,090        100   $ 45,118        100   $ 43,136        100   $ 45,191        100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Private Fixed Maturity Securities—Credit Quality:

                                                           

NRSRO(2) Designation

                                                               

AAA

    $ 1,731        11   $ 1,683        10   $ 1,614        10   $ 1,531        10   $ 1,725        11

AA

      2,071        13        2,013        13        1,923        13        1,899        13        1,966        13   

A

      4,937        31        4,864        31        4,725        31        4,731        31        4,737        31   

BBB

      6,404        40        6,319        40        6,009        40        6,003        40        6,060        39   

BB

      815        5        734        5        772        5        777        5        839        5   

B

      51        —          102        1        104        1        104        1        114        1   

CCC and lower

      16        —          23        —          25        —          16        —          14        —     
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total private fixed maturity securities

  $ 16,025        100   $ 15,738        100   $ 15,172        100   $ 15,061        100   $ 15,455        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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Fixed Maturity Securities Summary

(amounts in millions)

 

     September 30, 2016      June 30, 2016     March 31, 2016     December 31, 2015     September 30, 2015  
     Fair Value      % of
Total
     Fair Value      % of
Total
    Fair Value      % of
Total
    Fair Value      % of
Total
    Fair Value      % of
Total
 

Fixed Maturity Securities—Security Sector:

                            

U.S. government, agencies and government-sponsored enterprises

   $ 6,703         11    $ 6,806         11   $ 6,524         11   $ 6,203         11   $ 5,913         10

State and political subdivisions

     2,824         4         2,751         4        2,517         4        2,438         4        2,448         4   

Foreign government

     2,227         3         2,113         3        2,080         3        2,015         3        1,935         3   

U.S. corporate

     27,695         44         26,984         43        25,389         43        24,401         42        25,679         43   

Foreign corporate

     13,008         20         12,833         21        12,629         21        12,199         21        13,027         22   

Residential mortgage-backed securities

     4,823         8         5,055         8        5,122         8        5,101         9        5,118         8   

Commercial mortgage-backed securities

     3,173         5         2,979         5        2,713         4        2,559         4        2,587         4   

Other asset-backed securities

     3,327         5         3,307         5        3,316         6        3,281         6        3,939         6   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity securities

   $ 63,780         100    $ 62,828         100   $ 60,290         100   $ 58,197         100   $ 60,646         100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Corporate Bond Holdings—Industry Sector:

                            

Investment Grade:

                            

Finance and insurance

   $ 8,756         23    $ 8,499         23   $ 8,128         23   $ 7,746         22   $ 8,290         23

Utilities

     5,637         15         5,507         15        5,275         15        4,453         13        4,618         12   

Energy

     2,961         8         2,949         8        2,908         8        3,839         11        4,249         11   

Consumer—non-cyclical

     5,483         14         5,292         14        4,894         14        4,619         13        4,647         13   

Consumer—cyclical

     2,034         5         2,039         5        2,150         6        2,119         6        2,288         6   

Capital goods

     2,623         7         2,613         7        2,444         7        2,361         7        2,461         7   

Industrial

     2,006         5         1,971         5        1,980         5        1,915         6        2,130         6   

Technology and communications

     3,418         9         3,272         9        3,019         8        2,872         8        3,095         8   

Transportation

     1,868         5         1,860         5        1,750         5        1,689         5        1,695         5   

Other

     3,605         9         3,538         9        3,162         9        3,049         9        3,213         9   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     38,391         100      37,540         100     35,710         100     34,662         100     36,686         100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Non-Investment Grade:

                            

Finance and insurance

     242         11      285         13     306         13     359         19     381         19

Utilities

     73         3         74         3        78         4        83         4        67         3   

Energy

     713         31         679         30        693         30        348         18        400         20   

Consumer—non-cyclical

     217         9         217         9        226         10        229         12        230         11   

Consumer—cyclical

     131         6         131         6        86         4        82         4        98         5   

Capital goods

     152         7         153         7        216         9        193         10        204         10   

Industrial

     303         13         263         11        279         12        244         13        254         13   

Technology and communications

     355         15         335         15        320         14        309         16        293         14   

Transportation

     30         1         30         1        2         —          2         —          2         —     

Other

     96         4         110         5        102         4        89         4        91         5   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     2,312         100      2,277         100     2,308         100     1,938         100     2,020         100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 40,703         100    $ 39,817         100   $ 38,018         100   $ 36,600         100   $ 38,706         100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Fixed Maturity Securities—Contractual Maturity Dates:

                            
   

Due in one year or less

   $ 1,775         3    $ 1,851         3   $ 1,879         3   $ 1,744         3   $ 2,075         4

Due after one year through five years

     11,309         18         11,024         18        10,730         18        10,192         18        10,817         18   

Due after five years through ten years

     13,129         20         12,708         20        11,964         20        11,917         20        12,155         20   

Due after ten years

     26,244         41         25,904         41        24,566         41        23,403         40        23,955         40   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     52,457         82         51,487         82        49,139         82        47,256         81        49,002         82   

Mortgage and asset-backed securities

     11,323         18         11,341         18        11,151         18        10,941         19        11,644         18   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity securities

   $ 63,780         100    $ 62,828         100   $ 60,290         100   $ 58,197         100   $ 60,646         100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
  

 

 

    

 

 

                                                                      

 

44


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

General Account GAAP Net Investment Income Yields

(amounts in millions)

 

     2016     2015  
     3Q      2Q      1Q      Total     4Q      3Q      2Q      1Q      Total  

GAAP Net Investment Income

                           

Fixed maturity securities—taxable

   $ 655       $ 634       $ 641       $ 1,930      $ 634       $ 647       $ 645       $ 632       $ 2,558   

Fixed maturity securities—non-taxable

     3         3         3         9        3         3         3         3         12   

Commercial mortgage loans

     79         77         81         237        85         84         83         85         337   

Restricted commercial mortgage loans related to securitization entities

     3         3         2         8        4         3         3         4         14   

Equity securities

     8         7         5         20        4         3         4         4         15   

Other invested assets

     29         33         32         94        30         22         17         33         102   

Limited partnerships

     5         —           6         11        2         4         20         7         33   

Restricted other invested assets related to securitization entities

     —           1         2         3        2         1         1         1         5   

Policy loans

     38         34         35         107        36         33         35         33         137   

Cash, cash equivalents and short-term investments

     5         6         5         16        3         3         4         3         13   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross investment income before expenses and fees

     825         798         812         2,435        803         803         815         805         3,226   

Expenses and fees

     (20      (19      (23      (62     (22      (20      (22      (24      (88
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment income

   $ 805       $ 779       $ 789       $ 2,373      $ 781       $ 783       $ 793       $ 781       $ 3,138   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Annualized Yields

                           

Fixed maturity securities—taxable

     4.6      4.6      4.7      4.6     4.6      4.6      4.6      4.6      4.6

Fixed maturity securities—non-taxable

     3.7      3.6      3.6      3.6     3.5      3.5      3.5      3.5      3.5

Commercial mortgage loans

     5.2      5.0      5.2      5.2     5.5      5.5      5.4      5.6      5.5

Restricted commercial mortgage loans related to securitization entities

     7.4      8.0      5.1      7.2     9.5      6.4      7.2      8.2      8.0

Equity securities

     5.8      5.8      5.1      5.7     5.1      4.0      5.6      6.1      5.2

Other invested assets

     31.6      31.9      29.4      31.3     27.4      22.2      24.2      60.6      30.7

Limited partnerships(1)

     10.9      —        13.2      8.0     4.2      7.8      37.0      12.0      15.5

Restricted other invested assets related to securitization entities

     —        1.1      2.0      1.1     2.0      1.0      1.0      1.0      1.3

Policy loans

     8.7      8.2      8.9      8.6     9.2      8.4      9.1      8.8      8.9

Cash, cash equivalents and short-term investments

     0.6      0.6      0.4      0.5     0.2      0.3      0.3      0.2      0.3
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross investment income before expenses and fees

     4.7      4.6      4.6      4.6     4.6      4.6      4.6      4.6      4.6

Expenses and fees

     -0.1      -0.1      -0.1      -0.1     -0.1      -0.1      -0.1      -0.1      -0.1
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment income

     4.6      4.5      4.5      4.5     4.5      4.5      4.5      4.5      4.5
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                                                        

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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Net Investment Gains (Losses), Net—Detail

(amounts in millions)

 

     2016     2015  
     3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  

Net realized gains (losses) on available-for-sale securities:

                     

Fixed maturity securities:

                     

U.S. corporate

   $ 2       $ —        $ (7   $ (5   $ 12      $ (3   $ —        $ —        $ 9   

U.S. government, agencies and government-sponsored enterprises

     15         137        7        159        3        —          —          1        4   

Foreign corporate

     (1      (6     (8     (15     (6     (1     (2     (7     (16

Foreign government

     4         —          —          4        (2     —          1        1        —     

Tax-exempt

     —           —          —          —          (1     —          —          —          (1

Mortgage-backed securities

     (1      —          —          (1     —          (3     2        —          (1

Asset-backed securities

     (5      (10     —          (15     (2     (2     —          —          (4

Equity securities

     1         —          1        2        1        3        12        7        23   

Foreign exchange

     —           1        —          1        2        2        1        1        6   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net realized gains (losses) on available-for-sale securities

     15         122        (7     130        7        (4     14        3        20   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impairments:

                     

Corporate fixed maturity securities

     —           (16     (8     (24     (15     (6     —          —          (21

Foreign government

     —           (1     —          (1     —          —          —          —          —     

Limited partnerships

     —           —          (3     (3     —          —          —          —          —     

Commercial mortgage loans

     —           (4     —          (4     —          (1     —          (3     (4

Commercial mortgage-backed securities

     —           (1     —          (1     —          —          —          —          —     

Other asset-backed securities

     —           —          —          —          —          (2     —          —          (2

Equity securities

     (2      —          —          (2     —          —          —          —          —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impairments

     (2      (22     (11     (35     (15     (9     —          (3     (27
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net unrealized gains (losses) on trading securities

     (4      16        28        40        (9     12        (16     6        (7

Commercial mortgage loans held-for-sale market valuation allowance

     (1      1        1        1        2        1        2        2        7   

Net gains (losses) related to securitization entities

     2         (61     8        (51     (4     (1     2        8        5   

Derivative instruments

     10         (24     (38     (52     3        (53     6        (32     (76

Contingent purchase price valuation change

     —           (2     —          (2     —          2        —          —          2   

Other

     —           —          —          —          —          1        —          —          1   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment gains (losses), gross

     20         30        (19     31        (16     (51     8        (16     (75

Adjustment for DAC and other intangible amortization and certain benefit reserves

     —           6        9        15        11        10        6        8        35   

Adjustment for net investment (gains) losses attributable to noncontrolling interests

     (2      3        (9     (8     4        8        (9     7        10   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment gains (losses), net

   $ 18       $ 39      $ (19   $ 38      $ (1   $ (33   $ 5      $ (1   $ (30
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                                                  

 

46


Table of Contents

Reconciliations of Non-GAAP Measures

 

47


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

Reconciliation of Operating ROE

(amounts in millions)

 

Twelve Month Rolling Average ROE

   Twelve months ended  
     September 30,
2016
    June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
 
GAAP Basis ROE           

Net income (loss) available to Genworth Financial, Inc.’s common stockholders for the twelve months ended(1)

   $ (447   $ (351   $ (716   $ (615   $ (1,083

Quarterly average Genworth Financial, Inc.’s stockholders’ equity, excluding accumulated other comprehensive income (loss)(2)

   $ 9,900      $ 10,042      $ 10,160      $ 10,281      $ 10,564   

GAAP Basis ROE (1)/(2)

     -4.5     -3.5     -7.0     -6.0     -10.3

Operating ROE

          

Net operating income (loss) for the twelve months ended(1)

   $ (261   $ 208      $ 204      $ 255      $ (78

Quarterly average Genworth Financial, Inc.’s stockholders’ equity, excluding accumulated other comprehensive income (loss)(2)

   $ 9,900      $ 10,042      $ 10,160      $ 10,281      $ 10,564   

Operating ROE (1)/(2)

     -2.6     2.1     2.0     2.5     -0.7

Quarterly Average ROE

   Three months ended  
     September 30,
2016
    June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
 
GAAP Basis ROE           

Net income (loss) available to Genworth Financial, Inc.’s common stockholders for the period ended(3)

   $ (380   $ 172      $ 53      $ (292   $ (284

Quarterly average Genworth Financial, Inc.’s stockholders’ equity for the period, excluding accumulated other comprehensive income (loss)(4)

   $ 9,857      $ 9,958      $ 9,842      $ 9,958      $ 10,241   

Annualized GAAP Quarterly Basis ROE (3)/(4)

     -15.4     6.9     2.2     -11.7     -11.1

Operating ROE

          

Net operating income (loss) for the period ended(3)

   $ (405   $ 123      $ 103      $ (82   $ 64   

Quarterly average Genworth Financial, Inc.’s stockholders’ equity for the period, excluding accumulated other comprehensive income (loss)(4)

   $ 9,857      $ 9,958      $ 9,842      $ 9,958      $ 10,241   

Annualized Operating Quarterly Basis ROE (3)/(4) 

     -16.4     4.9     4.2     -3.3     2.5

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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

 

Reconciliation of Core Yield

 

         2016     2015  
    (Assets—amounts in billions)    3Q      2Q     1Q     Total     4Q     3Q     2Q     1Q     Total  
 

Reported—Total Invested Assets and Cash

   $ 78.3       $ 77.6      $ 76.0      $ 78.3      $ 75.1      $ 75.6      $ 75.3      $ 77.9      $ 75.1   
 

Subtract:

                     
 

Securities lending

     0.4         0.3        0.4        0.4        0.3        0.4        0.3        0.3        0.3   
 

Unrealized gains (losses)

     7.7         7.6        6.3        7.7        4.2        5.4        4.9        7.8        4.2   
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted end of period invested assets and cash

   $ 70.2       $ 69.7      $ 69.3      $ 70.2      $ 70.6      $ 69.8      $ 70.1      $ 69.8      $ 70.6   
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(A)

 

Average Invested Assets and Cash Used in Reported Yield Calculation

   $ 69.7       $ 69.5      $ 70.0      $ 69.7      $ 70.2      $ 70.0      $ 70.0      $ 69.7      $ 70.0   
 

Subtract:

                     
 

Restricted commercial mortgage loans and other invested assets related to securitization entities(1)

     0.3         0.1        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

   $ 69.4       $ 69.4      $ 69.8      $ 69.5      $ 70.0      $ 69.8      $ 69.8      $ 69.5      $ 69.8   
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 
 

(Income—amounts in millions)

                     
 

(C)

 

Reported—Net Investment Income

   $ 805       $ 779      $ 789      $ 2,373      $ 781      $ 783      $ 793      $ 781      $ 3,138   
 

Subtract:

                     
 

Bond calls and commercial mortgage loan prepayments

     14         5        11        30        18        12        17        14        61   
 

Other non-core items(2)

     8         (6     15        17        (2     1        (4     7        2   
 

Restricted commercial mortgage loans and other invested assets related to securitization entities(1)

     1         2        3        6        3        2        2        3        10   
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(D)

 

Core Net Investment Income

   $ 782       $ 778      $ 760      $ 2,320      $ 762      $ 768      $ 778      $ 757      $ 3,065   
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

(C) / (A)

 

Reported Yield

     4.62      4.48     4.51     4.54     4.45     4.47     4.53     4.48     4.48

(D) / (B)

 

Core Yield

     4.51      4.48     4.36     4.45     4.35     4.40     4.46     4.36     4.39

 

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)  Includes cost basis adjustments on structured securities and various other immaterial items.

 

49


Table of Contents

Corporate Information

 

50


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

THIRD QUARTER 2016

Financial Strength Ratings As Of November 2, 2016

 

Company

   Standard & Poor’s Financial
Services LLC (S&P)
   Moody’s Investors Service, Inc.
(Moody’s)
   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 Life Insurance Company

   BB-    Ba2    B

Genworth Life and Annuity Insurance Company

   BB-    Baa2    B++

Genworth Life Insurance Company of New York

   BB-    Ba2    B

The S&P, Moody’s, 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 company’s securities.

S&P states that insurers rated “A” (Strong) or “BB” (Marginal) have strong or marginal financial security characteristics, respectively. The “A” and “BB” ranges are the third- 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+,” “BB+” and “BB-” ratings are the fifth-, eleventh- and thirteenth-highest of S&P’s 21 ratings categories.

Moody’s 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 Moody’s, 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,” “Baa2,” “Ba1” and “Ba2” ratings are the seventh-, ninth-, eleventh- and twelfth-highest, respectively, of Moody’s 21 ratings categories.

A.M. Best states that the “B++” (Good) rating is assigned to those companies that have, in its opinion, a good ability to meet their ongoing insurance obligations while “B” (Fair) is assigned to those companies that have, in its opinion, a fair ability to meet their ongoing insurance obligations. The “B++” (Good) and “B” (Fair) ratings are the fifth- and seventh-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 Fitch’s 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 Rating’s eight long-term rating categories, which range from “HR AAA” to “HR D.”

S&P, Moody’s, 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