Table of Contents

Exhibit 99.2

 

LOGO

 

 

First Quarter Financial Supplement March 31, 2018


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

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 by Quarter

     8  

Reconciliation of Net Income to Adjusted Operating Income

     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 (Loss) and Sales—Australia Mortgage Insurance Segment

     29-32  

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

     34-37  

Adjusted Operating Income—Runoff Segment

     39  

Adjusted Operating Income (Loss)—Corporate and Other Activities

     41  

Additional Financial Data

  

Investments Summary

     43  

Fixed Maturity Securities Summary

     44  

General Account U.S. 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 (U.S. 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Dear Investor,

Thank you for your continued interest in Genworth Financial.

Regards,

Investor Relations

InvestorInfo@genworth.com

 

3


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

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 (loss) 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 U.S. 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 U.S. GAAP. In addition, the company’s definition of adjusted operating income (loss) may differ from the definitions used by other companies.

On December 22, 2017, the Tax Cuts and Jobs Act (TCJA) was signed into law. The TCJA reduced the U.S. corporate federal income tax rate to 21% effective for taxable years beginning on January 1, 2018. Therefore, in the first quarter of 2018, the company assumed a tax rate of 21% on certain adjustments to reconcile net income available to Genworth Financial, Inc.’s common stockholders and adjusted operating income (unless otherwise indicated). In the prior year, the company assumed a tax rate of 35%, the previous U.S. corporate federal income tax rate prior to the enactment of the TCJA, on certain adjustments to reconcile net income available to Genworth Financial, Inc.’s common stockholders and adjusted operating income. These adjustments are also net of the portion attributable to noncontrolling interests and net investment gains (losses) are adjusted for DAC and other intangible amortization and certain benefit reserves (see page 46).

In the third and first quarters of 2017, the company recorded a pre-tax expense of $1 million related to restructuring costs as the company continued to evaluate and appropriately size its organizational needs and expenses. There were no infrequent or unusual items excluded from adjusted operating income (loss) during the periods presented.

The table on page 9 of this financial supplement provides a reconciliation of net income available to Genworth Financial, Inc.’s common stockholders to adjusted operating income 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


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

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 available to Genworth Financial, Inc.’s common stockholders to adjusted operating income for the periods presented and reflects adjusted operating income (loss) as determined in accordance with accounting guidance related to segment reporting.

On December 22, 2017, the TCJA was signed into law. The TCJA reduced the U.S. corporate federal income tax rate to 21% effective for taxable years beginning on January 1, 2018 and migrated the worldwide tax system to a territorial international tax system. Therefore, beginning on January 1, 2018 the company taxed its international businesses at their local statutory tax rates and its domestic businesses at the new enacted tax rate of 21%. The company allocates its consolidated provision for income taxes to its operating segments. The allocation methodology applies a specific tax rate to the pre-tax income (loss) of each segment, which is then adjusted in each segment to reflect the tax attributes of items unique to that segment such as foreign income. The difference between the consolidated provision for income taxes and the sum of the provision for income taxes in each segment is reflected in Corporate and Other activities.

The annually-determined tax rates and adjustments to each segment’s provision for income taxes are estimates which are subject to review and could change from year to year.

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 business generated in a period. Sales refer to new insurance written for mortgage insurance. The company considers new insurance written to be a measure of the company’s operating performance because it represents a measure of new sales of insurance policies 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 benefits and other changes in policy reserves to net earned premiums. For the long-term care insurance business, the loss ratio is the ratio of benefits and other changes in reserves less tabular interest on reserves less loss adjustment expenses to net earned premiums. The company considers the loss ratio to be a measure of underwriting performance in these businesses and helps to enhance the understanding of the operating performance of the businesses.

These operating performance measures enable the company to compare its operating performance across periods without regard to revenues or profitability related to policies or contracts sold in prior periods or from investments or other sources.

 

5


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

Financial Highlights

(amounts in millions, except per share data)

 

Balance Sheet Data

   March 31,
2018
    December 31,
2017
    September 30,
2017
    June 30,
2017
    March 31,
2017
 

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

   $ 10,391     $ 10,391     $ 10,034     $ 9,923     $ 9,716  

Total accumulated other comprehensive income

     2,627       3,027       3,035       3,095       3,096  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

   $ 13,018     $ 13,418     $ 13,069     $ 13,018     $ 12,812  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Book value per share

   $ 26.00     $ 26.88     $ 26.19     $ 26.08     $ 25.68  

Book value per share, excluding accumulated other comprehensive income

   $ 20.76     $ 20.82     $ 20.10     $ 19.88     $ 19.47  

Common shares outstanding as of the balance sheet date

     500.6       499.2       499.1       499.1       498.9  
     Twelve months ended  

Twelve Month Rolling Average ROE

   March 31,
2018
    December 31,
2017
    September 30,
2017
    June 30,
2017
    March 31,
2017
 

U.S. GAAP Basis ROE

     7.7     8.2     3.5     -1.5     -1.8

Operating ROE(1)

     6.7     7.0     2.4     -2.5     -2.8
     Three months ended  

Quarterly Average ROE

   March 31,
2018
    December 31,
2017
    September 30,
2017
    June 30,
2017
    March 31,
2017
 

U.S. GAAP Basis ROE

     4.3     13.8     4.3     8.2     6.4

Operating ROE(1)

     4.8     12.8     3.0     6.2     5.9

 

Basic and Diluted Shares

   Three months ended
March 31, 2018
 

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

     499.6  

Potentially dilutive securities:

  

Stock options, restricted stock units and stock appreciation rights

     3.1  
  

 

 

 

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

     502.7  
  

 

 

 

 

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

 

6


Table of Contents

 

Consolidated Quarterly Results

 

 

7


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Consolidated Net Income by Quarter

(amounts in millions, except per share amounts)

 

     2018     2017  
     1Q     4Q     3Q     2Q      1Q      Total  

REVENUES:

                

Premiums

   $ 1,140     $ 622     $ 1,135     $ 1,111      $ 1,136      $ 4,004  

Net investment income

     804       812       797       801        790        3,200  

Net investment gains (losses)

     (31     45       85       101        34        265  

Policy fees and other income

     202       207       198       210        211        826  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total revenues

     2,115       1,686       2,215       2,223        2,171        8,295  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                

Benefits and other changes in policy reserves

     1,311       1,383       1,344       1,206        1,246        5,179  

Interest credited

     156       152       164       163        167        646  

Acquisition and operating expenses, net of deferrals

     240       247       265       240        270        1,022  

Amortization of deferred acquisition costs and intangibles

     104       119       83       139        94        435  

Interest expense

     76       75       73       74        62        284  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     1,887       1,976       1,929       1,822        1,839        7,566  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     228       (290     286       401        332        729  

Provision (benefit) for income taxes

     63       (555     102       130        116        (207
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS

     165       265       184       271        216        936  

Loss from discontinued operations, net of taxes(1)

     —         —         (9     —          —          (9
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

NET INCOME

     165       265       175       271        216        927  

Less: net income (loss) attributable to noncontrolling interests

     53       (88     68       69        61        110  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

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

   $ 112     $ 353     $ 107     $ 202      $ 155      $ 817  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Earnings Per Share Data:

                    

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

              

Basic

   $ 0.22     $ 0.71     $ 0.23     $ 0.40      $ 0.31      $ 1.66  

Diluted

   $ 0.22     $ 0.70     $ 0.23     $ 0.40      $ 0.31      $ 1.65  

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

              

Basic

   $ 0.22     $ 0.71     $ 0.21     $ 0.40      $ 0.31      $ 1.64  

Diluted

   $ 0.22     $ 0.70     $ 0.21     $ 0.40      $ 0.31      $ 1.63  

Weighted-average common shares outstanding

              

Basic

     499.6       499.2       499.1       499.0        498.6        499.0  

Diluted

     502.7       502.1       501.6       501.2        501.0        501.4  

 

(1)  Loss from discontinued operations related to the lifestyle protection insurance business that was sold on December 1, 2015. During the third quarter of 2017, the company recorded an additional after-tax loss of $9 million related to certain claims adjustments and tax items associated with the lifestyle protection insurance business.

 

8


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Reconciliation of Net Income to Adjusted Operating Income

(amounts in millions, except per share amounts)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

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

   $ 112      $ 353     $ 107     $ 202     $ 155     $ 817  

Add: net income (loss) attributable to noncontrolling interests

     53        (88     68       69       61       110  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     165        265       175       271       216       927  

Loss from discontinued operations, net of taxes

     —          —         (9     —         —         (9
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

     165        265       184       271       216       936  

Less: income (loss) from continuing operations attributable to noncontrolling interests

     53        (88     68       69       61       110  
    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     112        353       116       202       155       826  

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

               

Net investment (gains) losses, net(1)

     17        (41     (62     (79     (20     (202

Expenses related to restructuring

     —          —         1       —         1       2  

Taxes on adjustments

     (4      14       21       28       7       70  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME

   $ 125      $ 326     $ 76     $ 151     $ 143     $ 696  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

ADJUSTED OPERATING INCOME (LOSS):

               

U.S. Mortgage Insurance segment

   $ 111      $ 74     $ 73     $ 91     $ 73     $ 311  

Canada Mortgage Insurance segment

     49        43       37       41       36       157  

Australia Mortgage Insurance segment

     19        (125     12       12       13       (88

U.S. Life Insurance segment:

               

Long-Term Care Insurance

     (32      17       (5     33       14       59  

Life Insurance

     (1      (85     (9     (1     16       (79

Fixed Annuities

     28        (1     13       7       23       42  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total U.S. Life Insurance segment

     (5      (69     (1     39       53       22  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Runoff segment

     10        13       13       11       14       51  

Corporate and Other

     (59      390       (58     (43     (46     243  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME

   $ 125      $ 326     $ 76     $ 151     $ 143     $ 696  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Earnings Per Share Data:

             

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

             

Basic

   $ 0.22      $ 0.71     $ 0.21     $ 0.40     $ 0.31     $ 1.64  

Diluted

   $ 0.22      $ 0.70     $ 0.21     $ 0.40     $ 0.31     $ 1.63  

Adjusted operating income per share

             

Basic

   $ 0.25      $ 0.65     $ 0.15     $ 0.30     $ 0.29     $ 1.40  

Diluted

   $ 0.25      $ 0.65     $ 0.15     $ 0.30     $ 0.29     $ 1.39  

Weighted-average common shares outstanding

             

Basic

     499.6        499.2       499.1       499.0       498.6       499.0  

Diluted

     502.7        502.1       501.6       501.2       501.0       501.4  

 

(1)  Net investment (gains) losses were adjusted for the portion attributable to noncontrolling interests and DAC and other intangible amortization and certain benefit reserves (see page 46 for reconciliation).

 

9


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Consolidated Balance Sheets

(amounts in millions)

 

    March 31,
2018
     December 31,
2017
     September 30,
2017
     June 30,
2017
     March 31,
2017
 

ASSETS

               

Investments:

               

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

  $ 61,080      $ 62,525      $ 62,552      $ 61,944      $ 60,597  

Equity securities, at fair value

    799        820        765        855        709  

Commercial mortgage loans

    6,336        6,341        6,268        6,237        6,107  

Restricted commercial mortgage loans related to securitization entities

    99        107        111        118        122  

Policy loans

    1,789        1,786        1,818        1,824        1,761  

Other invested assets

    1,674        1,813        1,590        2,177        2,272  

Restricted other invested assets related to securitization entities

    —          —          —          81        84  
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investments

    71,777        73,392        73,104        73,236        71,652  

Cash, cash equivalents and restricted cash

    2,843        2,875        2,836        2,853        3,018  

Accrued investment income

    698        644        639        599        717  

Deferred acquisition costs

    2,699        2,329        2,342        2,378        3,207  

Intangible assets and goodwill

    339        301        315        334        381  

Reinsurance recoverable

    17,482        17,569        17,553        17,609        17,681  

Other assets

    431        453        552        715        703  

Deferred tax asset

    602        504        24        23        —    

Separate account assets

    6,902        7,230        7,264        7,269        7,327  
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

  $ 103,773      $ 105,297      $ 104,629      $ 105,016      $ 104,686  
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     

 

10


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

Consolidated Balance Sheets

(amounts in millions)

 

     March 31,
2018
     December 31,
2017
    September 30,
2017
    June 30,
2017
    March 31,
2017
 

LIABILITIES AND EQUITY

             

Liabilities:

             

Future policy benefits

   $ 37,946      $ 38,472     $ 38,022     $ 37,772     $ 37,291  

Policyholder account balances

     23,751        24,195       24,531       24,971       25,383  

Liability for policy and contract claims

     9,651        9,594       9,384       9,239       9,295  

Unearned premiums

     3,797        3,967       3,512       3,400       3,370  

Other liabilities

     1,841        1,910       2,002       2,629       2,657  

Borrowings related to securitization entities

     32        40       59       63       68  

Non-recourse funding obligations

     310        310       310       310       310  

Long-term borrowings

     4,654        4,224       4,224       4,205       4,194  

Deferred tax liability

     27        27       234       162       75  

Separate account liabilities

     6,902        7,230       7,264       7,269       7,327  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     88,911        89,969       89,542       90,020       89,970  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

             

Common stock

     1        1       1       1       1  

Additional paid-in capital

     11,979        11,977       11,973       11,969       11,964  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated other comprehensive income (loss):

             

Net unrealized investment gains (losses):

             

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

     905        1,075       1,098       1,170       1,233  

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

     12        10       10       10       10  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net unrealized investment gains (losses)

     917        1,085       1,108       1,180       1,243  

Derivatives qualifying as hedges

     1,927        2,065       2,052       2,064       2,036  

Foreign currency translation and other adjustments

     (217      (123     (125     (149     (183
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total accumulated other comprehensive income

     2,627        3,027       3,035       3,095       3,096  

Retained earnings

     1,111        1,113       760       653       451  

Treasury stock, at cost

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     13,018        13,418       13,069       13,018       12,812  

Noncontrolling interests

     1,844        1,910       2,018       1,978       1,904  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     14,862        15,328       15,087       14,996       14,716  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 103,773      $ 105,297     $ 104,629     $ 105,016     $ 104,686  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
     

 

11


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Consolidated Balance Sheet by Segment

(amounts in millions)

 

    March 31, 2018  
    U.S.
Mortgage
Insurance
    Canada
Mortgage
Insurance
    Australia
Mortgage
Insurance
    U.S. Life
Insurance
    Runoff     Corporate and
Other
(1)
    Total  

ASSETS

             

Cash and investments

  $ 3,089     $ 5,057     $ 2,543     $ 60,984     $ 2,749     $ 896     $ 75,318  

Deferred acquisition costs and intangible assets

    47       141       94       2,519       229       8       3,038  

Reinsurance recoverable

    —         —         —         16,697       785       —         17,482  

Deferred tax and other assets

    180       109       192       (267     18       801       1,033  

Separate account assets

    —         —         —         —         6,902       —         6,902  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 3,316     $ 5,307     $ 2,829     $ 79,933     $ 10,683     $ 1,705     $ 103,773  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Liabilities:

             

Future policy benefits

  $ —       $ —       $ —       $ 37,944     $ 2     $ —       $ 37,946  

Policyholder account balances

    —         —         —         20,765       2,986       —         23,751  

Liability for policy and contract claims

    415       84       211       8,921       13       7       9,651  

Unearned premiums

    411       1,606       1,240       535       5       —         3,797  

Non-recourse funding obligations

    —         —         —         310       —         —         310  

Deferred tax and other liabilities

    52       239       180       553       46       798       1,868  

Borrowings and capital securities

    —         336       152       —         —         4,198       4,686  

Separate account liabilities

    —         —         —         —         6,902       —         6,902  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    878       2,265       1,783       69,028       9,954       5,003       88,911  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

             

Allocated equity, excluding accumulated other comprehensive income (loss)

    2,453       1,929       444       8,099       727       (3,261     10,391  

Allocated accumulated other comprehensive income (loss)

    (15     (201     72       2,806       2       (37     2,627  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

    2,438       1,728       516       10,905       729       (3,298     13,018  

Noncontrolling interests

    —         1,314       530       —         —         —         1,844  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    2,438       3,042       1,046       10,905       729       (3,298     14,862  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

  $ 3,316     $ 5,307     $ 2,829     $ 79,933     $ 10,683     $ 1,705     $ 103,773  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

12


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

Consolidated Balance Sheet by Segment

(amounts in millions)

 

     December 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

   $ 3,019      $ 5,293     $ 2,664      $ 62,994     $ 2,615      $ 326     $ 76,911  

Deferred acquisition costs and intangible assets

     48        147       102        2,101       224        8       2,630  

Reinsurance recoverable

     1        —         —          16,766       802        —         17,569  

Deferred tax and other assets

     205        94       207        (566     36        981       957  

Separate account assets

     —          —         —          —         7,230        —         7,230  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total assets

   $ 3,273      $ 5,534     $ 2,973      $ 81,295     $ 10,907      $ 1,315     $ 105,297  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

                 

Liabilities:

                 

Future policy benefits

   $ —        $ —       $ —        $ 38,469     $ 3      $ —       $ 38,472  

Policyholder account balances

     —          —         —          21,138       3,057        —         24,195  

Liability for policy and contract claims

     455        87       218        8,816       11        7       9,594  

Unearned premiums

     404        1,700       1,299        560       4        —         3,967  

Non-recourse funding obligations

     —          —         —          310       —          —         310  

Deferred tax and other liabilities

     71        281       189        483       49        864       1,937  

Borrowings and capital securities

     —          346       154        —         —          3,764       4,264  

Separate account liabilities

     —          —         —          —         7,230        —         7,230  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities

     930        2,414       1,860        69,776       10,354        4,635       89,969  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Equity:

                 

Allocated equity, excluding accumulated other comprehensive income (loss)

     2,324        1,885       430        7,831       551        (2,630     10,391  

Allocated accumulated other comprehensive income (loss)

     19        (112     120        3,688       2        (690     3,027  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total Genworth Financial, Inc.’s stockholders’ equity

     2,343        1,773       550        11,519       553        (3,320     13,418  

Noncontrolling interests

     —          1,347       563        —         —          —         1,910  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total equity

     2,343        3,120       1,113        11,519       553        (3,320     15,328  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities and equity

   $ 3,273      $ 5,534     $ 2,973      $ 81,295     $ 10,907      $ 1,315     $ 105,297  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

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

 

13


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

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, 2017

   $ 28     $ 131     $ 49     $ 3,569     $ 222     $ —        $ 3,999  

Costs deferred

     2       8       3       5       —         —          18  

Amortization, net of interest accretion

     (2     (11     (4     (61     (8     —          (86

Impact of foreign currency translation

     —         (3     (1     —         —         —          (4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Unamortized balance as of March 31, 2018

     28       125       47       3,513       214       —          3,927  

Effect of accumulated net unrealized investment (gains) losses

     —         —         —         (1,233     5       —          (1,228
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance as of March 31, 2018

   $ 28     $ 125     $ 47     $ 2,280     $ 219     $ —        $ 2,699  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

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

 

14


Table of Contents

 

U.S. Mortgage Insurance Segment

 

15


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

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

(amounts in millions)

 

     2018      2017  
     1Q      4Q      3Q      2Q      1Q      Total  

REVENUES:

                   

Premiums

   $ 179      $ 181      $ 175      $ 170      $ 169      $ 695  

Net investment income

     21        20        18        18        17        73  

Net investment gains (losses)

     —          —          —          —          —          —    

Policy fees and other income

     —          1        1        1        1        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     200        202        194        189        187        772  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     16        40        35        3        29        107  

Acquisition and operating expenses, net of deferrals

     39        41        43        41        40        165  

Amortization of deferred acquisition costs and intangibles

     4        4        3        3        4        14  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     59        85        81        47        73        286  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     141        117        113        142        114        486  

Provision for income taxes

     30        43        40        51        41        175  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS

     111        74        73        91        73        311  
 

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

     —          —          —          —          —          —    

Taxes on adjustments

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME

   $ 111      $ 74      $ 73      $ 91      $ 73      $ 311  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  

 

 

                                              

SALES:

                 

Flow New Insurance Written (NIW)

   $ 9,000      $ 10,200      $ 11,300      $ 9,800      $ 7,600      $ 38,900  

 

16


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

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

(amounts in millions)

 

    2018      2017  
    1Q      4Q     3Q     2Q     1Q  
    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
 

Product

                          

Monthly(1)

  $ 7,300       81    $ 7,900        77   $ 8,600        76   $ 7,900        81   $ 6,100        80

Single

    1,700       19        2,300        23       2,700        24       1,900        19       1,500        20  
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total Flow

  $ 9,000       100    $ 10,200        100   $ 11,300        100   $ 9,800        100   $ 7,600        100
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

FICO Scores

                          

Over 735

  $ 5,300       59    $ 5,900        58   $ 6,900        61   $ 6,000        61   $ 4,700        62

680-735

    3,000       33        3,400        33       3,500        31       3,100        32       2,300        30  

660-679(2)

    400       5        500        5       500        4       400        4       300        4  

620-659

    300       3        400        4       400        4       300        3       300        4  

<620

    —         —          —          —         —          —         —          —         —          —    
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total Flow

  $ 9,000       100    $ 10,200        100   $ 11,300        100   $ 9,800        100   $ 7,600        100
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Loan-To-Value Ratio

                          

95.01% and above

  $ 1,600       18    $ 1,700        17   $ 1,600        14   $ 1,100        11   $ 800        11

90.01% to 95.00%

    3,900       43        4,500        44       5,200        46       4,700        48       3,500        46  

85.01% to 90.00%

    2,500       28        2,900        28       3,300        29       2,900        30       2,300        30  

85.00% and below

    1,000       11        1,100        11       1,200        11       1,100        11       1,000        13  
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total Flow

  $ 9,000       100    $ 10,200        100   $ 11,300        100   $ 9,800        100   $ 7,600        100
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Origination

                          

Purchase

  $ 8,000       89    $ 9,100        89   $ 10,300        91   $ 9,000        92   $ 6,300        83

Refinance

    1,000       11        1,100        11       1,000        9       800        8       1,300        17  
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total Flow

  $ 9,000       100    $ 10,200        100   $ 11,300        100   $ 9,800        100   $ 7,600        100
 

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

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

 

17


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Other Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

Net Premiums Written

   $ 185      $ 196     $ 200     $ 186     $ 175     $ 757  
 

Flow New Risk Written

   $ 2,247      $ 2,539     $ 2,846     $ 2,478     $ 1,864     $ 9,727  
 

Primary Insurance In-Force(1)

   $ 154,900      $ 151,800     $ 148,000     $ 143,000     $ 139,300    

Risk In-Force

               

Flow(2)

   $ 37,252      $ 36,498     $ 35,567     $ 34,286     $ 33,347    

Bulk(3)

     202        212       252       257       266    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Primary

     37,454        36,710       35,819       34,543       33,613    

Pool

     80        83       86       92       96    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Risk In-Force

   $ 37,534      $ 36,793     $ 35,905     $ 34,635     $ 33,709    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Primary Risk In-Force That Is GSE Conforming

     94      94     95     95     95  
 

Expense Ratio (Net Earned Premiums)(4)

     24      25     26     26     26     26
 

Expense Ratio (Net Premiums Written)(5)

     23      23     23     24     25     24
 

Flow Persistency

     84      83     83     82     83  
 

Risk To Capital Ratio(6)

     12.5:1        12.7:1       12.8:1       13.0:1       13.6:1    
 

PMIERs Sufficiency Ratio(7)

     124      121     122     122     118  
 

Average Primary Loan Size (in thousands)

   $ 207      $ 205     $ 203     $ 200     $ 198    

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, 2018, 88% 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 the current 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, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, the PMIERs sufficiency ratios were in excess of $600 million, $550 million, $500 million, $500 million and $400 million, respectively, of available assets above the current PMIERs requirements. The PMIERs sufficiency ratio as of March 31, 2018 and December 31, 2017 was negatively impacted by approximately four points by the increase in new delinquencies in areas impacted by hurricanes Harvey and Irma.

 

18


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Loss Metrics—U.S. Mortgage Insurance Segment

(amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

Paid Claims

               

Flow

               

Direct(1)

   $ 53      $ 41     $ 62     $ 92     $ 76     $ 271  

Assumed(2)

     1        1       —         —         2       3  

Ceded

     (1      —         —         —         (1     (1

Loss adjustment expenses

     2        2       2       2       2       8  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Flow

     55        44       64       94       79       281  

Bulk

     1        1       1       1       1       4  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Primary

     56        45       65       95       80       285  

Pool

     —          —         1       1       —         2  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 56      $ 45     $ 66     $ 96     $ 80     $ 287  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   

Average Paid Claim (in thousands)(1)

   $ 47.5      $ 51.0     $ 50.6     $ 46.6     $ 51.2    
   

Average Reserve Per Delinquency (in thousands)

               

Flow(3)

   $ 20.2      $ 19.7     $ 22.6     $ 24.1     $ 25.8    

Bulk loans with established reserve

     17.6        18.1       18.7       19.5       19.1    
   

Reserves:

               

Flow direct case

   $ 372      $ 408     $ 412     $ 440     $ 530    

Bulk direct case

     8        10       11       12       12    

Assumed(2)

     2        3       3       4       4    

All other(4)

     33        34       34       34       37    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Reserves

   $ 415      $ 455     $ 460     $ 490     $ 583    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
   

Beginning Reserves

   $ 455      $ 460     $ 490     $ 583     $ 635     $ 635  

Paid claims

     (57      (45     (66     (96     (81     (288

Increase in reserves

     17        40       36       3       29       108  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reserves

   $ 415      $ 455     $ 460     $ 490     $ 583     $ 455  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   

Beginning Reinsurance Recoverable(5)

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

Ceded paid claims

     (1      —         —         —         (1     (1
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reinsurance Recoverable

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss Ratio(6)

     9      22     20     2     17     15

The loss ratio included above was calculated using whole dollars and may be different than the ratio calculated using the rounded numbers included herein.

 

(1)  Direct paid claims and average paid claim in the second quarter of 2017 included payments in relation to an agreement on non-performing loans.
(2)  Assumed is comprised of reinsurance arrangements with state governmental housing finance agencies.
(3)  Average reserve per delinquency in the fourth quarter of 2017 reflected a decrease in the hurricanes Harvey and Irma impacted areas. There were approximately three thousand new delinquencies in impacted areas. However, the company’s experience indicated that these delinquencies had different ultimate claim rates and, therefore, the company lowered its expected claim frequency for the incremental delinquencies.
(4)  Other includes loss adjustment expenses, pool and incurred but not reported reserves.
(5)  Reinsurance recoverable excludes ceded unearned premium recoveries and amounts for which cash proceeds have not yet been received.
(6)  The ratio of benefits and other changes in policy reserves to net earned premiums. The fourth quarter of 2017 reflected an increase in the hurricanes Harvey and Irma impacted areas, which negatively impacted benefits and other changes in policy reserves by approximately $5 million.

 

19


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Delinquency Metrics—U.S. Mortgage Insurance Segment

(dollar amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

Number of Primary Delinquencies

               

Flow(1)

     20,007        22,483       19,765       19,733       22,036    

Bulk loans with an established reserve

     494        614       631       653       695    

Bulk loans with no reserve(2)

     101        91       112       291       288    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total Number of Primary Delinquencies

     20,602        23,188       20,508       20,677       23,019    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Beginning Number of Primary Delinquencies

     23,188        20,508       20,677       23,019       25,709       25,709  

New delinquencies(1)

     8,409        11,979       8,753       7,776       8,456       36,964  

Delinquency cures(1)

     (9,840      (8,419     (7,654     (8,085     (9,583     (33,741

Paid claims

     (1,155      (880     (1,268     (2,033     (1,563     (5,744
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Number of Primary Delinquencies

     20,602        23,188       20,508       20,677       23,019       23,188  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Composition of Cures

               

Reported delinquent and cured-intraquarter

     2,288        2,007       1,713       1,697       2,350    

Number of missed payments delinquent prior to cure:

               

3 payments or less

     5,413        4,547       4,104       4,285       5,375    

4 -11 payments

     1,719        1,346       1,305       1,678       1,432    

12 payments or more

     420        519       532       425       426    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total(1)

     9,840        8,419       7,654       8,085       9,583    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Primary Delinquencies by Missed Payment Status

               

3 payments or less

     8,335        10,852       8,542       7,877       8,114    

4 - 11 payments

     6,875        6,319       5,420       5,520       6,341    

12 payments or more

     5,392        6,017       6,546       7,280       8,564    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Primary Delinquencies(1)

     20,602        23,188       20,508       20,677       23,019    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
                   
     March 31, 2018              

Flow Delinquencies and Percentage

Reserved by Payment Status

   Delinquencies      Direct Case
Reserves(3)
    Risk In-Force     Reserves as % of
Risk In-Force
             

3 payments or less in default

     8,095      $ 39     $ 357       11    

4 - 11 payments in default

     6,761        124       316       39    

12 payments or more in default

     5,151        209       254       82    
  

 

 

    

 

 

   

 

 

       

Total

     20,007      $ 372     $ 927       40    
  

 

 

    

 

 

   

 

 

       
     December 31, 2017              

Flow Delinquencies and Percentage

Reserved by Payment Status

   Delinquencies(1)      Direct Case
Reserves(3)
    Risk In-Force     Reserves as % of
Risk In-Force
             

3 payments or less in default

     10,594      $ 46     $ 474       10    

4 - 11 payments in default

     6,178        125       279       45    

12 payments or more in default

     5,711        237       281       84    
  

 

 

    

 

 

   

 

 

       

Total

     22,483      $ 408     $ 1,034       39    
  

 

 

    

 

 

   

 

 

       

 

(1)  The number of delinquencies, new delinquencies and delinquency cures in the fourth quarter of 2017 reflected increases in the hurricanes Harvey and Irma impacted areas.
(2)  Reserves were not established on loans where the company was in a secondary loss position due to an existing deductible and the company believes they currently have no risk for claim.
(3) Direct flow case reserves exclude loss adjustment expenses, incurred but not reported and reinsurance reserves.

 

20


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Portfolio Quality Metrics—U.S. Mortgage Insurance Segment

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q  

Primary Loans

             

Primary loans in-force

     749,145        742,094       730,174       714,254       703,214  

Primary delinquent loans(1)

     20,602        23,188       20,508       20,677       23,019  

Primary delinquency rate(1)

     2.75      3.12     2.81     2.89     3.27
 

Flow loans in-force

     734,411        725,748       712,848       695,383       683,532  

Flow delinquent loans(1)

     20,007        22,483       19,765       19,733       22,036  

Flow delinquency rate(1)

     2.72      3.10     2.77     2.84     3.22
 

Bulk loans in-force

     14,734        16,346       17,326       18,871       19,682  

Bulk delinquent loans

     595        705       743       944       983  

Bulk delinquency rate

     4.04      4.31     4.29     5.00     4.99
 

A minus and sub-prime loans in-force

     17,964        18,912       19,828       20,797       22,056  

A minus and sub-prime delinquent loans

     3,557        4,054       4,080       4,148       4,572  

A minus and sub-prime delinquency rate

     19.80      21.44     20.58     19.95     20.73
 

Pool Loans

             

Pool loans in-force

     4,961        5,039       5,145       5,406       5,586  

Pool delinquent loans

     220        249       252       276       276  

Pool delinquency rate

     4.43      4.94     4.90     5.11     4.94
 

Primary Risk In-Force by Credit Quality

             

Over 735

     57      57     57     56     55

680-735

     32      31     31     31     31

660-679(2)

     5      6     6     6     6

620-659

     5      5     5     5     6

<620

     1      1     1     2     2

 

(1)  Delinquent loans and delinquency rates in the fourth quarter of 2017 reflected increases in the hurricanes Harvey and Irma impacted areas.
(2)  Loans with unknown FICO scores are included in the 660-679 category.

 

21


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Portfolio Quality Metrics—U.S. Mortgage Insurance Segment

(amounts in millions)

 

     March 31, 2018  

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     9.4   $ 2,031        1.3   $ 386        1.0     12.64

2005

     5.59     8.7       1,930        1.2       456        1.2       11.73

2006

     5.72     14.3       3,597        2.3       841        2.2       11.24

2007

     5.65     30.9       9,417        6.1       2,190        5.9       10.36

2008

     5.18     14.8       7,825        5.1       1,807        4.8       6.31

2009

     4.91     0.7       703        0.5       149        0.4       2.65

2010

     4.66     0.5       856        0.5       198        0.5       1.89

2011

     4.54     0.7       1,431        0.9       335        0.9       1.91

2012

     3.85     0.9       3,857        2.5       935        2.5       1.08

2013

     4.06     1.9       7,166        4.6       1,770        4.7       1.27

2014

     4.44     4.2       11,151        7.2       2,714        7.3       1.79

2015

     4.12     5.4       21,516        13.9       5,249        14.0       1.35

2016

     3.86     5.6       37,280        24.1       9,025        24.1       0.89

2017

     4.24     2.0       37,129        24.0       9,166        24.5       0.44

2018

     4.39     —         8,970        5.8       2,233        6.0       0.03
    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

Total

     4.43     100.0   $ 154,859        100.0   $ 37,454        100.0     2.75
    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   
     March 31, 2018     December 31, 2017     March 31, 2017        
     Primary
Risk In-Force
    Primary
Delinquency Rate
    Primary
Risk In-Force
     Primary
Delinquency Rate
(3)
    Primary
Risk In-Force
     Primary
Delinquency Rate
       

Lender concentration (by original applicant)

   $ 37,454       2.75   $ 36,710        3.12   $ 33,613        3.27  

Top 10 lenders

   $ 10,935       3.29   $ 10,686        3.73   $ 10,356        4.21  

Top 20 lenders

   $ 14,604       3.18   $ 14,288        3.64   $ 13,689        3.70  

Loan-to-value ratio

                

95.01% and above

   $ 6,245       4.96   $ 6,057        5.77   $ 5,653        6.21  

90.01% to 95.00%

     19,474       2.06     19,043        2.35     17,122        2.24  

80.01% to 90.00%

     11,544       2.36     11,410        2.62     10,590        2.89  

80.00% and below

     191       2.89     200        3.08     248        3.20  
  

 

 

     

 

 

      

 

 

      

Total

   $ 37,454       2.75   $ 36,710        3.12   $ 33,613        3.27  
  

 

 

     

 

 

      

 

 

      

Loan grade

                

Prime

   $ 36,826       2.33   $ 36,049        2.65   $ 32,837        2.71  

A minus and sub-prime

     628       19.80     661        21.44     776        20.73  
  

 

 

     

 

 

      

 

 

      

Total

   $ 37,454       2.75   $ 36,710        3.12   $ 33,613        3.27  
  

 

 

     

 

 

      

 

 

      

 

(1)  Average Annual Mortgage Interest Rate.
(2)  Total reserves were $415 million as of March 31, 2018.
(3)  Delinquency rates in the fourth quarter of 2017 reflected increases in the hurricanes Harvey and Irma impacted areas.

 

22


Table of Contents

 

Canada Mortgage Insurance Segment

 

23


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Adjusted Operating Income and Sales—Canada Mortgage Insurance Segment

(amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

REVENUES:

               

Premiums

   $ 139      $ 136     $ 131     $ 126     $ 126     $ 519  

Net investment income

     34        36       33       31       32       132  

Net investment gains (losses)

     (15      15       55       47       11       128  

Policy fees and other income

     —          —         1       —         —         1  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     158        187       220       204       169       780  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

               

Benefits and other changes in policy reserves

     18        12       18       4       20       54  

Acquisition and operating expenses, net of deferrals

     17        23       20       16       21       80  

Amortization of deferred acquisition costs and intangibles

     10        11       11       11       10       43  

Interest expense

     5        5       4       5       4       18  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     50        51       53       36       55       195  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     108        136       167       168       114       585  

Provision for income taxes

     30        44       55       56       36       191  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

     78        92       112       112       78       394  

Less: income from continuing operations attributable to noncontrolling interests

     36        44       54       54       38       190  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     42        48       58       58       40       204  
 

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

               

Net investment (gains) losses, net(1)

     9        (9     (32     (27     (6     (74

Expenses related to restructuring

     —          —         1       —         —         1  

Taxes on adjustments

     (2      4       10       10       2       26  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME(2)

   $ 49      $ 43     $ 37     $ 41     $ 36     $ 157  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                          

SALES:

             

New Insurance Written (NIW)

             

Flow

   $ 2,500      $ 3,600     $ 4,400     $ 3,700     $ 2,300     $ 14,000  

Bulk

     900        800       600       800       8,000       10,200  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Canada NIW(3)

   $ 3,400      $ 4,400     $ 5,000     $ 4,500     $ 10,300     $ 24,200  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                          

 

(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

   $ 15      $ (15   $ (55   $ (47   $ (11   $ (128

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

     (6      6       23       20       5       54  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

   $ 9      $ (9   $ (32   $ (27   $ (6   $ (74
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2)  Adjusted operating income for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $46 million for the three months ended March 31, 2018.
(3)  New insurance written for the Canadian platform adjusted for foreign exchange as compared to the prior year period was $3,300 million for the three months ended March 31, 2018.

 

24


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

Net Premiums Written

   $ 92      $ 131     $ 156     $ 126     $ 96     $ 509  

Loss Ratio(1)

     13      9     14     4     16     10

Expense Ratio (Net Earned Premiums)(2)

     20      25     23     21     25     24

Expense Ratio (Net Premiums Written)(3)

     30      26     20     21     32     24
 

Primary Insurance In-Force(4)

   $ 384,600      $ 392,500     $ 390,700     $ 371,500     $ 358,900    

Primary Risk In-Force(5)

               

Flow

   $ 90,500      $ 92,300     $ 91,400     $ 86,500     $ 83,200    

Bulk

     44,100        45,100       45,300       43,500       42,400    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total

   $ 134,600      $ 137,400     $ 136,700     $ 130,000     $ 125,600    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
                   
     March 31, 2018       December 31, 2017  

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

     Primary        Flow       Bulk       Primary       Flow       Bulk  

95.01% and above

   $ 44,793      $ 44,793     $ —       $ 45,545     $ 45,545     $ —    

90.01% to 95.00%

     26,869        26,869       —         27,424       27,424       —    

80.01% to 90.00%

     15,681        15,678       3       16,054       16,051       3  

80.00% and below

     47,252        3,136       44,116       48,353       3,215       45,138  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 134,595      $ 90,476     $ 44,119     $ 137,376     $ 92,235     $ 45,141  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

(1)  The ratio of benefits and other changes in policy reserves 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 $168.0 billion, $174.0 billion, $178.0 billion, $174.0 billion and $170.0 billion as of March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively. This is based on the extrapolation of the amounts reported by lenders to the entire insured population.
(5)  The business currently provides 100% coverage on the majority of the loans the company insures. For the purpose of representing the risk in-force, Canada has computed an “effective risk in-force” amount which recognizes that the loss on any particular loan will be reduced by the net proceeds received upon sale of the property. Effective risk in-force has been calculated by applying to insurance in-force a factor that represents the highest expected average per-claim payment for any one underwriting year over the life of the business. This factor was 35% for all periods presented.
(6)  Loan amount in loan-to-value ratio calculation includes capitalized premiums, where applicable.

 

25


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(dollar amounts in millions)

 

Primary Insurance

   March 31, 2018     December 31, 2017     September 30, 2017     June 30, 2017     March 31, 2017        

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

     2,123,727       2,110,324       2,098,771       2,082,586       2,074,984    

Insured delinquent loans

     1,723       1,718       1,759       1,809       2,082    

Insured delinquency rate(2),(3)

     0.08     0.08     0.08     0.09     0.10  

Flow loans in-force(1)

     1,456,573       1,447,794       1,434,662       1,418,076       1,402,813    

Flow delinquent loans

     1,385       1,369       1,434       1,476       1,697    

Flow delinquency rate(3)

     0.10     0.09     0.10     0.10     0.12  

Bulk loans in-force(1)

     667,154       662,530       664,109       664,510       672,171    

Bulk delinquent loans

     338       349       325       333       385    

Bulk delinquency rate(3)

     0.05     0.05     0.05     0.05     0.06  

Loss Metrics

   March 31, 2018     December 31, 2017     September 30, 2017     June 30, 2017     March 31, 2017        

Beginning Reserves

   $ 87     $ 97     $ 94     $ 109     $ 112    

Paid claims(4)

     (19     (21     (19     (21     (24  

Increase in reserves

     18       12       18       4       20    

Impact of changes in foreign exchange rates

     (2     (1     4       2       1    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 84     $ 87     $ 97     $ 94     $ 109    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
     March 31, 2018     December 31, 2017     March 31, 2017  

Province and Territory

   % of Primary
Risk In-Force
    Primary
Delinquency Rate
    % of Primary
Risk In-Force
    Primary
Delinquency Rate
    % of Primary
Risk In-Force
    Primary
Delinquency Rate
 

Ontario

     47     0.03     47     0.03     48     0.04

Alberta

     16       0.17     16       0.17     16       0.21

British Columbia

     15       0.04     15       0.05     15       0.06

Quebec

     13       0.10     13       0.11     13       0.15

Saskatchewan

     3       0.30     3       0.28     3       0.27

Nova Scotia

     2       0.15     2       0.16     2       0.21

Manitoba

     2       0.10     2       0.08     2       0.09

New Brunswick

     1       0.17     1       0.16     1       0.18

All Other

     1       0.19     1       0.17     —         0.19
  

 

 

     

 

 

     

 

 

   

Total

     100     0.08     100     0.08     100     0.10
  

 

 

     

 

 

     

 

 

   

By Policy Year

                                    

2009 and prior

     36     0.04     36     0.04     38     0.06

2010

     5       0.12     5       0.11     5       0.17

2011

     5       0.15     5       0.16     5       0.23

2012

     6       0.18     6       0.18     7       0.23

2013

     6       0.17     7       0.17     7       0.20

2014

     8       0.16     8       0.17     8       0.16

2015

     11       0.10     12       0.10     12       0.10

2016

     14       0.07     14       0.05     14       0.04

2017

     7       0.03     7       0.02     4       —  

2018

     2       —       —         —       —         —  
  

 

 

     

 

 

     

 

 

   

Total

     100     0.08     100     0.08     100     0.10
  

 

 

     

 

 

     

 

 

   

 

(1)  Insured loans in-force represent the original number of loans insured for which the coverage term has not expired, and for which no policy level cancellation or termination has been received.
(2)  As part of an ongoing effort to improve the estimate of outstanding insurance exposure, the company is receiving updated outstanding loans in-force in Canada from almost all of its customers. As a result, the company estimates that the outstanding loans in-force were 946,000 as of March 31, 2018, 949,000 as of December 31, 2017, 967,000 as of September 30, 2017, 981,000 as of June 30, 2017 and 978,000 as of March 31, 2017. This is based on the extrapolation of the amounts reported by lenders to the entire insured population. The corresponding insured delinquency rate was 0.18% as of March 31, 2018, December 31, 2017, September 30, 2017 and June 30, 2017 and 0.21% as of March 31, 2017.
(3)  Delinquency rates are based on insured loans in-force.
(4)  Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims.

 

26


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Selected Key Performance Measures—Canada Mortgage Insurance Segment

(Canadian dollar amounts in millions)

 

     2018      2017  
     1Q        4Q       3Q       2Q       1Q       Total  

Paid Claims(1)

               

Flow

   $ 23      $ 25     $ 25     $ 30     $ 28     $ 108  

Bulk

     2        2       1       2       3       8  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 25      $ 27     $ 26     $ 32     $ 31     $ 116  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 68.5      $ 68.8     $ 66.6     $ 73.6     $ 65.3    
 

Average Reserve Per Delinquency (in thousands)

   $ 62.7      $ 63.5     $ 68.8     $ 67.8     $ 69.7    
 

Loss Metrics

               

Beginning Reserves

   $ 109      $ 121     $ 123     $ 145     $ 151     $ 151  

Paid claims(1)

     (25      (27     (26     (32     (31     (116

Increase in reserves

     24        15       24       10       25       74  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reserves

   $ 108      $ 109     $ 121     $ 123     $ 145     $ 109  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loan Amount(2)

               
 

Over $550K

     8      8     8     8     8  

$400K to $550K

     15        15       14       14       14    

$250K to $400K

     34        34       34       34       34    

$100K to $250K

     39        39       40       40       40    

$100K or Less

     4        4       4       4       4    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total

     100      100     100     100     100  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Average Primary Loan Size (in thousands)

   $ 233      $ 233     $ 232     $ 231     $ 230    

All amounts presented in Canadian dollars.

 

(1)  Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims.
(2)  The percentages in this table are based on the amount of primary insurance in-force in each loan band as a percentage of total insurance in-force.

 

27


Table of Contents

Australia Mortgage Insurance Segment

 

28


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Adjusted Operating Income (Loss) and Sales—Australia Mortgage Insurance Segment

(amounts in millions)

 

    2018     2017  
    1Q     4Q     3Q     2Q     1Q     Total  

REVENUES:

             

Premiums(1)

  $ 98     $ (377   $ 78     $ 78     $ 81     $ (140

Net investment income

    17       18       19       17       21       75  

Net investment gains (losses)

    (9     2       1       2       20       25  

Policy fees and other income

    1       —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    107       (357     98       97       122       (40
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

             

Benefits and other changes in policy reserves

    30       25       29       27       28       109  

Acquisition and operating expenses, net of deferrals

    17       17       18       9       23       67  

Amortization of deferred acquisition costs and intangibles(1)

    11       (7     10       17       4       24  

Interest expense

    2       2       3       2       2       9  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

    60       37       60       55       57       209  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    47       (394     38       42       65       (249

Provision (benefit) for income taxes

    14       (138     12       14       22       (90
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    33       (256     26       28       43       (159

Less: income (loss) from continuing operations attributable to noncontrolling interests

    17       (132     14       15       23       (80
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    16       (124     12       13       20       (79
 

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

             

Net investment (gains) losses, net(2)

    4       (1     (1     —         (11     (13

Taxes on adjustments

    (1     —         1       (1     4       4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME (LOSS)(1),(3)

  $ 19     $ (125   $ 12     $ 12     $ 13     $ (88
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

SALES:

           

New Insurance Written (NIW)

           

Flow

  $ 3,400     $ 4,200     $ 3,700     $ 4,100     $ 4,100     $ 16,100  

Bulk

    —         —         600       600       1,000       2,200  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Australia NIW(4),(5)

  $ 3,400     $ 4,200     $ 4,300     $ 4,700     $ 5,100     $ 18,300  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                 

 

(1)   In the fourth quarter of 2017, the Australian platform adopted new premium recognition factors. These refinements decreased premiums by $468 million and decreased amortization of deferred acquisition costs and intangibles by $18 million in the fourth quarter of 2017. After noncontrolling interests and taxes, these adjustments unfavorably impacted adjusted operating income (loss) by $141 million in the fourth quarter of 2017.

(2)   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

  $ 9     $ (2   $ (1   $ (2   $ (20   $ (25

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

    (5     1       —         2       9       12  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment (gains) losses, net

  $ 4     $ (1   $ (1   $ —       $ (11   $ (13
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3)  Adjusted operating income (loss) for the Australian platform adjusted for foreign exchange as compared to the prior year period was $18 million for the three months ended March 31, 2018.
(4)  New insurance written for the Australian platform adjusted for foreign exchange as compared to the prior year period was $3,200 million for the three months ended March 31, 2018.
(5)  The business currently has structured insurance transactions with two lenders where it is in a secondary loss position. The new insurance written associated with these arrangements is excluded from these metrics.

 

29


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(amounts in millions)

 

     2018      2017         
     1Q      4Q      3Q      2Q      1Q      Total         

Net Premiums Written

   $ 60      $ 63      $ 56      $ 58      $ 54      $ 231     

Loss Ratio(1)

     30      -7      37      34      35      -79   

Expense Ratio (Net Earned Premiums)(2)

     29      -3      37      34      33      -65   

Expense Ratio (Net Premiums Written)(3)

     47      15      51      46      49      39   
 

Primary Insurance In-Force(4)

   $ 246,300      $ 251,400      $ 252,200      $ 247,700      $ 246,400        

Primary Risk In-Force(4),(5)

                      

Flow

   $ 79,600      $ 81,200      $ 81,300      $ 80,000      $ 79,700        

Bulk

     6,100        6,300        6,400        6,200        6,000        
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

Total

   $ 85,700      $ 87,500      $ 87,700      $ 86,200      $ 85,700        
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       
                          
     March 31, 2018      December 31, 2017         

Risk In-Force by Loan-To-Value Ratio(4),(6)

   Primary      Flow      Bulk      Primary      Flow      Bulk         

95.01% and above

   $ 13,362      $ 13,362      $ —        $ 13,849      $ 13,849      $ —       

90.01% to 95.00%

     23,489        23,483        6        23,849        23,843        6     

80.01% to 90.00%

     24,358        24,289        69        24,524        24,454        70     

80.00% and below

     24,510        18,436        6,074        25,258        18,994        6,264     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Total

   $ 85,719      $ 79,570      $ 6,149      $ 87,480      $ 81,140      $ 6,340     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

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.

 

(1)  The ratio of benefits and other changes in policy reserves to net earned premiums. During the fourth quarter of 2017, the company decreased net earned premiums $468 million from refinements to premium recognition factors. This adjustment reduced the loss ratio by 35 percentage points and 112 percentage points for the three and twelve months ended December 31, 2017, respectively.
(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. During the fourth quarter of 2017, the company decreased net earned premiums $468 million and DAC amortization $18 million from refinements to premium recognition factors. These adjustments reduced the expense ratio (net earned premiums) by 33 percentage points and 98 percentage points for the three and twelve months ended December 31, 2017, respectively.
(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. During the fourth quarter of 2017, the company decreased DAC amortization $18 million from refinements to premium recognition factors. This adjustment reduced the expense ratio (net premiums written) by 29 percentage points and eight percentage points for the three and twelve months ended December 31, 2017, respectively.
(4)  The business currently has structured insurance transactions with two lenders where it is in a secondary loss position. The insurance in-force and risk in-force associated with these arrangements are excluded from these metrics. The risk in-force on these transactions as of March 31, 2018 was approximately $160 million.
(5)  The business currently provides 100% coverage on the majority of the loans the company insures. For the purpose of representing the risk in-force, Australia has computed an “effective risk in-force” amount which recognizes that the loss on any particular loan will be reduced by the net proceeds received upon sale of the property. Effective risk in-force has been calculated by applying to insurance in-force a factor that represents the highest expected average per-claim payment for any one underwriting year over the life of the business. This factor was 35% for all periods presented. Australia also has certain risk share arrangements where it provides pro-rata coverage of certain loans rather than 100% coverage. As a result, for loans with these risk share arrangements, the applicable pro-rata coverage amount provided is used when applying the factor.
(6)  Loan amount in loan-to-value ratio calculation includes capitalized premiums, where applicable.     

 

30


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(dollar amounts in millions)

 

Primary Insurance(1)

   March 31, 2018     December 31, 2017     September 30, 2017     June 30, 2017     March 31, 2017        

Insured loans in-force

     1,407,431       1,416,525       1,422,501       1,438,100       1,443,836    

Insured delinquent loans

     6,958       6,696       7,146       7,285       6,926    

Insured delinquency rate

     0.49     0.47     0.50     0.51     0.48  

Flow loans in-force

     1,296,055       1,303,928       1,308,998       1,325,477       1,332,468    

Flow delinquent loans

     6,735       6,476       6,912       7,007       6,650    

Flow delinquency rate

     0.52     0.50     0.53     0.53     0.50  

Bulk loans in-force

     111,376       112,597       113,503       112,623       111,368    

Bulk delinquent loans

     223       220       234       278       276    

Bulk delinquency rate

     0.20     0.20     0.21     0.25     0.25  

Loss Metrics

   March 31, 2018     December 31, 2017     September 30, 2017     June 30, 2017     March 31, 2017        

Beginning Reserves

   $ 218     $ 232     $ 231     $ 227     $ 211    

Paid claims(2)

     (35     (41     (33     (30     (25  

Increase in reserves

     31       27       29       33       28    

Impact of changes in foreign exchange rates

     (3     —         5       1       13    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Reserves

   $ 211     $ 218     $ 232     $ 231     $ 227    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
     March 31, 2018     December 31, 2017     March 31, 2017  

State and Territory(1)

   % 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     0.33     28     0.31     28     0.31

Queensland

     23       0.67     23       0.67     23       0.68

Victoria

     23       0.39     23       0.37     23       0.38

Western Australia

     12       0.88     12       0.83     12       0.78

South Australia

     6       0.63     6       0.60     6       0.66

Australian Capital Territory

     3       0.18     3       0.14     3       0.19

Tasmania

     2       0.32     2       0.32     2       0.36

New Zealand

     2       0.06     2       0.04     2       0.07

Northern Territory

     1       0.52     1       0.48     1       0.42
  

 

 

     

 

 

     

 

 

   

Total

     100     0.49     100     0.47     100     0.48
  

 

 

     

 

 

     

 

 

   

By Policy Year(1)

                                    

2009 and prior

     43     0.45     44     0.43     46     0.46

2010

     4       0.56     5       0.53     5       0.60

2011

     5       0.65     5       0.64     5       0.69

2012

     6       0.87     7       0.84     7       0.79

2013

     7       0.77     8       0.74     8       0.66

2014

     8       0.71     9       0.64     10       0.58

2015

     8       0.47     8       0.43     9       0.28

2016

     7       0.26     7       0.22     8       0.05

2017

     6       0.06     7       0.03     2       —  

2018

     6       —       —         —       —         —  
  

 

 

     

 

 

     

 

 

   

Total

     100     0.49     100     0.47     100     0.48
  

 

 

     

 

 

     

 

 

   

 

(1)  The business currently has structured insurance transactions with two lenders where it is in a secondary loss position. The loans in-force, including delinquent loans, and risk in-force associated with these arrangements are excluded from these metrics.
(2)  Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims.

 

31


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Selected Key Performance Measures—Australia Mortgage Insurance Segment

(Australian dollar amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

Paid Claims(1)

               

Flow

   $ 44      $ 51     $ 42     $ 40     $ 33     $ 166  

Bulk

     —          1       —         —         —         1  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Paid Claims

   $ 44      $ 52     $ 42     $ 40     $ 33     $ 167  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

Average Paid Claim (in thousands)

   $ 119.5      $ 134.4     $ 110.6     $ 112.7     $ 92.5    
 

Average Reserve Per Delinquency (in thousands)

   $ 39.4      $ 41.8     $ 41.5     $ 41.3     $ 42.8    
 

Loss Metrics

               

Beginning Reserves

   $ 280      $ 297     $ 301     $ 297     $ 293     $ 293  

Paid claims(1)

     (44      (52     (42     (40     (33     (167

Increase in reserves

     38        35       38       44       37       154  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Reserves

   $ 274      $ 280     $ 297     $ 301     $ 297     $ 280  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loan Amount(2),(3)

               
 

Over $550K

     17      17     17     16     16  

$400K to $550K

     20        20       20       20       20    

$250K to $400K

     35        35       35       35       35    

$100K to $250K

     23        23       23       24       24    

$100K or Less

     5        5       5       5       5    
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total

     100      100     100     100     100  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   
 

Average Primary Loan Size (in thousands)(3)

   $ 228      $ 227     $ 226     $ 224     $ 223    

All amounts presented in Australian dollars.

 

(1)  Paid claims exclude adjustments for expected recoveries related to loss reserves and prior paid claims.
(2)  The percentages in this table are based on the amount of primary insurance in-force in each loan band as a percentage of total insurance in-force.
(3)  The business currently has structured insurance transactions with two lenders where it is in a secondary loss position. The loans in-force associated with these arrangements are excluded from these metrics.

 

32


Table of Contents

U.S. Life Insurance Segment

 

33


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

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

(amounts in millions)

 

    

2018

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

REVENUES:

                   

Premiums

   $ 722      $ 680      $ 748      $ 736      $ 758      $ 2,922  

Net investment income

     688        697        683        694        681        2,755  

Net investment gains (losses)

     8        43        27        57        7        134  

Policy fees and other income

     163        166        154        170        170        660  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     1,581        1,586        1,612        1,657        1,616        6,471  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     1,238        1,298        1,255        1,163        1,164        4,880  

Interest credited

     119        117        128        129        132        506  

Acquisition and operating expenses, net of deferrals

     141        122        149        144        157        572  

Amortization of deferred acquisition costs and intangibles

     71        107        50        101        70        328  

Interest expense

     4        4        3        3        3        13  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     1,573        1,648        1,585        1,540        1,526        6,299  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     8        (62      27        117        90        172  

Provision (benefit) for income taxes

     6        (23      10        41        32        60  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     2        (39      17        76        58        112  
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses, net(1)

     (9      (45      (28      (57      (8      (138

Taxes on adjustments

     2        15        10        20        3        48  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ (5    $ (69    $ (1    $ 39      $ 53      $ 22  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                       

 

(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    $ (43    $ (27    $ (57    $ (7    $ (134

Adjustment for DAC and other intangible amortization and certain benefit reserves

     (1      (2      (1      —          (1      (4
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment (gains) losses, net

   $ (9    $ (45    $ (28    $ (57    $ (8    $ (138
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

34


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

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

(amounts in millions)

 

    

2018

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

REVENUES:

                   

Premiums

   $ 631      $ 595      $ 641      $ 623      $ 634      $ 2,493  

Net investment income

     382        386        369        369        356        1,480  

Net investment gains (losses)

     6        17        23        44        3        87  

Policy fees and other income

     1        1        —          —          1        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     1,020        999        1,033        1,036        994        4,062  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     928        853        896        821        835        3,405  

Interest credited

     —          —          —          —          —          —    

Acquisition and operating expenses, net of deferrals

     93        80        98        97        112        387  

Amortization of deferred acquisition costs and intangibles

     27        22        23        23        23        91  

Interest expense

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     1,048        955        1,017        941        970        3,883  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     (28      44        16        95        24        179  

Provision (benefit) for income taxes

     (1      15        6        34        8        63  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     (27      29        10        61        16        116  
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

     (6      (17      (23      (44      (3      (87

Taxes on adjustments

     1        5        8        16        1        30  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ (32    $ 17      $ (5    $ 33      $ 14      $ 59  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                       

RATIOS:

                 

Loss Ratio(1)

     84.1      82.0      78.8      71.0      72.0      75.9

Gross Benefits Ratio(2)

     147.2      143.3      139.8      131.8      131.6      136.6
                       

 

(1)  The loss ratio was calculated by dividing benefits and other changes in policy reserves less tabular interest on reserves less loss adjustment expenses by net earned premiums.
(2)  The gross benefits ratio was calculated by dividing benefits and other changes in policy reserves by net earned premiums.

 

35


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

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

(amounts in millions)

 

    

2018

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

REVENUES:

                   

Premiums

   $ 91      $ 85      $ 107      $ 113      $ 124      $ 429  

Net investment income

     124        117        124        126        125        492  

Net investment gains (losses)

     5        11        7        5        3        26  

Policy fees and other income

     159        161        151        167        165        644  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     379        374        389        411        417        1,591  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     247        324        280        248        261        1,113  

Interest credited

     61        55        63        62        63        243  

Acquisition and operating expenses, net of deferrals

     35        34        36        33        33        136  

Amortization of deferred acquisition costs and intangibles

     29        78        13        62        29        182  

Interest expense

     4        4        3        3        3        13  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     376        495        395        408        389        1,687  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     3        (121      (6      3        28        (96

Provision (benefit) for income taxes

     —          (43      (2      1        10        (34
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     3        (78      (4      2        18        (62
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses

     (5      (11      (7      (5      (3      (26

Taxes on adjustments

     1        4        2        2        1        9  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ (1    $ (85    $ (9    $ (1    $ 16      $ (79
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                       

 

36


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

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

(amounts in millions)

 

    

2018

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

REVENUES:

                   

Premiums

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

Net investment income

     182        194        190        199        200        783  

Net investment gains (losses)

     (3      15        (3      8        1        21  

Policy fees and other income

     3        4        3        3        4        14  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     182        213        190        210        205        818  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     63        121        79        94        68        362  

Interest credited

     58        62        65        67        69        263  

Acquisition and operating expenses, net of deferrals

     13        8        15        14        12        49  

Amortization of deferred acquisition costs and intangibles

     15        7        14        16        18        55  

Interest expense

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     149        198        173        191        167        729  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     33        15        17        19        38        89  

Provision for income taxes

     7        5        6        6        14        31  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS

     26        10        11        13        24        58  
 

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses, net(1)

     2        (17      2        (8      (2      (25

Taxes on adjustments

     —          6        —          2        1        9  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ 28      $ (1    $ 13      $ 7      $ 23      $ 42  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                       

 

(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

   $ 3      $ (15    $ 3      $ (8    $ (1    $ (21

Adjustment for DAC and other intangible amortization and certain benefit reserves

     (1      (2      (1      —          (1      (4
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment (gains) losses, net

   $ 2      $ (17    $ 2      $ (8    $ (2    $ (25
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

37


Table of Contents

Runoff Segment

 

38


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Adjusted Operating Income—Runoff Segment

(amounts in millions)

 

     2018      2017  
     1Q      4Q      3Q      2Q      1Q      Total  

REVENUES:

                   

Net investment income

   $ 42      $ 41      $ 40      $ 41      $ 38      $ 160  

Net investment gains (losses)

     (14      (8      9        7        8        16  

Policy fees and other income

     40        40        41        41        41        163  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     68        73        90        89        87        339  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

BENEFITS AND EXPENSES:

                   

Benefits and other changes in policy reserves

     8        8        5        9        4        26  

Interest credited

     37        35        36        34        35        140  

Acquisition and operating expenses, net of deferrals

     15        14        16        16        15        61  

Amortization of deferred acquisition costs and intangibles

     7        4        7        7        6        24  

Interest expense

     —          1        —          1        —          2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total benefits and expenses

     67        62        64        67        60        253  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     1        11        26        22        27        86  

Provision for income taxes

     —          2        8        7        8        25  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS

     1        9        18        15        19        61  
 

ADJUSTMENTS TO INCOME FROM CONTINUING OPERATIONS:

                   

Net investment (gains) losses, net(1)

     12        7        (8      (7      (7      (15

Taxes on adjustments

     (3      (3      3        3        2        5  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

ADJUSTED OPERATING INCOME

   $ 10      $ 13      $ 13      $ 11      $ 14      $ 51  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                       

 

(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

   $ 14      $ 8      $ (9    $ (7    $ (8    $ (16

Adjustment for DAC and other intangible amortization and certain benefit reserves

     (2      (1      1        —          1        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net investment (gains) losses, net

   $ 12      $ 7      $ (8    $ (7    $ (7    $ (15
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

39


Table of Contents

Corporate and Other

 

40


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Adjusted Operating Income (Loss)—Corporate and Other(1)

(amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

REVENUES:

               

Premiums

   $ 2      $ 2     $ 3     $ 1     $ 2     $ 8  

Net investment income

     2        —         4       —         1       5  

Net investment gains (losses)

     (1      (7     (7     (12     (12     (38

Policy fees and other income

     (2      —         1       (2     (1     (2
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1        (5     1       (13     (10     (27
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BENEFITS AND EXPENSES:

               

Benefits and other changes in policy reserves

     1        —         2       —         1       3  

Acquisition and operating expenses, net of deferrals

     11        30       19       14       14       77  

Amortization of deferred acquisition costs and intangibles

     1        —         2       —         —         2  

Interest expense

     65        63       63       63       53       242  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total benefits and expenses

     78        93       86       77       68       324  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     (77      (98     (85     (90     (78     (351

Benefit for income taxes

     (17      (483     (23     (39     (23     (568
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     (60      385       (62     (51     (55     217  
 

ADJUSTMENTS TO INCOME (LOSS) FROM CONTINUING OPERATIONS:

               

Net investment (gains) losses

     1        7       7       12       12       38  

Expenses related to restructuring

     —          —         —         —         1       1  

Taxes on adjustments

     —          (2     (3     (4     (4     (13
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTED OPERATING INCOME (LOSS)

   $ (59    $ 390     $ (58   $ (43   $ (46   $ 243  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

 

 

                                          

 

(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.

 

41


Table of Contents

Additional Financial Data

 

42


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Investments Summary

(amounts in millions)

 

        March 31, 2018     December 31, 2017     September 30, 2017     June 30, 2017     March 31, 2017  
        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

  $ 33,438       45   $ 34,281       45   $ 34,315       45   $ 33,699       44   $ 33,049       44

Private fixed maturity securities

    12,278       16       12,504       16       12,354       16       12,058       16       11,483       15  

Residential mortgage-backed securities(1)

    3,780       5       4,000       6       4,148       6       4,257       6       4,340       6  

Commercial mortgage-backed securities

    3,332       4       3,426       5       3,393       5       3,387       5       3,283       5  

Other asset-backed securities

    3,067       4       3,060       4       3,057       4       3,181       4       3,214       4  

State and political subdivisions

    2,876       4       2,926       4       2,860       4       2,805       4       2,710       4  

Non-investment grade fixed maturity securities

    2,309       3       2,328       3       2,425       3       2,557       3       2,518       3  

Equity securities:

                     

Common stocks and mutual funds

    210       1       229       —         211       —         219       —         202       —    

Preferred stocks

    589       1       591       1       554       1       636       1       507       1  

Commercial mortgage loans

    6,336       8       6,341       8       6,268       8       6,237       8       6,107       8  

Restricted commercial mortgage loans related to securitization entities

    99       —         107       —         111       —         118       —         122       —    

Policy loans

    1,789       2       1,786       3       1,818       3       1,824       2       1,761       3  

Cash, cash equivalents, restricted cash and short-term investments

    3,605       5       3,777       5       3,623       5       3,799       5       4,021       5  

Securities lending

    252       1       268       —         237       —         226       1       281       1  

Other invested assets:

 

Limited partnerships

    301       1       258       —         244       —         240       —         224       —    
 

Derivatives:

                     
 

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

    54       —         74       —         70       —         243       —         227       —    
 

Other cash flow

    114       —         1       —         2       —         2       —         4       —    
 

Equity index options—non-qualified

    60       —         80       —         81       —         81       —         77       —    
 

Other non-qualified

    1       —         121       —         108       —         418       1       367       1  
 

Trading portfolio

    —         —         —         —         —         —         —         —         71       —    
 

Restricted other invested assets related to securitization entities

    —         —         —         —         —         —         81       —         84       —    
 

Other

    130       —         109       —         61       —         21       —         18       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total invested assets and cash

  $ 74,620       100   $ 76,267       100   $ 75,940       100   $ 76,089       100   $ 74,670       100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Public Fixed Maturity Securities—Credit Quality:

                                                           

NRSRO(2) Designation

                                                               

AAA

    $ 12,673       29   $ 13,248       29   $ 13,494       30   $ 13,541       30   $ 13,270       30

AA

      4,409       10       4,380       10       4,221       9       4,244       9       4,369       10  

A

      12,637       28       13,261       29       13,328       29       13,044       29       12,770       29  

BBB

      13,164       30       13,271       29       13,262       29       12,972       29       12,688       28  

BB

      1,328       3       1,356       3       1,413       3       1,476       3       1,489       3  

B

      126       —         109       —         115       —         114       —         113       —    

CCC and lower

      40       —         40       —         49       —         60       —         60       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total public fixed maturity securities

  $ 44,377       100   $ 45,665       100   $ 45,882       100   $ 45,451       100   $ 44,759       100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Private Fixed Maturity Securities—Credit Quality:

                                                           

NRSRO(2) Designation

                                                               

AAA

    $ 1,973       12   $ 1,848       11   $ 1,818       11   $ 1,753       11   $ 1,695       11

AA

      2,125       13       2,148       13       2,039       12       2,023       12       1,970       12  

A

      4,731       28       4,856       29       4,835       29       4,957       30       4,836       31  

BBB

      7,059       42       7,185       43       7,130       43       6,853       42       6,481       41  

BB

      762       5       765       4       801       5       854       5       802       5  

B

      51       —         48       —         38       —         40       —         41       —    

CCC and lower

      2       —         10       —         9       —         13       —         13       —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total private fixed maturity securities

  $ 16,703       100   $ 16,860       100   $ 16,670       100   $ 16,493       100   $ 15,838       100
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

 

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

 

43


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

Fixed Maturity Securities Summary

(amounts in millions)

 

     March 31, 2018      December 31, 2017     September 30, 2017     June 30, 2017     March 31, 2017  
     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

   $ 5,398        9    $ 5,548        9   $ 5,670        9   $ 5,629        9   $ 5,493        9

State and political subdivisions

     2,876        5        2,926        5       2,860        5       2,806        4       2,710        4  

Foreign government

     2,299        4        2,233        4       2,226        4       2,091        3       1,817        3  

U.S. corporate

     27,998        46        28,636        46       28,482        45       28,071        47       27,423        46  

Foreign corporate

     12,257        20        12,611        20       12,623        20       12,430        20       12,224        21  

Residential mortgage-backed securities

     3,836        6        4,057        6       4,209        7       4,319        7       4,404        7  

Commercial mortgage-backed securities

     3,342        5        3,446        5       3,414        5       3,406        5       3,302        5  

Other asset-backed securities

     3,074        5        3,068        5       3,068        5       3,192        5       3,224        5  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity securities

   $ 61,080        100    $ 62,525        100   $ 62,552        100   $ 61,944        100   $ 60,597        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Corporate Bond Holdings—Industry Sector:

                            

Investment Grade:

                            

Finance and insurance

   $ 8,934        22    $ 9,064        22   $ 9,062        22   $ 8,961        22   $ 8,661        22

Utilities

     5,800        15        5,951        15       5,920        14       5,832        14       5,604        14  

Energy

     3,381        8        3,442        8       3,360        8       3,151        8       3,049        8  

Consumer—non-cyclical

     5,124        13        5,363        13       5,385        13       5,346        13       5,316        13  

Consumer—cyclical

     1,866        5        1,973        5       1,950        5       1,907        5       1,840        4  

Capital goods

     2,838        7        2,837        7       2,753        7       2,706        7       2,732        7  

Industrial

     2,089        5        2,143        5       2,141        5       2,093        5       2,025        5  

Technology and communications

     3,329        8        3,422        8       3,336        8       3,302        8       3,252        8  

Transportation

     1,943        5        2,001        5       1,993        5       1,853        4       1,841        5  

Other

     2,909        7        3,001        7       3,066        8       3,077        8       3,045        8  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     38,213        95        39,197        95       38,966        95       38,228        94       37,365        94  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Non-Investment Grade:

                            

Finance and insurance

     201       
1
 
     199        1       221        1       219        1       244        1  

Utilities

     77        —          64        —         65        —         69        —         51        —    

Energy

     456        1        506        1       543        1       653        2       685        2  

Consumer—non-cyclical

     224        1        180        1       159        —         182        —         189        1  

Consumer—cyclical

     176        —          172        —         188        1       186        1       183        —    

Capital goods

     173        —          163        —         155        —         155        —         162        —    

Industrial

     219        1        247        1       263        1       266        1       251        1  

Technology and communications

     418        1        405        1       418        1       416        1       403        1  

Transportation

     17        —          11        —         31        —         30        —         29        —    

Other

     81        —          103        —         96        —         97        —         85        —    
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     2,042        5        2,050        5       2,139        5       2,273        6       2,282        6  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 40,255        100    $ 41,247        100   $ 41,105        100   $ 40,501        100   $ 39,647        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Fixed Maturity Securities—Contractual Maturity Dates:

                            

Due in one year or less

   $ 1,677        3    $ 1,738        3   $ 1,966        3   $ 1,906        3   $ 1,776        3

Due after one year through five years

     11,146        18        11,197        18       11,333        18       10,967        18       10,764        18  

Due after five years through ten years

     12,876        21        12,865        20       12,933        21       12,722        21       12,386        20  

Due after ten years

     25,129        41        26,154        42       25,629        41       25,432        41       24,741        41  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     50,828        83        51,954        83       51,861        83       51,027        83       49,667        82  

Mortgage and asset-backed securities

     10,252        17        10,571        17       10,691        17       10,917        17       10,930        18  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total fixed maturity securities

   $ 61,080        100    $ 62,525        100   $ 62,552        100   $ 61,944        100   $ 60,597        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
           

 

44


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

General Account U.S. GAAP Net Investment Income Yields

(amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

U.S. GAAP Net Investment Income

               

Fixed maturity securities—taxable

   $ 635      $ 648     $ 640     $ 649     $ 641     $ 2,578  

Fixed maturity securities—non-taxable

     3        3       3       3       3       12  

Commercial mortgage loans

     82        75       78       76       77       306  

Restricted commercial mortgage loans related to securitization entities

     2        2       3       2       2       9  

Equity securities

     10        10       9       9       8       36  

Other invested assets

     37        39       35       30       31       135  

Limited partnerships

     2        12       4       5       1       22  

Restricted other invested assets related to securitization entities

     —          —         —         1       —         1  

Policy loans

     43        33       39       39       42       153  

Cash, cash equivalents, restricted cash and short-term investments

     12        10       10       10       6       36  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment income before expenses and fees

     826        832       821       824       811       3,288  

Expenses and fees

     (22      (20     (24     (23     (21     (88
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment income

   $ 804      $ 812     $ 797     $ 801     $ 790     $ 3,200  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annualized Yields

               

Fixed maturity securities—taxable

     4.4      4.5     4.5     4.6     4.5     4.5

Fixed maturity securities—non-taxable

     3.7      3.7     3.7     3.7     3.7     3.7

Commercial mortgage loans

     5.2      4.8     5.0     4.9     5.0     4.9

Restricted commercial mortgage loans related to securitization entities

     7.8      7.3     10.5     6.7     6.4     7.7

Equity securities

     5.1      5.4     5.1     5.3     4.9     5.2

Other invested assets

     129.8      167.7     1251.7     601.0     81.1     132.4

Limited partnerships(1)

     2.9      19.1     6.6     8.6     1.9     9.4

Restricted other invested assets related to securitization entities

     —        —       —       4.8     —       1.1

Policy loans

     9.6      7.3     8.6     8.7     9.6     8.6

Cash, cash equivalents, restricted cash and short-term investments

     1.3      1.1     1.1     1.0     0.7     1.0
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment income before expenses and fees

     4.8      4.7     4.7     4.7     4.7     4.7

Expenses and fees

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment income

     4.6      4.6     4.5     4.6     4.5     4.6
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                   

Yields are based on net investment income as reported under U.S. GAAP and are consistent with how the company measures its investment performance for management purposes. Yields are annualized, for interim periods, and are calculated as net investment income as a percentage of average quarterly asset carrying values except for fixed maturity and equity securities, derivatives and derivative counterparty collateral, which exclude unrealized fair value adjustments and securities lending activity, which is included in other invested assets and is calculated net of the corresponding securities lending liability. See page 49 herein for average invested assets and cash used in the yield calculation.

 

(1)  Limited partnership investments are equity-based and do not have fixed returns by period.

 

45


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Net Investment Gains (Losses), Net—Detail

(amounts in millions)

 

     2018      2017  
     1Q      4Q     3Q     2Q     1Q     Total  

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

               

Fixed maturity securities:

               

U.S. corporate

   $ (3    $ 38     $ 27     $ 56     $ 15     $ 136  

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

     —          1       —         1       (10     (8

Foreign corporate

     (3      1       (2     3       20       22  

Foreign government

     —          —         (1     1       2       2  

Mortgage-backed securities

     (2      (1     —         —         —         (1

Asset-backed securities

     —          (1     —         (8     (5     (14

Equity securities(1)

     —          2       3       —         2       7  

Foreign exchange

     (1      1       3       10       5       19  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     (9      41       30       63       29       163  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Impairments:

               

Corporate fixed maturity securities

     —          —         —         —         (1     (1

Limited partnerships

     —          (1     —         (1     —         (2

Equity securities

     —          (1     (1     (1     —         (3
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impairments

     —          (2     (1     (2     (1     (6
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net realized gains (losses) on equity securities sold(1)

     2        —         —         —         —         —    

Net unrealized gains (losses) on equity securities still held(1)

     (18      —         —         —         —         —    

Trading securities

     —          —         —         1       —         1  

Limited partnerships

     7        —         —         —         —         —    

Commercial mortgage loans held-for-sale market valuation allowance

     —          —         1       1       1       3  

Net gains (losses) related to securitization entities

     —          2       1       2       2       7  

Derivative instruments

     (13      4       54       36       3       97  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment gains (losses), gross

     (31      45       85       101       34       265  

Adjustment for DAC and other intangible amortization and certain benefit reserves

     3        3       —         —         —         3  

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

     11        (7     (23     (22     (14     (66
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment gains (losses), net

   $ (17    $ 41     $ 62     $ 79     $ 20     $ 202  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                   

 

(1)  The change in the classification of equity securities related to the impact of adopting new accounting guidance related to the recognition and measurement of financial assets and financial liabilities on January 1, 2018.

 

46


Table of Contents

Reconciliations of Non-GAAP Measures

 

47


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Reconciliation of Operating ROE

(amounts in millions)

 

Twelve Month Rolling Average ROE

   Twelve months ended  
     March 31,
2018
     December 31,
2017
     September 30,
2017
     June 30,
2017
     March 31,
2017
 

U.S. GAAP Basis ROE

              

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

   $ 774      $ 817      $ 342      $ (145    $ (175

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

   $ 10,091      $ 9,923      $ 9,778      $ 9,781      $ 9,770  

U.S. GAAP Basis ROE (1)/(2)

     7.7      8.2      3.5      -1.5      -1.8

Operating ROE

              

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

   $ 678      $ 696      $ 233      $ (248    $ (276

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

   $ 10,091      $ 9,923      $ 9,778      $ 9,781      $ 9,770  

Operating ROE (1)/(2)

     6.7      7.0      2.4      -2.5      -2.8

Quarterly Average ROE

   Three months ended  
     March 31,
2018
     December 31,
2017
     September 30,
2017
     June 30,
2017
     March 31,
2017
 

U.S. GAAP Basis ROE

              

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

   $ 112      $ 353      $ 107      $ 202      $ 155  

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

   $ 10,391      $ 10,213      $ 9,979      $ 9,820      $ 9,633  

Annualized U.S. GAAP Quarterly Basis ROE (3)/(4)

     4.3      13.8      4.3      8.2      6.4

Operating ROE

              

Adjusted operating income for the period ended(3)

   $ 125      $ 326      $ 76      $ 151      $ 143  

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

   $ 10,391      $ 10,213      $ 9,979      $ 9,820      $ 9,633  

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

     4.8      12.8      3.0      6.2      5.9

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

 

48


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

 

Reconciliation of Core Yield

 

        

2018

     2017  
    (Assets—amounts in billions)    1Q      4Q      3Q      2Q      1Q      Total  
  Reported—Total Invested Assets and Cash    $ 74.6      $ 76.3      $ 75.9      $ 76.1      $ 74.7      $ 76.3  
  Subtract:                    
 

Securities lending

     0.2        0.3        0.2        0.2        0.3        0.3  
 

Unrealized gains (losses)

     3.7        5.4        5.1        5.6        4.6        5.4  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
  Adjusted end of period invested assets and cash    $ 70.7      $ 70.6      $ 70.6      $ 70.3      $ 69.8      $ 70.6  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(A)

  Average Invested Assets and Cash Used in Reported Yield Calculation    $ 70.7      $ 70.6      $ 70.5      $ 70.1      $ 69.7      $ 70.1  
  Subtract:                    
 

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

     0.1        —          0.1        0.1        0.1        0.1  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(B)

  Average Invested Assets and Cash Used in Core Yield Calculation    $ 70.6      $ 70.6      $ 70.4      $ 70.0      $ 69.6      $ 70.0  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
 
  (Income—amounts in millions)                    
 

(C)

 

Reported—Net Investment Income

   $ 804      $ 812      $ 797      $ 801      $ 790      $ 3,200  
  Subtract:                    
 

Bond calls and commercial mortgage loan prepayments

     11        13        10        8        6        37  
 

Other non-core items(2)

     (2      3        3        8        3        17  
 

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

     1        2        1        2        1        6  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(D)

 

Core Net Investment Income

   $ 794      $ 794      $ 783      $ 783      $ 780      $ 3,140  
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
 

(C) / (A)

 

Reported Yield

     4.55      4.60      4.52      4.57      4.53      4.56

(D) / (B)

 

Core Yield

     4.50      4.50      4.45      4.47      4.48      4.48

 

Note:     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 U.S. GAAP.

 

(1) Represents the incremental assets and investment income related to restricted commercial mortgage loans and other invested assets.

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

 

49


Table of Contents

Corporate Information

 

50


Table of Contents

GENWORTH FINANCIAL, INC.

FINANCIAL SUPPLEMENT

FIRST QUARTER 2018

Financial Strength Ratings As Of April 30, 2018

 

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)    Baa1 (Adequate)    Not rated

Genworth Life Insurance Company

   B+ (Weak)    B3 (Poor)    B- (Fair)

Genworth Life and Annuity Insurance Company

   B+ (Weak)    Ba3 (Questionable)    B+ (Good)

Genworth Life Insurance Company of New York

   B+ (Weak)    B3 (Poor)    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), “BB” (Marginal) or “B” (Weak) have strong, marginal or weak financial security characteristics, respectively. The “A,” “BB” and “B” ranges are the third-, fifth- and sixth-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 “B+” ratings are the fifth-, eleventh- and fourteenth-highest of S&P’s 21 ratings categories.

Moody’s states that insurance companies rated “Baa” (Adequate) offer adequate financial security and that insurance companies rated “Ba” (Questionable) or “B” (Poor) offer questionable financial security. The “Baa” (Adequate), “Ba” (Questionable) and “B” (Poor) ranges are the fourth-, fifth- and sixth-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 “Baa1,” “Ba1,” “Ba3” and “B3” ratings are the eighth-, eleventh-, thirteenth and sixteenth-highest, respectively, of Moody’s 21 ratings categories.

A.M. Best states that its “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 sixth- and eighth-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