Exhibit 99.2

 

LOGO


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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  

Reconciliation of Net Income (Loss) to Adjusted Operating Income (Loss)

     9  

Consolidated Balance Sheets

     10-11  

Consolidated Balance Sheets by Segment

     12-13  

Deferred Acquisition Costs (DAC) Rollforward

     14  

Quarterly Results by Business

  

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

     16-22  

Adjusted Operating Income and Sales—Canada Mortgage Insurance Segment

     24-27  

Adjusted Operating Income and Sales—Australia Mortgage Insurance Segment

     29-32  

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

     34-37  

Adjusted Operating Income—Runoff Segment

     39  

Adjusted 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 stated, all 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, adjusted operating income (loss), adjusted operating income (loss) per share, book value and book value per 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, non-U.S. Generally Accepted Accounting Principles (GAAP) adjusted operating income (loss) available to Genworth Financial, Inc.’s common stockholders, non-GAAP adjusted 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


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Dear Investor,

Thank you for your continued interest in Genworth Financial.

Regards,

Investor Relations

InvestorInfo@genworth.com

 

3


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Use of Non-GAAP Measures

This financial supplement includes the non-GAAP financial measures entitled “adjusted operating income (loss)” and “adjusted operating income (loss) per share.” Adjusted operating income (loss) per share is derived from adjusted operating income (loss). The chief operating decision maker evaluates segment performance and allocates resources on the basis of adjusted operating income (loss). The company defines adjusted 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 adjusted 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 adjusted 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 adjusted operating income (loss) and measures that are derived from or incorporate adjusted operating income (loss), including adjusted operating income (loss) per 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 adjusted 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 adjusted operating income (loss) have occurred in the past and could, and in some cases will, recur in the future. Adjusted operating income (loss) and adjusted operating income (loss) per 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 share on a basic and diluted basis determined in accordance with GAAP. In addition, the company’s definition of adjusted 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 adjusted 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. These transactions were excluded from adjusted 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. These transactions were excluded from adjusted 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 first quarter of 2017, the company recorded a pre-tax expense of $1 million 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 third, second and first quarters of 2016, the company also recorded a pre-tax expense of $2 million, $5 million and $15 million, respectively, related to restructuring costs.

There were no infrequent or unusual items excluded from adjusted 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 provides a reconciliation of net income (loss) available to Genworth Financial, Inc.’s common stockholders to adjusted operating income (loss) for the periods presented and reflects adjusted operating income (loss) as determined in accordance with accounting guidance related to segment reporting. 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.

 

4


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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 adjusted operating income (loss). The table on page 9 of this financial supplement provides a reconciliation of net income (loss) available to Genworth Financial, Inc.’s common stockholders to adjusted operating income (loss) for the periods presented and reflects adjusted operating income (loss) as determined in accordance with accounting guidance related to segment reporting.

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


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Financial Highlights

(amounts in millions, except per share data)

 

Balance Sheet Data

   March 31,
2017
    December 31,
2016
     September 30,
2016
     June 30,
2016
    March 31,
2016
 

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

   $ 9,716     $ 9,550      $ 9,669      $ 10,045     $ 9,870  

Total accumulated other comprehensive income

     3,096       3,094        5,202        5,088       4,185  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

   $ 12,812     $ 12,644      $ 14,871      $ 15,133     $ 14,055  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Book value per share

   $ 25.68     $ 25.37      $ 29.84      $ 30.37     $ 28.19  

Book value per share, excluding accumulated other comprehensive income

   $ 19.47     $ 19.16      $ 19.40      $ 20.16     $ 19.80  

Common shares outstanding as of the balance sheet date

     498.9       498.4        498.4        498.3       498.5  
     Twelve months ended  

Twelve Month Rolling Average ROE

   March 31,
2017
    December 31,
2016
     September 30,
2016
     June 30,
2016
    March 31,
2016
 

GAAP Basis ROE

     -1.8     -2.8%        -4.5%        -3.5     -7.0

Operating ROE(1)

     -2.8     -3.2%        -2.6%        2.1       2.0
     Three months ended  

Quarterly Average ROE

   March 31,
2017
    December 31,
2016
     September 30,
2016
     June 30,
2016
    March 31,
2016
 

GAAP Basis ROE

     6.4     -5.1%        -15.4%        6.9       2.2

Operating ROE(1)

     5.9     -5.7%        -16.4%        4.9       4.2

 

Basic and Diluted Shares

   Three months ended
March 31, 2017
 

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

     498.6  

Potentially dilutive securities:

  

Stock options, restricted stock units and stock appreciation rights

     2.4  
  

 

 

 

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

     501.0  
  

 

 

 

 

(1)  See page 48 herein for a reconciliation of GAAP Basis ROE to Operating ROE.

 

6


 

Consolidated Quarterly Results

 

7


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Consolidated Net Income (Loss) by Quarter

(amounts in millions, except per share amounts)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

REVENUES:

               

Premiums

   $ 1,136      $ 1,131     $ 1,108     $ 1,127     $ 794     $ 4,160  

Net investment income

     790        786       805       779       789       3,159  

Net investment gains (losses)

     34        41       20       30       (19     72  

Policy fees and other income

     211        240       217       300       221       978  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     2,171        2,198       2,150       2,236       1,785       8,369  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

               

Benefits and other changes in policy reserves

     1,246        1,530       1,662       1,193       860       5,245  

Interest credited

     167        173       173       173       177       696  

Acquisition and operating expenses, net of deferrals

     270        283       269       327       394       1,273  

Amortization of deferred acquisition costs and intangibles

     94        193       94       112       99       498  

Interest expense

     62        75       77       80       105       337  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     1,839        2,254       2,275       1,885       1,635       8,049  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     332        (56     (125     351       150       320  

Provision for income taxes

     116        3       222       110       23       358  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     216        (59     (347     241       127       (38

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

     —          (4     15       (21     (19     (29
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     216        (63     (332     220       108       (67

Less: net income attributable to noncontrolling interests

     61        59       48       48       55       210  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     $   155      $ (122   $ (380   $ 172     $ 53     $ (277
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                          

Earnings (Loss) Per Share Data:

             

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

             

Basic

   $ 0.31      $ (0.24   $ (0.79   $ 0.39     $ 0.14     $ (0.50

Diluted

   $ 0.31      $ (0.24   $ (0.79   $ 0.39     $ 0.14     $ (0.50

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

             

Basic

   $ 0.31      $ (0.25   $ (0.76   $ 0.35     $ 0.11     $ (0.56

Diluted

   $ 0.31      $ (0.25   $ (0.76   $ 0.34     $ 0.11     $ (0.56

Weighted-average common shares outstanding

             

Basic

     498.6        498.4       498.3       498.5       498.0       498.3  

Diluted(2)

     501.0        498.4       498.3       500.4       499.4       498.3  

 

(1)  Income (loss) from discontinued operations related to the lifestyle protection business that was sold on December 1, 2015. During the fourth, third, second and first quarters of 2016, the company recorded an additional after-tax gain (loss) of approximately $(4) million, $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 2.5 million and 2.2 million, respectively, for the three months ended December 31, 2016 and September 30, 2016 and 2.0 million for the twelve months ended December 31, 2016 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 500.9 million and 500.5 million, respectively, for the three months ended December 31, 2016 and September 30, 2016 and 500.3 million for the twelve months ended December 31, 2016.

 

8


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Reconciliation of Net Income (Loss) to Adjusted Operating Income (Loss)

(amounts in millions, except per share amounts)

 

    2017     2016  
    1Q     4Q     3Q     2Q     1Q     Total  

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

  $ 155     $ (122   $ (380   $ 172     $ 53     $ (277

Add: net income attributable to noncontrolling interests

    61       59       48       48       55       210  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

    216       (63     (332     220       108       (67

Income (loss) from discontinued operations, net of taxes

    —         (4     15       (21     (19     (29
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    216       (59     (347     241       127       (38

Less: income from continuing operations attributable to noncontrolling interests

    61       59       48       48       55       210  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    155       (118     (395     193       72       (248
 

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

             

Net investment (gains) losses, net(1)

    (20     (28     (18     (39     19       (66

(Gains) losses on sale of businesses

    —         —         —         (10     7       (3

(Gains) losses on early extinguishment of debt, net

    —         —         —         (64     16       (48

Losses from life block transactions

    —         —         —         —         9       9  

Expenses related to restructuring

    1       —         2       5       15       22  

Fees associated with bond consent solicitation

    —         —         —         —         18       18  

Taxes on adjustments

    7       9       6       38       (53     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

  $ 143     $ (137   $ (405   $ 123     $ 103     $ (316
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME (LOSS):

             

U.S. Mortgage Insurance segment

  $ 73     $ 61     $ 67     $ 61     $ 61     $ 250  

Canada Mortgage Insurance segment

    36       39       36       38       33       146  

Australia Mortgage Insurance segment

    13       14       14       15       19       62  

U.S. Life Insurance segment:

             

Long-Term Care Insurance

    14       (1     (270     37       34       (200

Life Insurance

    16       (193     48       31       31       (83

Fixed Annuities

    23       40       15       (13     26       68  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total U.S. Life Insurance segment

    53       (154     (207     55       91       (215
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Runoff segment

    14       6       12       6       4       28  

Corporate and Other

    (46     (103     (327     (52     (105     (587
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

  $ 143     $ (137   $ (405   $ 123     $ 103     $ (316
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

Earnings (Loss) Per Share Data:

           

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

   

Basic

  $ 0.31     $ (0.25   $ (0.76   $ 0.35     $ 0.11     $ (0.56

Diluted

  $ 0.31     $ (0.25   $ (0.76   $ 0.34     $ 0.11     $ (0.56

Adjusted operating income (loss) per share

           

Basic

  $ 0.29     $ (0.27   $ (0.81   $ 0.25     $ 0.21     $ (0.63

Diluted

  $ 0.29     $ (0.27   $ (0.81   $ 0.25     $ 0.21     $ (0.63

Weighted-average common shares outstanding

           

Basic

    498.6       498.4       498.3       498.5       498.0       498.3  

Diluted(2)

    501.0       498.4       498.3       500.4       499.4       498.3  

 

(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)  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 2.5 million and 2.2 million, respectively, for the three months ended December 31, 2016 and September 30, 2016 and 2.0 million for the twelve months ended December 31, 2016 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 500.9 million and 500.5 million, respectively, for the three months ended December 31, 2016 and September 30, 2016 and 500.3 million for the twelve months ended December 31, 2016.

 

9


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Consolidated Balance Sheets

(amounts in millions)

 

    March 31,
2017
     December 31,
2016
     September 30,
2016
     June 30,
2016
     March 31,
2016
 

ASSETS

               

Investments:

               

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

  $ 60,597      $ 60,572      $ 63,780      $ 62,828      $ 60,290  

Equity securities available-for-sale, at fair value

    709        632        590        481        431  

Commercial mortgage loans

    6,107        6,111        6,017        6,121        6,179  

Restricted commercial mortgage loans related to securitization entities

    122        129        134        141        155  

Policy loans

    1,761        1,742        1,751        1,754        1,565  

Other invested assets

    2,272        2,071        2,676        2,510        2,923  

Restricted other invested assets related to securitization entities

    84        312        312        312        422  
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investments

    71,652        71,569        75,260        74,147        71,965  

Cash and cash equivalents

    3,018        2,784        3,078        3,457        4,043  

Accrued investment income

    717        659        677        601        720  

Deferred acquisition costs

    3,207        3,571        3,982        4,046        4,235  

Intangible assets and goodwill

    381        348        258        267        291  

Reinsurance recoverable

    17,681        17,755        17,542        17,564        17,587  

Other assets

    703        673        570        640        577  

Separate account assets

    7,327        7,299        7,485        7,484        7,624  

Assets held for sale(1)

    —          —          —          —          131  
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

  $ 104,686      $ 104,658      $ 108,852      $ 108,206      $ 107,173  
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
 

 

 

                                     

 

(1)  Assets held for sale related to the European mortgage insurance business (prior to its sale on May 9, 2016).

 

10


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Consolidated Balance Sheets

(amounts in millions)

 

     March 31,
2017
     December 31,
2016
    September 30,
2016
    June 30,
2016
    March 31,
2016
 

LIABILITIES AND EQUITY

             

Liabilities:

             

Future policy benefits

   $ 37,291      $ 37,063     $ 37,405     $ 37,154     $ 36,776  

Policyholder account balances

     25,383        25,662       25,867       26,182       26,354  

Liability for policy and contract claims

     9,295        9,256       8,869       8,289       8,177  

Unearned premiums

     3,370        3,378       3,464       3,412       3,378  

Other liabilities

     2,657        2,916       3,280       3,197       3,596  

Borrowings related to securitization entities

     68        74       78       85       173  

Non-recourse funding obligations

     310        310       310       310       310  

Long-term borrowings

     4,194        4,180       4,194       4,191       4,232  

Deferred tax liability

     75        53       1,151       893       449  

Separate account liabilities

     7,327        7,299       7,485       7,484       7,624  

Liabilities held for sale(1)

     —          —         —         —         131  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     89,970        90,191       92,103       91,197       91,200  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

             

Common stock

     1        1       1       1       1  

Additional paid-in capital

     11,964        11,962       11,959       11,955       11,952  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated other comprehensive income (loss):

             

Net unrealized investment gains (losses):

             

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

     1,233        1,253       2,836       2,770       2,043  

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

     10        9       24       19       14  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net unrealized investment gains (losses)

     1,243        1,262       2,860       2,789       2,057  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Derivatives qualifying as hedges

     2,036        2,085       2,493       2,439       2,302  

Foreign currency translation and other adjustments

     (183      (253     (151     (140     (174
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total accumulated other comprehensive income

     3,096        3,094       5,202       5,088       4,185  

Retained earnings

     451        287       409       789       617  

Treasury stock, at cost

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     12,812        12,644       14,871       15,133       14,055  

Noncontrolling interests

     1,904        1,823       1,878       1,876       1,918  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     14,716        14,467       16,749       17,009       15,973  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 104,686      $ 104,658     $ 108,852     $ 108,206     $ 107,173  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                  

 

(1)  Liabilities held for sale related to the European mortgage insurance business (prior to its sale on May 9, 2016).

 

11


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Consolidated Balance Sheet by Segment

(amounts in millions)

 

    March 31, 2017  
    U.S.
Mortgage
Insurance
    Canada
Mortgage
Insurance
    Australia
Mortgage
Insurance
    U.S. Life
Insurance
    Runoff     Corporate and
Other
(1)
    Total  

ASSETS

             

Cash and investments

  $ 2,644     $ 4,781     $ 2,671     $ 61,793     $ 2,868     $ 630     $ 75,387  

Deferred acquisition costs and intangible assets

    46       137       98       3,053       246       8       3,588  

Reinsurance recoverable

    2       —         —         16,845       834       —         17,681  

Other assets

    43       51       13       374       (13     235       703  

Separate account assets

    —         —         —         —         7,327       —         7,327  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 2,735     $ 4,969     $ 2,782     $ 82,065     $ 11,262     $ 873     $ 104,686  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Liabilities:

             

Future policy benefits

  $ —       $ —       $ —       $ 37,288     $ 3     $ —       $ 37,291  

Policyholder account balances

    —         —         —         22,015       3,368       —         25,383  

Liability for policy and contract claims

    583       109       227       8,353       15       8       9,295  

Unearned premiums

    349       1,582       873       561       5       —         3,370  

Non-recourse funding obligations

    —         —         —         310       —         —         310  

Deferred tax and other liabilities

    (380     133       129       2,595       (51     306       2,732  

Borrowings and capital securities

    —         326       150       —         13       3,773       4,262  

Separate account liabilities

    —         —         —         —         7,327       —         7,327  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    552       2,150       1,379       71,122       10,680       4,087       89,970  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

             

Allocated equity, excluding accumulated other comprehensive income (loss)

    2,173       1,780       571       7,763       581       (3,152     9,716  

Allocated accumulated other comprehensive income (loss)

    10       (163     130       3,180       1       (62     3,096  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

    2,183       1,617       701       10,943       582       (3,214     12,812  

Noncontrolling interests

    —         1,202       702       —         —         —         1,904  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    2,183       2,819       1,403       10,943       582       (3,214     14,716  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 2,735     $ 4,969     $ 2,782     $ 82,065     $ 11,262     $ 873     $ 104,686  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

12


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Consolidated Balance Sheet by Segment

(amounts in millions)

 

     December 31, 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

   $ 2,587     $ 4,686     $ 2,562      $ 61,251      $ 2,961     $ 965     $ 75,012  

Deferred acquisition costs and intangible assets

     44       137       45        3,430        255       8       3,919  

Reinsurance recoverable

     2       —         —          16,907        846       —         17,755  

Other assets

     41       61       12        345        (9     223       673  

Separate account assets

     —         —         —          —          7,299       —         7,299  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,674     $ 4,884     $ 2,619      $ 81,933      $ 11,352     $ 1,196     $ 104,658  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

                

Liabilities:

                

Future policy benefits

   $ —       $ —       $ —        $ 37,060      $ 3     $ —       $ 37,063  

Policyholder account balances

     —         —         —          22,285        3,377       —         25,662  

Liability for policy and contract claims

     635       112       211        8,276        15       7       9,256  

Unearned premiums

     342       1,595       850        586        5       —         3,378  

Non-recourse funding obligations

     —         —         —          310        —         —         310  

Deferred tax and other liabilities

     (373     137       95        2,436        (30     704       2,969  

Borrowings and capital securities

     —         322       142        —          12       3,778       4,254  

Separate account liabilities

     —         —         —          —          7,299       —         7,299  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities

     604       2,166       1,298        70,953        10,681       4,489       90,191  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Equity:

                

Allocated equity, excluding accumulated other comprehensive income (loss)

     2,065       1,751       575        7,712        670       (3,223     9,550  

Allocated accumulated other comprehensive income (loss)

     5       (186     76        3,268        1       (70     3,094  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     2,070       1,565       651        10,980        671       (3,293     12,644  

Noncontrolling interests

     —         1,153       670        —          —         —         1,823  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total equity

     2,070       2,718       1,321        10,980        671       (3,293     14,467  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 2,674     $ 4,884     $ 2,619      $ 81,933      $ 11,352     $ 1,196     $ 104,658  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

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

 

13


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Deferred Acquisition Costs Rollforward

(amounts in millions)

 

     U.S.
Mortgage
Insurance
    Canada
Mortgage
Insurance
    Australia
Mortgage
Insurance
    U.S. Life
Insurance
(1)
    Runoff(2)     Corporate and
Other
     Total  

Unamortized balance as of December 31, 2016

   $ 28     $ 121     $ 31     $ 3,816     $ 245     $ —        $ 4,241  

Costs deferred

     2       9       3       8       —         —          22  

Amortization, net of interest accretion

     (2     (10     (3     (62     (7     —          (84

Impact of foreign currency translation

     —         1       2       —         —         —          3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Unamortized balance as of March 31, 2017

     28       121       33       3,762       238       —          4,182  

Effect of accumulated net unrealized investment (gains) losses

     —         —         —         (971     (4     —          (975
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance as of March 31, 2017

   $ 28     $ 121     $ 33     $ 2,791     $ 234     $ —        $ 3,207  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

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

 

14


 

U.S. Mortgage Insurance Segment

 

15


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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

(amounts in millions)

 

    2017     2016  
    1Q     4Q     3Q     2Q     1Q     Total  

REVENUES:

             

Premiums

  $ 169     $ 171     $ 169     $ 160     $ 160     $ 660  

Net investment income

    17       17       16       15       15       63  

Net investment gains (losses)

    —         —         —         —         (1     (1

Policy fees and other income

    1       1       1       1       1       4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    187       189       186       176       175       726  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

             

Benefits and other changes in policy reserves

    29       48       36       38       38       160  

Acquisition and operating expenses, net of deferrals

    40       42       45       41       39       167  

Amortization of deferred acquisition costs and intangibles

    4       4       3       2       3       12  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    73       94       84       81       80       339  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    114       95       102       95       95       387  

Provision for income taxes

    41       34       36       34       34       138  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

    73       61       66       61       61       249  

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS:

             

Net investment (gains) losses

    —         —         —         —         1       1  

Expenses related to restructuring

    —         —         1       —         —         1  

Taxes on adjustments

    —         —         —         —         (1     (1
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME

  $ 73     $ 61     $ 67     $ 61     $ 61     $ 250  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

SALES:

           

New Insurance Written (NIW)

           

Flow

  $ 7,600     $ 11,100     $ 12,800     $ 11,400     $ 7,400     $ 42,700  

Bulk

    —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total U.S. Mortgage Insurance NIW

  $ 7,600     $ 11,100     $ 12,800     $ 11,400     $ 7,400     $ 42,700  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

 

16


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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

(amounts in millions)

 

    2017     2016  
    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)
 

Product

                     

Monthly(1)

  $ 6,100       55     $ 8,800       53     $ 10,000       54     $ 8,400       55     $ 5,400       59  

Single

    1,500       173       2,300       162       2,800       167       3,000       161       2,000       164  
 

 

 

       

 

 

     

 

 

     

 

 

     

 

 

   

Total Flow

  $ 7,600         $ 11,100       $ 12,800       $ 11,400       $ 7,400    
 

 

 

       

 

 

     

 

 

     

 

 

     

 

 

   
   
    Flow
NIW
    % of
Flow
NIW
    Flow
NIW
    % of
Flow
NIW
    Flow
NIW
    % of
Flow
NIW
    Flow
NIW
    % of
Flow
NIW
    Flow
NIW
    % of
Flow
NIW
 

FICO Scores

                     

Over 735

  $ 4,700       62   $ 7,000       63   $ 8,100       63   $ 7,100       62   $ 4,400       60

680-735

    2,300       30       3,300       30       3,800       30       3,400       30       2,400       32  

660-679(2)

    300       4       500       4       500       4       500       4       300       4  

620-659

    300       4       300       3       400       3       400       4       300       4  

<620

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

  $ 7,600       100   $ 11,100       100   $ 12,800       100   $ 11,400       100   $ 7,400       100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loan-To-Value Ratio

                     

95.01% and above

  $ 800       11   $ 1,000       9   $ 1,000       8   $ 700       6   $ 400       5

90.01% to 95.00%

    3,500       46       5,000       45       6,100       48       5,900       52       3,700       50  

85.01% to 90.00%

    2,300       30       3,400       31       4,000       31       3,400       30       2,400       33  

85.00% and below

    1,000       13       1,700       15       1,700       13       1,400       12       900       12  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

  $ 7,600       100   $ 11,100       100   $ 12,800       100   $ 11,400       100   $ 7,400       100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Origination

                     

Purchase

  $ 6,300       83   $ 8,400       76   $ 10,500       82   $ 9,400       82   $ 6,000       81

Refinance

    1,300       17       2,700       24       2,300       18       2,000       18       1,400       19  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

  $ 7,600       100   $ 11,100       100   $ 12,800       100   $ 11,400       100   $ 7,400       100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

 

   

 

 

                                                                 

 

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

 

17


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Other Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

Net Premiums Written

   $ 175      $ 185     $ 193     $ 190     $ 176     $ 744  
 

New Risk Written

               

Flow

   $ 1,864      $ 2,673     $ 3,188     $ 2,865     $ 1,845     $ 10,571  

Bulk

     —          —         —         —         —         —    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Primary

     1,864        2,673       3,188       2,865       1,845       10,571  

Pool

     —          —         —         —         —         —    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total New Risk Written

   $ 1,864      $ 2,673     $ 3,188     $ 2,865     $ 1,845     $ 10,571  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Primary Insurance In-Force(1)

   $ 139,300      $ 137,500     $ 133,700     $ 128,400     $ 124,100    
 

Risk In-Force

               

Flow(2)

   $ 33,347      $ 32,891     $ 32,067     $ 30,760     $ 29,620    

Bulk(3)

     266        278       290       314       318    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Primary

     33,613        33,169       32,357       31,074       29,938    

Pool

     96        100       104       111       116    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Risk In-Force

   $ 33,709      $ 33,269     $ 32,461     $ 31,185     $ 30,054    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Primary Risk In-Force That Is GSE Conforming

     95      95     96     96     96  
 

Expense Ratio (Net Earned Premiums)(4)

     26      27     28     27     26     27
 

Expense Ratio (Net Premiums Written)(5)

     25      25     24     23     24     24
 

Flow Persistency

     83      78     77     77     82  
 

Risk To Capital Ratio(6)

     13.6:1        14.4:1       15.0:1       15.0:1       15.3:1    
 

PMIERs Sufficiency Ratio(7)

     118      115     117     115     113  
 

Average Primary Loan Size (in thousands)

   $ 198      $ 196     $ 195     $ 192     $ 189    

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 March 31, 2017, 90% of the bulk risk in-force was related to loans financed by lenders who participated in the mortgage programs sponsored by the Federal Home Loan Banks.
(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)  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 March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, the PMIERs sufficiency ratios were in excess of $400 million, $350 million, $400 million, $350 million and $300 million, respectively, of available assets above the PMIERs requirements.

 

18


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Loss Metrics—U.S. Mortgage Insurance Segment

(amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

Paid Claims

               

Flow

               

Direct

   $ 76      $ 65     $ 80     $ 94     $ 112     $ 351  

Assumed(1)

     2        1       1       1       2       5  

Ceded

     (1      —         —         (1     (3     (4

Loss adjustment expenses

     2        3       2       3       3       11  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

     79        69       83       97       114       363  

Bulk

     1        1       1       1       2       5  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Primary

     80        70       84       98       116       368  

Pool

     —          1       —         1       —         2  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 80      $ 71     $ 84     $ 99     $ 116     $ 370  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 51.2      $ 50.0     $ 53.6     $ 50.8     $ 51.9    
 

Average Reserve Per Delinquency (in thousands)

               

Flow

   $ 25.8      $ 25.1     $ 25.9     $ 27.8     $ 28.3    

Bulk loans with established reserve

     19.1        18.5       18.8       21.1       21.2    
 

Reserves:

               

Flow direct case

   $ 530      $ 579     $ 599     $ 640     $ 698    

Bulk direct case

     12        13       14       14       15    

Assumed(1)

     4        5       6       6       7    

All other(2)

     37        38       39       47       48    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Reserves

   $ 583      $ 635     $ 658     $ 707     $ 768    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Beginning Reserves

   $ 635      $ 658     $ 707     $ 768     $ 849     $ 849  

Paid claims

     (81      (71     (84     (99     (119     (373

Increase in reserves

     29        48       35       38       38       159  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reserves

   $ 583      $ 635     $ 658     $ 707     $ 768     $ 635  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Beginning Reinsurance Recoverable(3)

   $ 2      $ 2     $ 2     $ 2     $ 5     $ 5  

Ceded paid claims

     (1      —         —         —         (3     (3
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reinsurance Recoverable

   $ 1      $ 2     $ 2     $ 2     $ 2     $ 2  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss Ratio(4)

     17      28     21     24     24     24

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)  Assumed is comprised of reinsurance arrangements with state governmental housing finance agencies.
(2)  Other includes loss adjustment expenses, pool and incurred but not reported reserves.
(3)  Reinsurance recoverable excludes ceded unearned premium recoveries and amounts for which cash proceeds have not yet been received.
(4)  The ratio of incurred losses and loss adjustment expenses to net earned premiums.

 

19


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Delinquency Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

Number of Primary Delinquencies

               

Flow

     22,036        24,631       24,720       24,753       26,491    

Bulk loans with an established reserve

     695        756       778       732       776    

Bulk loans with no reserve(1)

     288        322       305       313       335    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Number of Primary Delinquencies

     23,019        25,709       25,803       25,798       27,602    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Beginning Number of Primary Delinquencies

     25,709        25,803       25,798       27,602       31,663       31,663  

New delinquencies

     8,456        9,504       9,609       8,265       8,761       36,139  

Delinquency cures

     (9,583      (8,201     (8,043     (8,137     (10,602     (34,983

Paid claims

     (1,563      (1,397     (1,561     (1,932     (2,220     (7,110
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Number of Primary Delinquencies

     23,019        25,709       25,803       25,798       27,602       25,709  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Composition of Cures

               

Reported delinquent and cured-intraquarter

     2,350        1,742       1,798       1,597       2,503    

Number of missed payments delinquent prior to cure:

               

3 payments or less

     5,375        4,660       4,276       4,335       5,775    

4 - 11 payments

     1,432        1,301       1,413       1,577       1,443    

12 payments or more

     426        498       556       628       881    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total

     9,583        8,201       8,043       8,137       10,602    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Primary Delinquencies by Missed Payment Status

               

3 payments or less

     8,114        9,703       9,405       8,529       8,395    

4 - 11 payments

     6,341        6,548       6,212       6,323       7,254    

12 payments or more

     8,564        9,458       10,186       10,946       11,953    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Primary Delinquencies

     23,019        25,709       25,803       25,798       27,602    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
               
                   
     March 31, 2017              

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

     7,809      $ 43     $ 330       13    

4 - 11 payments in default

     6,164        144       263       55    

12 payments or more in default

     8,063        343       394       87    
  

 

 

    

 

 

   

 

 

       

Total

     22,036      $ 530     $ 987       54    
  

 

 

    

 

 

   

 

 

       
     December 31, 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

     9,355      $ 49     $ 382       13    

4 - 11 payments in default

     6,364        147       268       55    

12 payments or more in default

     8,912        383       434       88    
  

 

 

    

 

 

   

 

 

       

Total

     24,631      $ 579     $ 1,084       53    
  

 

 

    

 

 

   

 

 

       

 

(1)  Reserves were not established on loans where the company was in a secondary loss position due to an existing deductible and the company believes currently have no risk for claim.
(2)  Direct flow case reserves exclude loss adjustment expenses, incurred but not reported and reinsurance reserves.

 

 

20


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Portfolio Quality Metrics—U.S. Mortgage Insurance Segment

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q  

Primary Loans

             

Primary loans in-force

     703,214        699,841       686,789       668,951       655,300  

Primary delinquent loans

     23,019        25,709       25,803       25,798       27,602  

Primary delinquency rate

     3.27      3.67     3.76     3.86     4.21
 

Flow loans in-force

     683,532        678,168       665,821       647,100       632,010  

Flow delinquent loans

     22,036        24,631       24,720       24,753       26,491  

Flow delinquency rate

     3.22      3.63     3.71     3.83     4.19
 

Bulk loans in-force

     19,682        21,673       20,968       21,851       23,290  

Bulk delinquent loans

     983        1,078       1,083       1,045       1,111  

Bulk delinquency rate

     4.99      4.97     5.17     4.78     4.77
 

A minus and sub-prime loans in-force

     22,056        23,063       24,281       25,552       26,995  

A minus and sub-prime delinquent loans

     4,572        5,252       5,306       5,220       5,546  

A minus and sub-prime delinquency rate

     20.73      22.77     21.85     20.43     20.54
 

Pool Loans

             

Pool loans in-force

     5,586        5,742       5,896       6,196       6,406  

Pool delinquent loans

     276        325       343       356       369  

Pool delinquency rate

     4.94      5.66     5.82     5.75     5.76
 

Primary Risk In-Force by Credit Quality

             

Over 735

     55      55     55     54     53

680-735

     31      31     31     32     32

660-679(1)

     6      6     6     6     6

620-659

     6      6     6     6     7

<620

     2      2     2     2     2

 

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

 

21


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Portfolio Quality Metrics—U.S. Mortgage Insurance Segment

(amounts in millions)

 

     March 31, 2017  

Policy Year

   Average
Rate
(1)
    % of Total
Reserves
(2)
    Primary
Insurance In-Force
     % of Total     Primary
Risk In-Force
     % of Total     Delinquency
Rate
 

2004 and prior

     6.02     10.9   $ 2,764        2.0   $ 543        1.6     12.86

2005

     5.62     10.5       2,532        1.8       611        1.8       12.29

2006

     5.76     16.6       4,502        3.2       1,058        3.1       12.05

2007

     5.68     34.7       11,691        8.4       2,710        8.1       11.12

2008

     5.23     16.0       9,716        7.0       2,270        6.8       6.28

2009

     4.95     0.8       1,066        0.8       229        0.7       2.53

2010

     4.68     0.7       1,432        1.0       328        1.0       1.82

2011

     4.53     0.7       2,009        1.4       478        1.4       1.69

2012

     3.84     0.8       5,368        3.9       1,322        3.9       0.83

2013

     4.04     1.6       9,672        6.9       2,379        7.1       0.87

2014

     4.42     2.8       14,287        10.3       3,499        10.4       1.10

2015

     4.11     2.8       25,896        18.6       6,358        18.9       0.65

2016

     3.86     1.1       40,799        29.3       9,974        29.7       0.22

2017

     4.22     —         7,570        5.4       1,854        5.5       0.02
    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

Total

     4.50     100.0   $ 139,304        100.0   $ 33,613        100.0     3.27
    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   
     March 31, 2017     December 31, 2016     March 31, 2016        
     Primary
Risk In-Force
    Primary
Delinquency Rate
    Primary
Risk In-Force
     Primary
Delinquency Rate
    Primary
Risk In-Force
     Primary
Delinquency Rate
       

Lender concentration (by original applicant)

   $ 33,613       3.27   $ 33,169        3.67   $ 29,938        4.21  

Top 10 lenders

     10,356       4.21     10,478        4.64     10,671        5.60  

Top 20 lenders

     13,689       3.70     13,737        4.52     13,450        5.01  

Loan-to-value ratio

                

95.01% and above

   $ 5,653       6.21   $ 5,677        6.97   $ 5,771        7.14  

90.01% to 95.00%

     17,122       2.24     16,738        2.51     14,314        2.90  

80.01% to 90.00%

     10,590       2.89     10,495        3.24     9,556        3.99  

80.00% and below

     248       3.20     259        3.27     297        3.17  
  

 

 

     

 

 

      

 

 

      

Total

   $ 33,613       3.27   $ 33,169        3.67   $ 29,938        4.21  
  

 

 

     

 

 

      

 

 

      

Loan grade

                

Prime

   $ 32,837       2.71   $ 32,357        3.02   $ 28,987        3.51  

A minus and sub-prime

     776       20.73     812        22.77     951        20.54  
  

 

 

     

 

 

      

 

 

      

Total

   $ 33,613       3.27   $ 33,169        3.67   $ 29,938        4.21  
  

 

 

     

 

 

      

 

 

      

 

(1)  Average Annual Mortgage Interest Rate.
(2)  Total reserves were $583 million as of March 31, 2017.

 

22


 

Canada Mortgage Insurance Segment

 

23


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Adjusted Operating Income and Sales—Canada Mortgage Insurance Segment

(amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

REVENUES:

               

Premiums

   $ 126      $ 124     $ 124     $ 122     $ 111     $ 481  

Net investment income

     32        32       33       32       29       126  

Net investment gains (losses)

     11        25       —         (8     20       37  

Policy fees and other income

     —          1       (1     1       —         1  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     169        182       156       147       160       645  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

               

Benefits and other changes in policy reserves

     20        23       30       25       26       104  

Acquisition and operating expenses, net of deferrals

     21        19       21       19       18       77  

Amortization of deferred acquisition costs and intangibles

     10        10       10       10       9       39  

Interest expense

     4        5       5       4       4       18  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     55        57       66       58       57       238  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     114        125       90       89       103       407  

Provision for income taxes

     36        37       24       23       29       113  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

     78        88       66       66       74       294  

Less: income from continuing operations attributable to noncontrolling interests

     38        41       30       30       34       135  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     40        47       36       36       40       159  
 

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

               

Net investment (gains) losses, net(1)

     (6      (14     —         4       (11     (21

Taxes on adjustments

     2        6       —         (2     4       8  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME(2)

   $ 36      $ 39     $ 36     $ 38     $ 33     $ 146  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                   

SALES:

             

New Insurance Written (NIW)

             

Flow

   $ 2,300      $ 3,900     $ 5,300     $ 4,400     $ 2,500     $ 16,100  

Bulk

     8,000        3,700       5,100       19,700       3,200       31,700  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Canada NIW(3)

   $ 10,300      $ 7,600     $ 10,400     $ 24,100     $ 5,700     $ 47,800  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                   

 

(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

   $ (11    $ (25   $ —       $ 8     $ (20   $ (37

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

     5        11       —         (4     9       16  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

   $ (6    $ (14   $ —       $ 4     $ (11   $ (21
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2)  Adjusted operating income for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $34 million for the three months ended March 31, 2017.
(3)  New insurance written for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $9,800 million for the three months ended March 31, 2017.

 

24


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(amounts in millions)

 

     2017      2016        
     1Q      4Q     3Q     2Q     1Q     Total        

Net Premiums Written

   $ 96      $ 129     $ 172     $ 191     $ 84     $ 576    

Loss Ratio(1)

     16      18     24     20     24     22  

Expense Ratio (Net Earned Premiums)(2)

     25      24     24     24     24     24  

Expense Ratio (Net Premiums Written)(3)

     32      23     18     15     32     20  
 

Primary Insurance In-Force(4)

   $ 358,900      $ 345,600     $ 347,300     $ 341,600     $ 317,400      

Primary Risk In-Force(5)

                 

Flow

   $ 83,200      $ 81,600     $ 82,300     $ 81,400     $ 79,900      

Bulk

     42,400        39,400       39,200       38,100       31,200      
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

     

Total

   $ 125,600      $ 121,000     $ 121,500     $ 119,500     $ 111,100      
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

     
                     
     March 31, 2017       December 31, 2016    

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

     Primary        Flow       Bulk       Primary       Flow       Bulk    

95.01% and above

   $ 40,518      $ 40,518     $ —       $ 39,726     $ 39,726     $ —      

90.01% to 95.00%

     24,859        24,859       —         24,366       24,366       —      

80.01% to 90.00%

     14,806        14,803       3       14,569       14,566       3    

80.00% and below

     45,426        2,993       42,433       42,289       2,939       39,350    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total

   $ 125,609      $ 83,173     $ 42,436     $ 120,950     $ 81,597     $ 39,353    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

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 almost all of its customers. As a result, the company estimates that the outstanding balance of insured mortgages was approximately $170.0 billion, $166.0 billion, $170.0 billion, $170.0 billion and $152.0 billion as of March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, 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


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(dollar amounts in millions)

 

Primary Insurance

   March 31, 2017     December 31, 2016     September 30, 2016     June 30, 2016     March 31, 2016        

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

     2,074,984       2,029,400       2,006,484       1,968,171       1,860,978    

Insured delinquent loans

     2,082       2,070       2,027       1,961       2,034    

Insured delinquency rate(2),(3)

     0.10     0.10     0.10     0.10     0.11  

Flow loans in-force(1)

     1,402,813       1,394,067       1,379,020       1,358,927       1,341,636    

Flow delinquent loans

     1,697       1,693       1,715       1,669       1,711    

Flow delinquency rate(3)

     0.12     0.12     0.12     0.12     0.13  

Bulk loans in-force(1)

     672,171       635,333       627,464       609,244       519,342    

Bulk delinquent loans

     385       377       312       292       323    

Bulk delinquency rate(3)

     0.06     0.06     0.05     0.05     0.06  

Loss Metrics

   March 31, 2017     December 31, 2016     September 30, 2016     June 30, 2016     March 31, 2016        

Beginning Reserves

   $ 112     $ 112     $ 104     $ 102     $ 87    

Paid claims(4)

     (24     (20     (20     (21     (18  

Increase in reserves

     20       23       29       23       26    

Impact of changes in foreign exchange rates

     1       (3     (1     —         7    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 109     $ 112     $ 112     $ 104     $ 102    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
     March 31, 2017     December 31, 2016     March 31, 2016  

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

     48     0.04     47     0.04     47     0.05

Alberta

     16       0.21     16       0.22     17       0.16

British Columbia

     15       0.06     15       0.06     14       0.08

Quebec

     13       0.15     13       0.15     13       0.20

Saskatchewan

     3       0.27     3       0.28     3       0.21

Nova Scotia

     2       0.21     2       0.18     2       0.20

Manitoba

     2       0.09     2       0.07     2       0.10

New Brunswick

     1       0.18     1       0.19     1       0.21

All Other

     —         0.19     1       0.17     1       0.14
  

 

 

     

 

 

     

 

 

   

Total

     100     0.10     100     0.10     100     0.11
  

 

 

     

 

 

     

 

 

   

By Policy Year

                                    

2008 and prior

     35     0.05     35     0.06     41     0.06

2009

     3       0.14     4       0.14     4       0.18

2010

     5       0.17     6       0.19     6       0.22

2011

     5       0.23     5       0.25     6       0.29

2012

     7       0.23     7       0.23     8       0.24

2013

     7       0.20     7       0.20     9       0.19

2014

     8       0.16     9       0.18     10       0.12

2015

     12       0.10     12       0.07     14       0.02

2016

     14       0.04     15       0.02     2       —  

2017

     4       —       —         —       —         —  
  

 

 

     

 

 

     

 

 

   

Total

     100     0.10     100     0.10     100     0.11
  

 

 

     

 

 

     

 

 

   

 

(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 almost all of its customers. As a result, the company estimates that the outstanding loans in-force were 978,000 as of March 31, 2017, 969,000 as of December 31, 2016, 973,000 as of September 30, 2016, 968,000 as of June 30, 2016 and 883,000 as of March 31, 2016. This is based on the extrapolation of the amounts reported by lenders to the entire insured population. The corresponding insured delinquency rate was 0.21% as of March 31, 2017, December 31, 2016 and September 30, 2016, 0.20% as of June 30, 2016 and 0.23% as of March 31, 2016.
(3)  Delinquency rates are based on insured loans in-force.
(4)  Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims.

 

26


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(Canadian dollar amounts in millions)

 

     2017      2016  
     1Q        4Q       3Q       2Q       1Q       Total  

Paid Claims(1)

               

Flow

   $ 28      $ 25     $ 26     $ 25     $ 24     $ 100  

Bulk

     3        1       1       2       1       5  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 31      $ 26     $ 27     $ 27     $ 25     $ 105  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 65.3      $ 66.3     $ 62.0     $ 62.5     $ 67.8    
 

Average Reserve Per Delinquency (in thousands)

   $ 69.7      $ 72.9     $ 72.8     $ 69.1     $ 65.0    
 

Loss Metrics

               

Beginning Reserves

   $ 151      $ 148     $ 136     $ 132     $ 120    

Paid claims(1)

     (31      (26     (27     (27     (25  

Increase in reserves

     25        29       39       31       37    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 145      $ 151     $ 148     $ 136     $ 132    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Loan Amount(2)

               
 

Over $550K

     8      8     8     8     7  

$400K to $550K

     14        14       14       14       13    

$250K to $400K

     34        34       33       34       34    

$100K to $250K

     40        40       41       40       42    

$100K or Less

     4        4       4       4       4    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total

     100      100     100     100     100  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Average Primary Loan Size (in thousands)

   $ 230      $ 229     $ 227     $ 225     $ 222    

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


Australia Mortgage Insurance Segment

 

28


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Adjusted Operating Income and Sales—Australia Mortgage Insurance Segment

(amounts in millions)

 

    2017     2016  
    1Q     4Q     3Q     2Q     1Q     Total  

REVENUES:

             

Premiums

  $ 81     $ 82     $ 88     $ 86     $ 81     $ 337  

Net investment income

    21       22       23       25       24       94  

Net investment gains (losses)

    20       3       4       2       —         9  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    122       107       115       113       105       440  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

             

Benefits and other changes in policy reserves

    28       24       37       31       21       113  

Acquisition and operating expenses, net of deferrals

    23       29       23       25       19       96  

Amortization of deferred acquisition costs and intangibles

    4       3       4       4       3       14  

Interest expense

    2       2       2       3       3       10  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    57       58       66       63       46       233  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    65       49       49       50       59       207  

Provision for income taxes

    22       16       16       16       19       67  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

    43       33       33       34       40       140  

Less: income from continuing operations attributable to noncontrolling interests

    23       18       18       18       21       75  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    20       15       15       16       19       65  
 

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

             

Net investment (gains) losses, net(1)

    (11     (2     (2     (1     —         (5

Taxes on adjustments

    4       1       1       —         —         2  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME(2)

  $ 13     $ 14     $ 14     $ 15     $ 19     $ 62  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

SALES:

           

New Insurance Written (NIW)

           

Flow

  $ 4,100     $ 5,000     $ 4,600     $ 5,000     $ 4,400     $ 19,000  

Bulk

    1,000       —         —         800       —         800  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Australia NIW(3)

  $ 5,100     $ 5,000     $ 4,600     $ 5,800     $ 4,400     $ 19,800  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

 

(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

  $ (20   $ (3   $ (4   $ (2   $ —       $ (9

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

    9       1       2       1       —         4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

  $ (11   $ (2   $ (2   $ (1   $ —       $ (5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2)  Adjusted operating income for the Australian platform adjusted for foreign exchange as compared to the prior year period was $13 million for the three months ended March 31, 2017.
(3)  New insurance written for the Australian platform adjusted for foreign exchange as compared to the prior year period was $4,800 million for the three months ended March 31, 2017.

 

29


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(amounts in millions)

 

     2017      2016        
     1Q      4Q     3Q     2Q     1Q     Total        

Net Premiums Written

   $ 54      $ 62     $ 57     $ 65     $ 47     $ 231    

Loss Ratio(1)

     35      30     42     36     26     34  

Expense Ratio (Net Earned Premiums)(2)

     33      39     31     33     27     33  

Expense Ratio (Net Premiums Written)(3)

     49      51     48     44     47     47  
 

Primary Insurance In-Force

   $ 246,400      $ 234,000     $ 247,900     $ 241,100     $ 246,800      

Primary Risk In-Force(4)

                 

Flow

   $ 79,700      $ 76,000     $ 80,400     $ 78,300     $ 80,300      

Bulk

     6,000        5,400       5,900       5,700       5,700      
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

     

Total

   $ 85,700      $ 81,400     $ 86,300     $ 84,000     $ 86,000      
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

     
                     
     March 31, 2017     December 31, 2016        

Risk In-Force by Loan-To-Value Ratio(5)

   Primary      Flow     Bulk     Primary     Flow     Bulk        

95.01% and above

   $ 14,329      $ 14,329     $ —       $ 13,775     $ 13,775     $ —      

90.01% to 95.00%

     22,950        22,944       6       21,593       21,587       6    

80.01% to 90.00%

     23,215        23,149       66       21,971       21,910       61    

80.00% and below

     25,219        19,300       5,919       24,094       18,745       5,349    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total

   $ 85,713      $ 79,722     $ 5,991     $ 81,433     $ 76,017     $ 5,416    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

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)  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.
(5)  Loan amount in loan-to-value ratio calculation includes capitalized premiums, where applicable.

 

30


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(dollar amounts in millions)

 

Primary Insurance

   March 31, 2017     December 31, 2016     September 30, 2016     June 30, 2016     March 31, 2016        

Insured loans in-force

     1,443,836       1,464,139       1,470,302       1,477,826       1,479,544    

Insured delinquent loans

     6,926       6,731       6,844       6,413       5,889    

Insured delinquency rate

     0.48     0.46     0.47     0.43     0.40  

Flow loans in-force

     1,332,468       1,354,616       1,358,286       1,364,756       1,366,914    

Flow delinquent loans

     6,650       6,451       6,574       6,143       5,633    

Flow delinquency rate

     0.50     0.48     0.48     0.45     0.41  

Bulk loans in-force

     111,368       109,523       112,016       113,070       112,630    

Bulk delinquent loans

     276       280       270       270       256    

Bulk delinquency rate

     0.25     0.26     0.24     0.24     0.23  

Loss Metrics

   March 31, 2017     December 31, 2016     September 30, 2016     June 30, 2016     March 31, 2016        

Beginning Reserves

   $ 211     $ 215     $ 190     $ 181     $ 165    

Paid claims(1)

     (25     (16     (18     (17     (13  

Increase in reserves

     28       25       37       31       20    

Impact of changes in foreign exchange rates

     13       (13     6       (5     9    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 227     $ 211     $ 215     $ 190     $ 181    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
     March 31, 2017     December 31, 2016     March 31, 2016  

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     0.31     28     0.30     29     0.29%  

Queensland

     23       0.68     23       0.66     23       0.55%  

Victoria

     23       0.38     23       0.38     23       0.35%  

Western Australia

     12       0.78     12       0.74     11       0.53%  

South Australia

     6       0.66     6       0.61     6       0.52%  

Australian Capital Territory

     3       0.19     3       0.17     3       0.18%  

Tasmania

     2       0.36     2       0.35     2       0.38%  

New Zealand

     2       0.07     2       0.07     2       0.13%  

Northern Territory

     1       0.42     1       0.36     1       0.21%  
  

 

 

     

 

 

     

 

 

   

Total

     100     0.48     100     0.46     100     0.40%  
  

 

 

     

 

 

     

 

 

   

By Policy Year

                                    

2008 and prior

     39     0.39     40     0.38     42     0.37%  

2009

     7       0.95     7       0.87     7       0.73%  

2010

     5       0.60     5       0.56     6       0.51%  

2011

     5       0.69     5       0.68     6       0.52%  

2012

     7       0.79     8       0.80     8       0.54%  

2013

     8       0.66     8       0.61     9       0.47%  

2014

     10       0.58     10       0.51     11       0.26%  

2015

     9       0.28     9       0.23     9       0.06%  

2016

     8       0.05     8       0.03     2       —  %  

2017

     2       —       —         —       —         —  %  
  

 

 

     

 

 

     

 

 

   

Total

     100     0.48     100     0.46     100     0.40%  
  

 

 

     

 

 

     

 

 

   

 

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

 

31


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(Australian dollar amounts in millions)

 

     2017      2016  
     1Q        4Q       3Q       2Q       1Q       Total  

Paid Claims(1)

               

Flow

   $ 33      $ 21     $ 24     $ 23     $ 18     $ 86  

Bulk

     —          —         —         —         —         —    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 33      $ 21     $ 24     $ 23     $ 18     $ 86  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 92.5      $ 67.1     $ 73.3     $ 79.2     $ 65.8    
 

Average Reserve Per Delinquency (in thousands)

   $ 42.8      $ 43.5     $ 41.0     $ 39.9     $ 40.1    
 

Loss Metrics

               

Beginning Reserves

   $ 293      $ 281     $ 256     $ 236     $ 226    

Paid claims(1)

     (33      (21     (24     (23     (18  

Increase in reserves

     37        33       49       43       28    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 297      $ 293     $ 281     $ 256     $ 236    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Loan Amount(2)

               
 

Over $550K

     16      16     15     15     15  

$400K to $550K

     20        20       20       20       20    

$250K to $400K

     35        35       36       36       36    

$100K to $250K

     24        24       24       24       24    

$100K or Less

     5        5       5       5       5    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total

     100      100     100     100     100  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Average Primary Loan Size (in thousands)

   $ 223      $ 221     $ 220     $ 219     $ 218    

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


U.S. Life Insurance Segment

 

33


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

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

(amounts in millions)

 

     2017      2016  
     1Q      4Q      3Q      2Q      1Q      Total  

REVENUES:

                   

Premiums

   $ 758      $ 753      $ 725      $ 756      $ 436      $ 2,670  

Net investment income

     681        677        695        670        684        2,726  

Net investment gains (losses)

     7        9        21        114        (16      128  

Policy fees and other income

     170        194        175        180        177        726  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     1,616        1,633        1,616        1,720        1,281        6,250  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     1,164        1,419        1,556        1,089        758        4,822  

Interest credited

     132        138        140        143        144        565  

Acquisition and operating expenses, net of deferrals

     157        135        149        199        165        648  

Amortization of deferred acquisition costs and intangibles

     70        172        69        84        78        403  

Interest expense

     3        3        2        5        28        38  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     1,526        1,867        1,916        1,520        1,173        6,476  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     90        (234      (300      200        108        (226

Provision (benefit) for income taxes

     32        (83      (106      70        39        (80
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     58        (151      (194      130        69        (146
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses, net(1)

     (8      (4      (21      (119      11        (133

Gains on sale of businesses

     —          —          —          (1      —          (1

Losses from life block transactions

     —          —          —          —          9        9  

Expenses related to restructuring

     —          —          1        3        15        19  

Taxes on adjustments

     3        1        7        42        (13      37  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ 53      $ (154    $ (207    $ 55      $ 91      $ (215
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

 

(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

   $         (7    $ (9    $ (21    $ (114    $      16      $ (128

Adjustment for DAC and other intangible amortization and certain benefit reserves

     (1              5            —          (5      (5      (5
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment (gains) losses, net

   $ (8    $ (4    $ (21    $ (119    $ 11      $ (133
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

34


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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

(amounts in millions)

 

     2017      2016  
     1Q      4Q      3Q      2Q      1Q      Total  

REVENUES:

                   

Premiums

   $ 634      $ 650      $ 610      $ 636      $ 618      $ 2,514  

Net investment income

     356        356        353        344        329        1,382  

Net investment gains (losses)

     3        (21      17        139        4        139  

Policy fees and other income

     1        1        —          —          1        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     994        986        980        1,119        952        4,037  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     835        889        1,262        806        776        3,733  

Interest credited

     —          —          —          —          —          —    

Acquisition and operating expenses, net of deferrals

     112        94        95        93        95        377  

Amortization of deferred acquisition costs and intangibles

     23        26        25        26        26        103  

Interest expense

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     970        1,009        1,382        925        897        4,213  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     24        (23      (402      194        55        (176

Provision (benefit) for income taxes

     8        (8      (142      68        20        (62
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     16        (15      (260      126        35        (114
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

     (3      21        (17      (139      (4      (139

Expenses related to restructuring

     —          —          1        2        3        6  

Taxes on adjustments

     1        (7      6        48        —          47  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ 14      $ (1    $ (270    $ 37      $ 34      $ (200
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

SALES:

                 

Individual Long-Term Care Insurance

   $ 2      $ 1      $ 2      $ 4      $ 5      $ 12  

Group Long-Term Care Insurance

     1        1        3        2        2        8  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Sales

   $ 3      $ 2      $ 5      $ 6      $ 7      $ 20  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

RATIOS:

                 

Loss Ratio(1)

     72.0      78.6      145.5      70.1      67.6      90.0

Gross Benefits Ratio(2)

     131.6      136.9      207.0      126.7      125.5      148.5

 

(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


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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

(amounts in millions)

 

     2017      2016  
     1Q      4Q      3Q      2Q      1Q      Total  

REVENUES:

                   

Premiums(1)

   $ 124      $ 103      $ 115      $ 120      $ (185    $ 153  

Net investment income

     125        116        128        117        133        494  

Net investment gains (losses)

     3        19        4        (1      2        24  

Policy fees and other income

     165        190        171        176        173        710  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     417        428        418        412        123        1,381  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves(1)

     261        470        216        231        (87      830  

Interest credited

     63        66        64        65        64        259  

Acquisition and operating expenses, net of deferrals

     33        36        31        39        51        157  

Amortization of deferred acquisition costs and intangibles

     29        133        27        27        33        220  

Interest expense

     3        3        2        5        28        38  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     389        708        340        367        89        1,504  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     28        (280      78        45        34        (123

Provision (benefit) for income taxes

     10        (100      28        16        12        (44
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     18        (180      50        29        22        (79
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

     (3      (19      (4      1        (2      (24

Gains on sale of businesses

     —          —          —          (1      —          (1

Losses from life block transactions

     —          —          —          —          9        9  

Expenses related to restructuring

     —          —          —          2        8        10  

Taxes on adjustments

     1        6        2        —          (6      2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ 16      $ (193    $ 48      $ 31      $ 31      $ (83
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

SALES:

                 

Term Life

   $ —        $ —        $ —        $ 2      $ 5      $ 7  

Universal Life

     1        —          1        1        2        4  

Linked-Benefits

     —          —          —          1        2        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Sales

   $ 1      $ —        $ 1      $ 4      $ 9      $ 14  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

 

(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


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

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

(amounts in millions)

 

     2017      2016  
     1Q      4Q      3Q      2Q      1Q      Total  

REVENUES:

                   

Premiums

   $ —        $ —        $ —        $ —        $ 3      $ 3  

Net investment income

     200        205        214        209        222        850  

Net investment gains (losses)

     1        11        —          (24      (22      (35

Policy fees and other income

     4        3        4        4        3        14  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     205        219        218        189        206        832  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves(1)

     68        60        78        52        69        259  

Interest credited

     69        72        76        78        80        306  

Acquisition and operating expenses, net of deferrals(2)

     12        5        23        67        19        114  

Amortization of deferred acquisition costs and intangibles

     18        13        17        31        19        80  

Interest expense

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     167        150        194        228        187        759  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     38        69        24        (39      19        73  

Provision (benefit) for income taxes

     14        25        8        (14      7        26  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     24        44        16        (25      12        47  
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses, net(3)

     (2      (6      —          19        17        30  

Expenses related to restructuring

     —          —          —          (1      4        3  

Taxes on adjustments

     1        2        (1      (6      (7      (12
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ 23      $ 40      $ 15      $ (13    $ 26      $ 68  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

SALES:

                 

Single Premium Deferred Annuities

   $ —        $ —        $ 1      $ 8      $ 159      $ 168  

Single Premium Immediate Annuities

     1        —          —          1        9        10  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Sales

   $ 1      $ —        $ 1      $ 9      $ 168      $ 178  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

 

(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 payment 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

   $ (1    $ (11    $ —        $ 24      $ 22      $ 35  

Adjustment for DAC and other intangible amortization and certain benefit reserves

     (1      5        —          (5      (5      (5
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment (gains) losses, net

   $ (2    $ (6    $ —        $ 19      $ 17      $ 30  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

37


Runoff Segment

 

38


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Adjusted Operating Income—Runoff Segment

(amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

REVENUES:

               

Premiums

   $   —        $   —       $   —       $   —       $   —     $   —    

Net investment income

     38        39       37       36       35       147  

Net investment gains (losses)

     8        3       4       (13     (8     (14

Policy fees and other income

     41        42       43       42       42       169  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     87        84       84       65       69       302  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

               

Benefits and other changes in policy reserves

     4        16       2       9       15       42  

Interest credited

     35        35       33       30       33       131  

Acquisition and operating expenses, net of deferrals

     15        14       20       18       16       68  

Amortization of deferred acquisition costs and intangibles

     6        4       7       12       6       29  

Interest expense

     —          —         1       —         —         1  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     60        69       63       69       70       271  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     27        15       21       (4     (1     31  

Provision (benefit) for income taxes

     8        4       6       (2     (2     6  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     19        11       15       (2     1       25  
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

               

Net investment (gains) losses, net(1)

     (7      (7     (4     12       4       5  

Taxes on adjustments

     2        2       1       (4     (1     (2
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME

   $ 14      $ 6     $ 12     $ 6     $ 4     $ 28  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                   

 

(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

   $ (8    $     (3   $ (4   $     13     $      8     $     14  

Adjustment for DAC and other intangible amortization and certain benefit reserves

            1        (4       —         (1     (4     (9
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

   $ (7    $ (7   $ (4   $ 12     $ 4     $ 5  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

39


Corporate and Other

 

40


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Adjusted Operating Loss—Corporate and Other(1)

(amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

REVENUES:

               

Premiums

   $ 2      $ 1     $ 2     $ 3     $ 6     $ 12  

Net investment income

     1        (1     1       1       2       3  

Net investment gains (losses)(2)

     (12      1       (9     (65     (14     (87

Policy fees and other income(3)

     (1      2       (1     76       1       78  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     (10      3       (7     15       (5     6  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

               

Benefits and other changes in policy reserves

     1        —         1       1       2       4  

Acquisition and operating expenses, net of deferrals(4)

     14        44       11       25       137       217  

Amortization of deferred acquisition costs and intangibles

     —          —         1       —         —         1  

Interest expense

     53        65       67       68       70       270  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     68        109       80       94       209       492  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     (78      (106     (87     (79     (214     (486

Provision (benefit) for income taxes

     (23      (5     246       (31     (96     114  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM CONTINUING OPERATIONS

     (55      (101     (333     (48     (118     (600
 

ADJUSTMENTS TO LOSS FROM CONTINUING OPERATIONS:

               

Net investment (gains) losses

     12        (1     9       65       14       87  

(Gains) losses on sale of businesses

     —          —         —         (9     7       (2

(Gains) losses on early extinguishment of debt, net

     —          —         —         (64     16       (48

Expenses related to restructuring

     1        —         —         2       —         2  

Fees associated with bond consent solicitation

     —          —         —         —         18       18  

Taxes on adjustments

     (4      (1     (3     2       (42     (44
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING LOSS

   $ (46    $ (103   $ (327   $ (52   $ (105   $ (587
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                          

 

(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.

 

41


Additional Financial Data

 

42


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Investments Summary

(amounts in millions)

 

        March 31, 2017     December 31, 2016     September 30, 2016     June 30, 2016     March 31, 2016  
        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

  $ 33,049       44   $ 33,733       46   $ 35,544       45   $ 35,003       45   $ 33,362       44

Private fixed maturity securities

    11,483       15       11,261       15       11,669       15       11,370       15       10,867       14  

Residential mortgage-backed securities(1)

    4,340       6       4,314       6       4,742       6       4,981       6       5,041       7  

Commercial mortgage-backed securities

    3,283       5       3,106       4       3,148       4       2,940       4       2,633       4  

Other asset-backed securities

    3,214       4       3,140       4       3,310       4       3,279       4       3,287       4  

State and political subdivisions

    2,710       4       2,647       4       2,823       4       2,751       4       2,517       3  

Non-investment grade fixed maturity securities

    2,518       3       2,371       3       2,544       3       2,504       3       2,583       3  

Equity securities:

                     

Common stocks and mutual funds

    202       —         179       —         175       —         140       —         108       —    

Preferred stocks

    507       1       453       1       415       1       341       1       323       —    

Commercial mortgage loans

    6,107       8       6,111       8       6,017       8       6,121       8       6,179       8  

Restricted commercial mortgage loans related to securitization entities

    122       —         129       —         134       —         141       —         155       —    

Policy loans

    1,761       3       1,742       2       1,751       2       1,754       2       1,565       2  

Cash, cash equivalents and short-term investments

    4,021       5       3,136       4       3,420       4       3,730       5       4,217       6  

Securities lending

    281       1       534       1       417       1       328       —         415       1  

Other invested assets:

 

Limited partnerships

    224       —         199       —         188       —         181       —         177       —    
 

Derivatives:

                     
 

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

    227       —         237       —         735       1       627       1       1,087       1  
 

Other cash flow

    4       —         4       —         6       —         7       —         7       —    
 

Equity index options—non-qualified

    77       —         72       —         61       —         57       —         36       —    
 

Other non-qualified

    367       1       395       1       529       1       578       1       537       1  
 

Trading portfolio

    71       —         259       1       384       1       441       1       471       1  
 

Restricted other invested assets related to securitization entities

    84       —         312       —         312       —         312       —         422       1  
 

Other

    18       —         19       —         14       —         18       —         19       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total invested assets and cash

  $ 74,670       100   $ 74,353       100   $ 78,338       100   $ 77,604       100   $ 76,008       100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Public Fixed Maturity Securities—Credit Quality:

                                                           

NRSRO(2) Designation

                                                               

AAA

    $ 13,270       30   $ 14,264       32   $ 15,608       33   $ 15,714       33   $ 15,385       34

AA

      4,369       10       4,283       9       4,536       9       4,455       10       4,174       10  

A

      12,770       29       12,659       28       13,317       28       13,122       28       12,664       28  

BBB

      12,688       28       12,380       28       12,632       27       12,154       26       11,213       25  

BB

      1,489       3       1,334       3       1,464       3       1,440       3       1,464       3  

B

      113       —         151       —         145       —         149       —         141       —    

CCC and lower

      60       —         60       —         53       —         56       —         77       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total public fixed maturity securities

  $ 44,759       100    $ 45,131       100   $ 47,755       100   $ 47,090       100   $ 45,118       100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Private Fixed Maturity Securities—Credit Quality:

                                                           

NRSRO(2) Designation

                                                               

AAA

    $ 1,695       11   $ 1,661       11   $ 1,731       11   $ 1,683       10   $ 1,614       10

AA

      1,970       12       1,970       13       2,071       13       2,013       13       1,923       13  

A

      4,836       31       4,719       30       4,937       31       4,864       31       4,725       31  

BBB

      6,481       41       6,265       41       6,404       40       6,319       40       6,009       40  

BB

      802       5       763       5       815       5       734       5       772       5  

B

      41       —         51       —         51       —         102       1       104       1  

CCC and lower

      13       —         12       —         16       —         23       —         25       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total private fixed maturity securities

  $ 15,838       100   $ 15,441       100   $ 16,025       100   $ 15,738       100    $ 15,172       100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   

 

 

   

 

 

                                                                 

 

(1)  The company does not have any material exposure to residential mortgage-backed securities collateralized debt obligations (CDOs).
(2)  Nationally Recognized Statistical Rating Organizations.

 

43


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Fixed Maturity Securities Summary

(amounts in millions)

 

     March 31, 2017      December 31, 2016     September 30, 2016     June 30, 2016     March 31, 2016  
     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

   $ 5,493        9    $ 6,036        10   $ 6,703        11   $ 6,806        11   $ 6,524        11

State and political subdivisions

     2,710        4        2,647        4       2,824        4       2,751        4       2,517        4  

Foreign government

     1,817        3        2,107        3       2,227        3       2,113        3       2,080        3  

U.S. corporate

     27,423        46        26,828        45       27,695        44       26,984        43       25,389        43  

Foreign corporate

     12,224        21        12,295        21       13,008        20       12,833        21       12,629        21  

Residential mortgage-backed securities

     4,404        7        4,379        7       4,823        8       5,055        8       5,122        8  

Commercial mortgage-backed securities

     3,302        5        3,129        5       3,173        5       2,979        5       2,713        4  

Other asset-backed securities

     3,224        5        3,151        5       3,327        5       3,307        5       3,316        6  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity securities

   $ 60,597        100    $ 60,572        100   $ 63,780        100   $ 62,828        100   $ 60,290        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Corporate Bond Holdings—Industry Sector:

                            

Investment Grade:

                            

Finance and insurance

   $ 8,661        23    $ 8,408        23   $ 8,756        23   $ 8,499        23   $ 8,128        23

Utilities

     5,604        15        5,475        15       5,637        15       5,507        15       5,275        15  

Energy

     3,049        8        2,944        8       2,961        8       2,949        8       2,908        8  

Consumer—non-cyclical

     5,316        14        5,268        14       5,483        14       5,292        14       4,894        14  

Consumer—cyclical

     1,840        5        1,853        5       2,034        5       2,039        5       2,150        6  

Capital goods

     2,732        7        2,665        7       2,623        7       2,613        7       2,444        7  

Industrial

     2,025        6        1,908        5       2,006        5       1,971        5       1,980        5  

Technology and communications

     3,252        9        3,220        9       3,418        9       3,272        9       3,019        8  

Transportation

     1,841        5        1,839        5       1,868        5       1,860        5       1,750        5  

Other

     3,045        8        3,406        9       3,605        9       3,538        9       3,162        9  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     37,365        100      36,986        100     38,391        100     37,540        100     35,710        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Non-Investment Grade:

                            

Finance and insurance

     244        11      227        11     242        11     285        13     306        13

Utilities

     51        2        44        2       73        3       74        3       78        4  

Energy

     685        30        687        32       713        31       679        30       693        30  

Consumer—non-cyclical

     189        8        180        8       217        9       217        9       226        10  

Consumer—cyclical

     183        8        119        6       131        6       131        6       86        4  

Capital goods

     162        7        128        6       152        7       153        7       216        9  

Industrial

     251        11        273        13       303        13       263        11       279        12  

Technology and communications

     403        18        365        17       355        15       335        15       320        14  

Transportation

     29        1        28        1       30        1       30        1       2        —    

Other

     85        4        86        4       96        4       110        5       102        4  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     2,282        100      2,137        100     2,312        100     2,277        100     2,308        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 39,647        100    $ 39,123        100   $ 40,703        100   $ 39,817        100   $ 38,018        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Fixed Maturity Securities—Contractual Maturity Dates:

                            

Due in one year or less

   $ 1,776        3    $ 1,721        3   $ 1,775        3   $ 1,851        3   $ 1,879        3

Due after one year through five years

     10,764        18        10,938        18       11,309        18       11,024        18       10,730        18  

Due after five years through ten years

     12,386        20        12,647        21       13,129        20       12,708        20       11,964        20  

Due after ten years

     24,741        41        24,607        41       26,244        41       25,904        41       24,566        41  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     49,667        82        49,913        83       52,457        82       51,487        82       49,139        82  

Mortgage and asset-backed securities

     10,930        18        10,659        17       11,323        18       11,341        18       11,151        18  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity securities

   $ 60,597        100    $ 60,572        100   $ 63,780        100   $ 62,828        100   $ 60,290        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
  

 

 

    

 

 

                                                                      

 

44


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

General Account GAAP Net Investment Income Yields

(amounts in millions)

 

     2017      2016  
     1Q      4Q      3Q      2Q      1Q      Total  

GAAP Net Investment Income

                   

Fixed maturity securities—taxable

   $ 641      $ 635      $ 655      $ 634      $ 641      $ 2,565  

Fixed maturity securities—non-taxable

     3        3        3        3        3        12  

Commercial mortgage loans

     77        81        79        77        81        318  

Restricted commercial mortgage loans related to securitization entities

     2        2        3        3        2        10  

Equity securities

     8        8        8        7        5        28  

Other invested assets

     31        34        29        33        32        128  

Limited partnerships

     1        2        5        —          6        13  

Restricted other invested assets related to securitization entities

     —          —          —          1        2        3  

Policy loans

     42        39        38        34        35        146  

Cash, cash equivalents and short-term investments

     6        4        5        6        5        20  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross investment income before expenses and fees

     811        808        825        798        812        3,243  

Expenses and fees

     (21      (22      (20      (19      (23      (84
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment income

   $ 790      $ 786      $ 805      $ 779      $ 789      $ 3,159  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Annualized Yields

                   

Fixed maturity securities—taxable

     4.5      4.5      4.6      4.6      4.7      4.6

Fixed maturity securities—non-taxable

     3.7      3.7      3.7      3.6      3.6      3.6

Commercial mortgage loans

     5.0      5.3      5.2      5.0      5.2      5.2

Restricted commercial mortgage loans related to securitization entities

     6.4      6.1      7.4      8.0      5.1      7.1

Equity securities

     4.9      5.2      5.8      5.8      5.1      5.6

Other invested assets

     81.1      46.2      31.6      31.9      29.4      34.5

Limited partnerships(1)

     1.9      4.1      10.9      —        13.2      7.0

Restricted other invested assets related to securitization entities

     —        —        —        1.1      2.0      0.9

Policy loans

     9.6      8.9      8.7      8.2      8.9      8.7

Cash, cash equivalents and short-term investments

     0.7      0.5      0.6      0.6      0.4      0.5
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross investment income before expenses and fees

     4.7      4.6      4.7      4.6      4.6      4.6

Expenses and fees

     -0.2      -0.1      -0.1      -0.1      -0.1      -0.1
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment income

     4.5      4.5      4.6      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


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Net Investment Gains (Losses), Net—Detail

(amounts in millions)

 

     2017      2016  
     1Q      4Q     3Q     2Q     1Q     Total  

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

               

Fixed maturity securities:

               

U.S. corporate

   $ 15      $ (1   $ 2     $ —       $ (7   $ (6

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

     (10      (19     15       137       7       140  

Foreign corporate

     20        1       (1     (6     (8     (14

Foreign government

     2        1       4       —         —         5  

Mortgage-backed securities

     —          13       (1     —         —         12  

Asset-backed securities

     (5      (1     (5     (10     —         (16

Equity securities

     2        2       1       —         1       4  

Foreign exchange

     5        2       —         1       —         3  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     29        (2     15       122       (7     128  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impairments:

               

Corporate fixed maturity securities

     (1      —         —         (16     (8     (24

Foreign government

     —          —         —         (1     —         (1

Limited partnerships

     —          —         —         —         (3     (3

Commercial mortgage loans

     —          —         —         (4     —         (4

Commercial mortgage-backed securities

     —          —         —         (1     —         (1

Equity securities

     —          (5     (2     —         —         (7
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impairments

     (1      (5     (2     (22     (11     (40
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net unrealized gains (losses) on trading securities

     —          (30     (4     16       28       10  

Limited partnerships

     —          6       —         —         —         6  

Commercial mortgage loans held-for-sale market valuation allowance

     1        —         (1     1       1       1  

Net gains (losses) related to securitization entities

     2        1       2       (61     8       (50

Derivative instruments

     3        72       10       (24     (38     20  

Contingent purchase price valuation change

     —          —         —         (2     —         (2

Other

     —          (1     —         —         —         (1
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment gains (losses), gross

     34        41       20       30       (19     72  

Adjustment for DAC and other intangible amortization and certain benefit reserves

     —          (1     —         6       9       14  

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

     (14      (12     (2     3       (9     (20
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment gains (losses), net

   $ 20      $ 28     $ 18     $ 39     $ (19   $ 66  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                          

 

46


Reconciliations of Non-GAAP Measures

 

47


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Reconciliation of Operating ROE

(amounts in millions)

 

Twelve Month Rolling Average ROE

   Twelve months ended  
     March 31,
2017
    December 31,
2016
    September 30,
2016
    June 30,
2016
    March 31,
2016
 
GAAP Basis ROE           

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

   $ (175   $ (277   $ (447   $ (351   $ (716

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

   $ 9,770     $ 9,790     $ 9,900     $ 10,042     $ 10,160  

GAAP Basis ROE (1)/(2)

     -1.8     -2.8     -4.5     -3.5     -7.0

Operating ROE

          

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

   $ (276   $ (316   $ (261   $ 208     $ 204  

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

   $ 9,770     $ 9,790     $ 9,900     $ 10,042     $ 10,160  

Operating ROE (1)/(2)

     -2.8     -3.2     -2.6     2.1     2.0

Quarterly Average ROE

   Three months ended  
     March 31,
2017
    December 31,
2016
    September 30,
2016
    June 30,
2016
    March 31,
2016
 
GAAP Basis ROE           

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

   $ 155     $ (122   $ (380   $ 172     $ 53  

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

   $ 9,633     $ 9,610     $ 9,857     $ 9,958     $ 9,842  

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

     6.4     -5.1     -15.4     6.9     2.2

Operating ROE

          

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

   $ 143     $ (137   $ (405   $ 123     $ 103  

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

   $ 9,633     $ 9,610     $ 9,857     $ 9,958     $ 9,842  

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

     5.9     -5.7     -16.4     4.9     4.2

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 adjusted 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 adjusted 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 adjusted operating income (loss) from page 9 herein.
(4)  Quarterly average Genworth Financial, Inc.’s stockholders’ equity, excluding accumulated other comprehensive income (loss), is derived by averaging ending Genworth Financial, Inc.’s stockholders’ equity, excluding accumulated other comprehensive income (loss).

 

48


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

 

Reconciliation of Core Yield

 

         2017      2016  
    (Assets—amounts in billions)    1Q      4Q     3Q     2Q     1Q     Total  
 

Reported—Total Invested Assets and Cash

   $ 74.7      $ 74.4     $ 78.3     $ 77.6     $ 76.0     $ 74.4  
 

Subtract:

               
 

Securities lending

     0.3        0.5       0.4       0.3       0.4       0.5  
 

Unrealized gains (losses)

     4.6        4.3       7.7       7.6       6.3       4.3  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Adjusted end of period invested assets and cash

   $ 69.8      $ 69.6     $ 70.2     $ 69.7     $ 69.3     $ 69.6  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(A)

 

Average Invested Assets and Cash Used in Reported Yield Calculation

   $ 69.7      $ 69.8     $ 69.7     $ 69.5     $ 70.0     $ 69.8  
 

Subtract:

               
 

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

     0.1        0.1       0.3       0.1       0.2       0.2  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(B)

 

Average Invested Assets and Cash Used in Core Yield Calculation

   $ 69.6      $ 69.7     $ 69.4     $ 69.4     $ 69.8     $ 69.6  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 
 

(Income—amounts in millions)

               
 

(C)

 

Reported—Net Investment Income

   $ 790      $ 786     $ 805     $ 779     $ 789     $ 3,159  
 

Subtract:

               
 

Bond calls and commercial mortgage loan prepayments

     6        22       14       5       11       52  
 

Other non-core items(2)

     3        (17     8       (6     15       —    
 

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

     1        2       1       2       3       8  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(D)

 

Core Net Investment Income

   $ 780      $ 779     $ 782     $ 778     $ 760     $ 3,099  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

(C) / (A)

 

Reported Yield

     4.53      4.50     4.62     4.48     4.51     4.53

(D) / (B)

 

Core Yield

     4.48      4.47     4.51     4.48     4.36     4.45

 

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


Corporate Information

 

50


GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2017

Financial Strength Ratings As Of May 1, 2017

 

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+ (Marginal)    Ba1 (Questionable)    Not rated

Genworth Financial Mortgage Insurance Company Canada(1)

   A+ (Strong)    Not rated    Not rated

Genworth Financial Mortgage Insurance Pty Limited (Australia)(2)

   A+ (Strong)    A3 (Good)    Not rated

Genworth Life Insurance Company

   BB- (Marginal)    Ba3 (Questionable)    B (Fair)

Genworth Life and Annuity Insurance Company

   BB- (Marginal)    Baa2 (Adequate)    B++ (Good)

Genworth Life Insurance Company of New York

   BB- (Marginal)    Ba3 (Questionable)    B (Fair)

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 “Ba3” ratings are the seventh-, ninth-, eleventh- and thirteenth-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