|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
(in millions, except per share data) | |||
Purchase consideration | |||
Chubb Limited common shares | |||
Chubb Corp common shares outstanding | 228 | ||
Per share exchange ratio | 0.6019 | ||
Common shares issued by Chubb Limited | 137 | ||
Common share price of Chubb Limited at January 14, 2016 | $ | 111.02 | |
Fair value of common shares issued by Chubb Limited to common shareholders of Chubb Corp | $ | 15,204 | |
Cash consideration | |||
Chubb Corp common shares outstanding | 228 | ||
Agreed cash price per share paid to common shareholders of Chubb Corp | $ | 62.93 | |
Cash consideration paid by Chubb Limited to common shareholders of Chubb Corp | $ | 14,319 | |
Stock-based awards | |||
Fair value of equity awards issued (1) | $ | 323 | |
Fair value of purchase consideration | $ | 29,846 | |
Preliminary estimate of assets acquired and (liabilities) assumed | |||
Cash | $ | 71 | |
Investments | 42,967 | ||
Accrued investment income | 337 | ||
Insurance and reinsurance balances receivable | 2,981 | ||
Reinsurance recoverable on losses and loss expenses | 1,650 | ||
Indefinite lived intangible assets | 2,860 | ||
Finite lived intangible assets | 4,795 | ||
Prepaid reinsurance premiums | 280 | ||
Other assets | 863 | ||
Unpaid losses and loss expenses | (22,906 | ) | |
Unearned premium | (7,033 | ) | |
Insurance and reinsurance balances payable | (511 | ) | |
Accounts payable, accrued expenses, and other liabilities | (1,935 | ) | |
Deferred tax liabilities | (1,334 | ) | |
Long-term debt | (3,765 | ) | |
Total identifiable net assets acquired | 19,320 | ||
Goodwill | 10,526 | ||
Purchase price | $ | 29,846 |
(1) | The estimated fair value of the replacement equity awards was $525 million, of which $323 million was attributed to service periods prior to the acquisition and was included in the purchase consideration. Refer to Note 10 for further information on these replacement equity awards. |
(in millions of U.S. dollars) | Three Months Ended June 30, 2016 | January 14, 2016 to June 30, 2016 | |||||
Total revenues | $ | 2,745 | $ | 5,232 | |||
Net income | $ | 326 | $ | 581 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | ||||||||||||||
(in millions of U.S. dollars, except per share data) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Total revenues | $ | 7,915 | $ | 8,378 | $ | 15,237 | $ | 16,073 | |||||||
Net income | $ | 712 | $ | 1,199 | $ | 1,246 | $ | 2,158 | |||||||
Earnings per share | |||||||||||||||
Basic earnings per share | $ | 1.52 | $ | 2.57 | $ | 2.67 | $ | 4.62 | |||||||
Diluted earnings per share | $ | 1.51 | $ | 2.55 | $ | 2.65 | $ | 4.57 |
|
June 30, 2016 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,595 | $ | 103 | $ | — | $ | 2,698 | $ | — | |||||||||
Foreign | 21,633 | 916 | (69 | ) | 22,480 | (13 | ) | ||||||||||||
Corporate securities | 21,714 | 846 | (125 | ) | 22,435 | (16 | ) | ||||||||||||
Mortgage-backed securities | 12,369 | 400 | (5 | ) | 12,764 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 19,125 | 454 | (5 | ) | 19,574 | — | |||||||||||||
$ | 77,436 | $ | 2,719 | $ | (204 | ) | $ | 79,951 | $ | (30 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 686 | $ | 30 | $ | — | $ | 716 | $ | — | |||||||||
Foreign | 730 | 44 | (1 | ) | 773 | — | |||||||||||||
Corporate securities | 2,882 | 137 | (4 | ) | 3,015 | — | |||||||||||||
Mortgage-backed securities | 1,600 | 77 | (1 | ) | 1,676 | — | |||||||||||||
States, municipalities, and political subdivisions | 5,192 | 209 | — | 5,401 | — | ||||||||||||||
$ | 11,090 | $ | 497 | $ | (6 | ) | $ | 11,581 | $ | — |
December 31, 2015 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,481 | $ | 52 | $ | (5 | ) | $ | 2,528 | $ | — | ||||||||
Foreign | 13,190 | 468 | (213 | ) | 13,445 | (13 | ) | ||||||||||||
Corporate securities | 15,028 | 355 | (454 | ) | 14,929 | (28 | ) | ||||||||||||
Mortgage-backed securities | 9,827 | 183 | (52 | ) | 9,958 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 2,623 | 110 | (6 | ) | 2,727 | — | |||||||||||||
$ | 43,149 | $ | 1,168 | $ | (730 | ) | $ | 43,587 | $ | (42 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 733 | $ | 13 | $ | (1 | ) | $ | 745 | $ | — | ||||||||
Foreign | 763 | 30 | (8 | ) | 785 | — | |||||||||||||
Corporate securities | 3,054 | 57 | (55 | ) | 3,056 | — | |||||||||||||
Mortgage-backed securities | 1,707 | 38 | (2 | ) | 1,743 | — | |||||||||||||
States, municipalities, and political subdivisions | 2,173 | 52 | (2 | ) | 2,223 | — | |||||||||||||
$ | 8,430 | $ | 190 | $ | (68 | ) | $ | 8,552 | $ | — |
June 30 | December 31 | ||||||||||||||
2016 | 2015 | ||||||||||||||
(in millions of U.S. dollars) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||
Available for sale | |||||||||||||||
Due in 1 year or less | $ | 3,485 | $ | 3,501 | $ | 1,856 | $ | 1,865 | |||||||
Due after 1 year through 5 years | 25,540 | 26,174 | 14,936 | 15,104 | |||||||||||
Due after 5 years through 10 years | 25,905 | 26,685 | 12,258 | 12,173 | |||||||||||
Due after 10 years | 10,137 | 10,827 | 4,272 | 4,487 | |||||||||||
65,067 | 67,187 | 33,322 | 33,629 | ||||||||||||
Mortgage-backed securities | 12,369 | 12,764 | 9,827 | 9,958 | |||||||||||
$ | 77,436 | $ | 79,951 | $ | 43,149 | $ | 43,587 | ||||||||
Held to maturity | |||||||||||||||
Due in 1 year or less | $ | 368 | $ | 372 | $ | 492 | $ | 495 | |||||||
Due after 1 year through 5 years | 2,614 | 2,716 | 2,443 | 2,517 | |||||||||||
Due after 5 years through 10 years | 2,942 | 3,063 | 2,292 | 2,313 | |||||||||||
Due after 10 years | 3,566 | 3,754 | 1,496 | 1,484 | |||||||||||
9,490 | 9,905 | 6,723 | 6,809 | ||||||||||||
Mortgage-backed securities | 1,600 | 1,676 | 1,707 | 1,743 | |||||||||||
$ | 11,090 | $ | 11,581 | $ | 8,430 | $ | 8,552 |
June 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2016 | 2015 | |||||
Cost | $ | 703 | $ | 441 | |||
Gross unrealized appreciation | 103 | 74 | |||||
Gross unrealized depreciation | (19 | ) | (18 | ) | |||
Fair value | $ | 787 | $ | 497 |
• | the amount of time a security has been in a loss position and the magnitude of the loss position; |
• | the period in which cost is expected to be recovered, if at all, based on various criteria including economic conditions and other issuer-specific developments; and |
• | Our ability and intent to hold the security to the expected recovery period. |
Three Months Ended | Six Months Ended | |||||||||||||
June 30 | June 30 | |||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Fixed maturities: | ||||||||||||||
OTTI on fixed maturities, gross | $ | (11 | ) | $ | (13 | ) | $ | (78 | ) | $ | (26 | ) | ||
OTTI on fixed maturities recognized in OCI (pre-tax) | — | 6 | 8 | 6 | ||||||||||
OTTI on fixed maturities, net | (11 | ) | (7 | ) | (70 | ) | (20 | ) | ||||||
Gross realized gains excluding OTTI | 37 | 28 | 102 | 72 | ||||||||||
Gross realized losses excluding OTTI | (19 | ) | (16 | ) | (215 | ) | (51 | ) | ||||||
Total fixed maturities | 7 | 5 | (183 | ) | 1 | |||||||||
Equity securities: | ||||||||||||||
OTTI on equity securities | (5 | ) | (1 | ) | (6 | ) | (1 | ) | ||||||
Gross realized gains excluding OTTI | 4 | 30 | 44 | 33 | ||||||||||
Gross realized losses excluding OTTI | (4 | ) | — | (5 | ) | (2 | ) | |||||||
Total equity securities | (5 | ) | 29 | 33 | 30 | |||||||||
OTTI on other investments | — | — | (3 | ) | — | |||||||||
Foreign exchange gains (losses) | (22 | ) | (40 | ) | 17 | (71 | ) | |||||||
Investment and embedded derivative instruments | (47 | ) | 27 | (86 | ) | 28 | ||||||||
Fair value adjustments on insurance derivative | (131 | ) | 104 | (359 | ) | 59 | ||||||||
S&P put options and futures | (28 | ) | (2 | ) | (43 | ) | (14 | ) | ||||||
Other derivative instruments | — | (1 | ) | (2 | ) | (1 | ) | |||||||
Other | 10 | 4 | 16 | 5 | ||||||||||
Net realized gains (losses) | $ | (216 | ) | $ | 126 | $ | (610 | ) | $ | 37 |
Three Months Ended | Six Months Ended | |||||||||||||
June 30 | June 30 | |||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Balance of credit losses related to securities still held – beginning of period | $ | 57 | $ | 22 | $ | 53 | $ | 28 | ||||||
Additions where no OTTI was previously recorded | 1 | 4 | 12 | 7 | ||||||||||
Additions where an OTTI was previously recorded | 6 | 1 | 12 | 2 | ||||||||||
Reductions for securities sold during the period | (13 | ) | (4 | ) | (26 | ) | (14 | ) | ||||||
Balance of credit losses related to securities still held – end of period | $ | 51 | $ | 23 | $ | 51 | $ | 23 |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
June 30, 2016 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
Foreign | $ | 2,266 | $ | (27 | ) | $ | 673 | $ | (43 | ) | $ | 2,939 | $ | (70 | ) | ||||||||
Corporate securities | 2,855 | (61 | ) | 1,047 | (68 | ) | 3,902 | (129 | ) | ||||||||||||||
Mortgage-backed securities | 481 | (3 | ) | 414 | (3 | ) | 895 | (6 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 1,308 | (4 | ) | 60 | (1 | ) | 1,368 | (5 | ) | ||||||||||||||
Total fixed maturities | 6,910 | (95 | ) | 2,194 | (115 | ) | 9,104 | (210 | ) | ||||||||||||||
Equity securities | 186 | (19 | ) | — | — | 186 | (19 | ) | |||||||||||||||
Other investments | 280 | (27 | ) | — | — | 280 | (27 | ) | |||||||||||||||
Total | $ | 7,376 | $ | (141 | ) | $ | 2,194 | $ | (115 | ) | $ | 9,570 | $ | (256 | ) |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
December 31, 2015 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
U.S. Treasury and agency | $ | 996 | $ | (5 | ) | $ | 153 | $ | (1 | ) | $ | 1,149 | $ | (6 | ) | ||||||||
Foreign | 3,953 | (148 | ) | 436 | (73 | ) | 4,389 | (221 | ) | ||||||||||||||
Corporate securities | 7,518 | (371 | ) | 738 | (138 | ) | 8,256 | (509 | ) | ||||||||||||||
Mortgage-backed securities | 3,399 | (42 | ) | 516 | (12 | ) | 3,915 | (54 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 556 | (6 | ) | 42 | (2 | ) | 598 | (8 | ) | ||||||||||||||
Total fixed maturities | 16,422 | (572 | ) | 1,885 | (226 | ) | 18,307 | (798 | ) | ||||||||||||||
Equity securities | 131 | (18 | ) | — | — | 131 | (18 | ) | |||||||||||||||
Other investments | 210 | (11 | ) | — | — | 210 | (11 | ) | |||||||||||||||
Total | $ | 16,763 | $ | (601 | ) | $ | 1,885 | $ | (226 | ) | $ | 18,648 | $ | (827 | ) |
June 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2016 | 2015 | |||||
Trust funds | $ | 12,271 | $ | 11,862 | |||
Deposits with non-U.S. regulatory authorities | 2,340 | 2,075 | |||||
Deposits with U.S. regulatory authorities | 2,241 | 1,242 | |||||
Assets pledged under repurchase agreements | 1,457 | 1,459 | |||||
Other pledged assets | 409 | 392 | |||||
$ | 18,718 | $ | 17,030 |
|
• | Level 1 – Unadjusted quoted prices for identical assets or liabilities in active markets; |
• | Level 2 – Includes, among other items, inputs other than quoted prices that are observable for the asset or liability such as |
• | Level 3 – Inputs that are unobservable and reflect management’s judgments about assumptions that market participants |
June 30, 2016 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 2,155 | $ | 543 | $ | — | $ | 2,698 | |||||||
Foreign | — | 22,393 | 87 | 22,480 | |||||||||||
Corporate securities | — | 22,154 | 281 | 22,435 | |||||||||||
Mortgage-backed securities | — | 12,715 | 49 | 12,764 | |||||||||||
States, municipalities, and political subdivisions | — | 19,574 | — | 19,574 | |||||||||||
2,155 | 77,379 | 417 | 79,951 | ||||||||||||
Equity securities | 750 | — | 37 | 787 | |||||||||||
Short-term investments | 2,321 | 1,260 | 50 | 3,631 | |||||||||||
Other investments (1) | 369 | 240 | 216 | 825 | |||||||||||
Securities lending collateral | — | 1,142 | — | 1,142 | |||||||||||
Investment derivative instruments | 18 | — | — | 18 | |||||||||||
Other derivative instruments | 7 | — | — | 7 | |||||||||||
Separate account assets | 1,592 | 95 | — | 1,687 | |||||||||||
Total assets measured at fair value (1) | $ | 7,212 | $ | 80,116 | $ | 720 | $ | 88,048 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 71 | $ | — | $ | — | $ | 71 | |||||||
Other derivative instruments | 4 | — | 10 | 14 | |||||||||||
GLB (2) | — | — | 971 | 971 | |||||||||||
Total liabilities measured at fair value | $ | 75 | $ | — | $ | 981 | $ | 1,056 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,537 million and other investments of $25 million at June 30, 2016 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
December 31, 2015 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 1,712 | $ | 816 | $ | — | $ | 2,528 | |||||||
Foreign | — | 13,388 | 57 | 13,445 | |||||||||||
Corporate securities | — | 14,755 | 174 | 14,929 | |||||||||||
Mortgage-backed securities | — | 9,905 | 53 | 9,958 | |||||||||||
States, municipalities, and political subdivisions | — | 2,727 | — | 2,727 | |||||||||||
1,712 | 41,591 | 284 | 43,587 | ||||||||||||
Equity securities | 481 | — | 16 | 497 | |||||||||||
Short-term investments | 7,171 | 3,275 | — | 10,446 | |||||||||||
Other investments (1) | 347 | 230 | 212 | 789 | |||||||||||
Securities lending collateral | — | 1,046 | — | 1,046 | |||||||||||
Investment derivative instruments | 12 | — | — | 12 | |||||||||||
Separate account assets | 1,464 | 88 | — | 1,552 | |||||||||||
Total assets measured at fair value (1) | $ | 11,187 | $ | 46,230 | $ | 512 | $ | 57,929 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 13 | $ | — | $ | — | $ | 13 | |||||||
Other derivative instruments | 4 | — | 6 | 10 | |||||||||||
GLB (2) | — | — | 609 | 609 | |||||||||||
Total liabilities measured at fair value | $ | 17 | $ | — | $ | 615 | $ | 632 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $2,477 million and other investments of $25 million at December 31, 2015 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
June 30 | December 31 | ||||||||||||||||
Expected Liquidation Period of Underlying Assets | 2016 | 2015 | |||||||||||||||
(in millions of U.S. dollars) | Fair Value | Maximum Future Funding Commitments | Fair Value | Maximum Future Funding Commitments | |||||||||||||
Financial | 5 to 9 Years | $ | 571 | $ | 201 | $ | 300 | $ | 105 | ||||||||
Real Assets | 3 to 7 Years | 520 | 304 | 474 | 140 | ||||||||||||
Distressed | 5 to 9 Years | 456 | 200 | 261 | 218 | ||||||||||||
Private Credit | 3 to 7 Years | 262 | 335 | 265 | 209 | ||||||||||||
Traditional | 3 to 9 Years | 1,451 | 1,054 | 895 | 152 | ||||||||||||
Vintage | 1 to 2 Years | 34 | 14 | 13 | — | ||||||||||||
Investment funds | Not Applicable | 243 | — | 269 | — | ||||||||||||
$ | 3,537 | $ | 2,108 | $ | 2,477 | $ | 824 |
Investment Category | Consists of investments in private equity funds: | |
Financial | targeting financial services companies such as financial institutions and insurance services worldwide | |
Real Assets | targeting investments related to hard physical assets such as real estate, infrastructure and natural resources | |
Distressed | targeting distressed corporate debt/credit and equity opportunities in the U.S. | |
Private Credit | targeting privately originated corporate debt investments including senior secured loans and subordinated bonds | |
Traditional | employing traditional private equity investment strategies such as buyout and growth equity globally | |
Vintage | made before 2002 and where the funds’ commitment periods had already expired |
(in millions of U.S. dollars, except for percentages) | Fair Value | Valuation Technique | Significant Unobservable Inputs | Ranges | |||||||||
June 30, 2016 | December 31, 2015 | ||||||||||||
GLB(1) | $ | 971 | $ | 609 | Actuarial model | Lapse rate | 1% – 30% | ||||||
Annuitization rate | 0% – 55% |
(1) | Discussion of the most significant inputs used in the fair value measurement of GLB and the sensitivity of those assumptions is included within Note 4 a) Guaranteed living benefits. |
Assets | Liabilities | ||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
June 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 62 | $ | 261 | $ | 48 | $ | 29 | $ | — | $ | 211 | $ | 10 | $ | 839 | |||||||||||||
Transfers into Level 3 | 3 | 2 | — | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 3 | 9 | — | (1 | ) | — | — | — | — | ||||||||||||||||||||
Net Realized Gains/Losses | (1 | ) | (2 | ) | — | 1 | — | — | — | 132 | |||||||||||||||||||
Purchases | 27 | 31 | 1 | 10 | 50 | 8 | — | — | |||||||||||||||||||||
Sales | (7 | ) | (16 | ) | — | (2 | ) | — | — | — | — | ||||||||||||||||||
Settlements | — | (4 | ) | — | — | — | (3 | ) | — | — | |||||||||||||||||||
Balance–End of Period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | |||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (1 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 132 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
Assets | Liabilities | |||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
June 30, 2015 | Foreign | Corporate securities | MBS | |||||||||||||||||||||||||
(in millions of U.S. dollars) | ||||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 22 | $ | 167 | $ | 33 | $ | 2 | $ | 208 | $ | 4 | $ | 451 | ||||||||||||||
Transfers into Level 3 | 28 | 12 | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (2 | ) | (3 | ) | — | — | 2 | — | — | |||||||||||||||||||
Net Realized Gains/Losses | — | — | — | (1 | ) | — | (1 | ) | (104 | ) | ||||||||||||||||||
Purchases | 8 | 8 | 23 | 1 | 7 | — | — | |||||||||||||||||||||
Sales | — | (2 | ) | — | — | — | — | — | ||||||||||||||||||||
Settlements | — | (15 | ) | (1 | ) | — | (3 | ) | — | — | ||||||||||||||||||
Balance–End of Period | $ | 56 | $ | 167 | $ | 55 | $ | 2 | $ | 214 | $ | 3 | $ | 347 | ||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | (1 | ) | $ | — | $ | (1 | ) | $ | (104 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. The liability for GLB reinsurance was $615 million at June 30, 2015, and $716 million at March 31, 2015, which includes a fair value derivative adjustment of $347 million and $451 million, respectively. |
Assets | Liabilities | |||||||||||||||||||||||||||
Six Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | ||||||||||||||||||||||
June 30, 2016 | Foreign | Corporate securities | MBS | |||||||||||||||||||||||||
(in millions of U.S. dollars) | ||||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 57 | $ | 174 | $ | 53 | $ | 16 | $ | — | $ | 212 | $ | 6 | $ | 609 | ||||||||||||
Transfers into Level 3 | 9 | 18 | — | — | — | — | — | — | ||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | — | — | — | — | — | |||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 9 | 11 | — | (1 | ) | — | — | — | — | |||||||||||||||||||
Net Realized Gains/Losses | (6 | ) | (8 | ) | — | 1 | — | — | 2 | 362 | ||||||||||||||||||
Purchases (2) | 32 | 124 | 1 | 23 | 50 | 14 | 2 | — | ||||||||||||||||||||
Sales | (8 | ) | (30 | ) | (5 | ) | (2 | ) | — | — | — | — | ||||||||||||||||
Settlements | (4 | ) | (8 | ) | — | — | — | (10 | ) | — | — | |||||||||||||||||
Balance–End of Period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | ||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (5 | ) | $ | (7 | ) | $ | — | $ | — | $ | — | $ | — | $ | 2 | $ | 362 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
(2) | Includes acquired invested assets as a result of the Chubb Corp acquisition. |
Assets | Liabilities | ||||||||||||||||||||||||||
Six Months Ended | Available-for-Sale Debt Securities | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
June 30, 2015 | Foreign | Corporate securities | MBS | Equity securities | |||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 22 | $ | 187 | $ | 15 | $ | 2 | $ | 204 | $ | 4 | $ | 406 | |||||||||||||
Transfers into Level 3 | 28 | 13 | — | — | — | — | — | ||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (2 | ) | — | — | — | — | — | — | |||||||||||||||||||
Net Realized Gains/Losses | — | (3 | ) | — | (1 | ) | — | (1 | ) | (59 | ) | ||||||||||||||||
Purchases | 9 | 16 | 41 | 1 | 16 | — | — | ||||||||||||||||||||
Sales | (1 | ) | (5 | ) | — | — | — | — | — | ||||||||||||||||||
Settlements | — | (41 | ) | (1 | ) | — | (6 | ) | — | — | |||||||||||||||||
Balance–End of Period | $ | 56 | $ | 167 | $ | 55 | $ | 2 | $ | 214 | $ | 3 | $ | 347 | |||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | (2 | ) | $ | — | $ | (1 | ) | $ | — | $ | (1 | ) | $ | (59 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. The liability for GLB reinsurance was $615 million at June 30, 2015, and $663 million at December 31, 2014, which includes a fair value derivative adjustment of $347 million and $406 million, respectively. |
June 30, 2016 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 605 | $ | 111 | $ | — | $ | 716 | $ | 686 | |||||||||
Foreign | — | 773 | — | 773 | 730 | ||||||||||||||
Corporate securities | — | 3,002 | 13 | 3,015 | 2,882 | ||||||||||||||
Mortgage-backed securities | — | 1,676 | — | 1,676 | 1,600 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,401 | — | 5,401 | 5,192 | ||||||||||||||
Total assets | $ | 605 | $ | 10,963 | $ | 13 | $ | 11,581 | $ | 11,090 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,405 | $ | — | $ | 1,405 | $ | 1,405 | |||||||||
Short-term debt | — | 514 | — | 514 | 500 | ||||||||||||||
Long-term debt | — | 13,633 | — | 13,633 | 12,631 | ||||||||||||||
Trust preferred securities | — | 451 | — | 451 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 16,003 | $ | — | $ | 16,003 | $ | 14,844 |
December 31, 2015 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 583 | $ | 162 | $ | — | $ | 745 | $ | 733 | |||||||||
Foreign | — | 785 | — | 785 | 763 | ||||||||||||||
Corporate securities | — | 3,042 | 14 | 3,056 | 3,054 | ||||||||||||||
Mortgage-backed securities | — | 1,743 | — | 1,743 | 1,707 | ||||||||||||||
States, municipalities, and political subdivisions | — | 2,223 | — | 2,223 | 2,173 | ||||||||||||||
Total assets | $ | 583 | $ | 7,955 | $ | 14 | $ | 8,552 | $ | 8,430 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,404 | $ | — | $ | 1,404 | $ | 1,404 | |||||||||
Long-term debt | — | 9,678 | — | 9,678 | 9,389 | ||||||||||||||
Trust preferred securities | — | 446 | — | 446 | 307 | ||||||||||||||
Total liabilities | $ | — | $ | 11,528 | $ | — | $ | 11,528 | $ | 11,100 |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | ||||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | |||||||||||
GMDB | |||||||||||||||
Net premiums earned | $ | 13 | $ | 16 | $ | 27 | $ | 32 | |||||||
Policy benefits and other reserve adjustments | $ | 15 | $ | 11 | $ | 23 | $ | 20 | |||||||
GLB | |||||||||||||||
Net premiums earned | $ | 31 | $ | 30 | $ | 60 | $ | 62 | |||||||
Policy benefits and other reserve adjustments | 4 | 7 | 15 | 19 | |||||||||||
Net realized gains (losses) | (137 | ) | 104 | (371 | ) | 59 | |||||||||
Loss recognized in Net income | $ | (110 | ) | $ | 127 | $ | (326 | ) | $ | 102 | |||||
Less: Net cash received | 24 | 26 | 42 | 54 | |||||||||||
Net (increase) decrease in liability | $ | (134 | ) | $ | 101 | $ | (368 | ) | $ | 48 |
|
(in millions of U.S. dollars) | North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Chubb Consolidated | ||||||||||||||||||||
Balance at December 31, 2015 | $ | 1,203 | $ | 196 | $ | 134 | $ | 2,078 | $ | 365 | $ | 820 | $ | 4,796 | |||||||||||||
Acquisition of Chubb Corp | 5,712 | 2,025 | — | 2,789 | — | — | 10,526 | ||||||||||||||||||||
Foreign exchange revaluation | 58 | 18 | — | 126 | — | 1 | 203 | ||||||||||||||||||||
Balance at June 30, 2016 | $ | 6,973 | $ | 2,239 | $ | 134 | $ | 4,993 | $ | 365 | $ | 821 | $ | 15,525 |
(in millions of U.S. dollars) | Preliminary purchase price allocation | Estimated useful life | |||
Definite life | |||||
Unearned premium reserves (UPR) intangible asset | $ | 1,550 | 1 year | ||
Agency distribution relationships and renewal rights | 3,150 | 24 years | |||
Internally developed technology | 95 | 3 years | |||
Indefinite life | |||||
Trademarks | 2,800 | Indefinite | |||
Licenses | 50 | Indefinite | |||
Syndicate capacity | 10 | Indefinite | |||
Total identified intangible assets | $ | 7,655 |
Associated with the Chubb Corp Acquisition | ||||||||||||||||||
For the Year Ending December 31 (in millions of U.S. dollars) | Agency distribution relationships and renewal rights | Internally developed technology | Fair value adjustment to Unpaid losses and loss expense | Total | Other intangible assets | Total Amortization of purchased intangibles | ||||||||||||
Third quarter of 2016 | $ | 33 | $ | 8 | $ | (61 | ) | $ | (20 | ) | $ | 23 | $ | 3 | ||||
Fourth quarter of 2016 | 33 | 8 | (61 | ) | (20 | ) | 23 | 3 | ||||||||||
2017 | 296 | 32 | (160 | ) | 168 | 85 | 253 | |||||||||||
2018 | 324 | 32 | (101 | ) | 255 | 74 | 329 | |||||||||||
2019 | 281 | — | (62 | ) | 219 | 66 | 285 | |||||||||||
2020 | 240 | — | (35 | ) | 205 | 59 | 264 | |||||||||||
2021 | 217 | — | (20 | ) | 197 | 53 | 250 | |||||||||||
Total | $ | 1,424 | $ | 80 | $ | (500 | ) | $ | 1,004 | $ | 383 | $ | 1,387 |
Associated with the Chubb Corp Acquisition | |||
For the Year Ending December 31, 2016 (in millions of U.S. dollars) | Amortization of UPR intangible asset | ||
Third quarter of 2016 | $ | 320 | |
Fourth quarter of 2016 | 144 | ||
Total | $ | 464 |
|
June 30 | December 31 | ||||||||
(in millions of U.S. dollars) | 2016 | 2015 | Early Redemption Option | ||||||
Repurchase agreements (weighted average interest rate of 0.8% in 2016 and 0.6% in 2015) | $ | 1,405 | $ | 1,404 | None | ||||
Short-term debt | |||||||||
Chubb INA senior notes: | |||||||||
$500 million 5.7% due February 2017 | $ | 500 | $ | — | Make-whole premium plus 0.20% | ||||
Total short-term debt | $ | 500 | $ | — | |||||
Long-term debt | |||||||||
Chubb INA senior notes: | |||||||||
$500 million 5.7% due February 2017 | $ | — | $ | 500 | Make-whole premium plus 0.20% | ||||
$300 million 5.8% due March 2018 | 300 | 299 | Make-whole premium plus 0.35% | ||||||
$600 million 5.75% due May 2018 | 648 | — | Make-whole premium plus 0.30% | ||||||
$100 million 6.6% due August 2018 | 109 | — | None | ||||||
$500 million 5.9% due June 2019 | 497 | 497 | Make-whole premium plus 0.40% | ||||||
$1,300 million 2.3% due November 2020 | 1,294 | 1,294 | Make-whole premium plus 0.15% | ||||||
$1,000 million 2.875% due November 2022 | 994 | 994 | Make-whole premium plus 0.20% | ||||||
$475 million 2.7% due March 2023 | 471 | 471 | Make-whole premium plus 0.10% | ||||||
$700 million 3.35% due May 2024 | 694 | 694 | Make-whole premium plus 0.15% | ||||||
$800 million 3.15% due March 2025 | 794 | 794 | Make-whole premium plus 0.15% | ||||||
$1,500 million 3.35% due May 2026 | 1,487 | 1,487 | Make-whole premium plus 0.20% | ||||||
$100 million 8.875% due August 2029 | 100 | 100 | None | ||||||
$200 million 6.8% due November 2031 | 259 | — | Make-whole premium plus 0.25% | ||||||
$300 million 6.7% due May 2036 | 297 | 297 | Make-whole premium plus 0.20% | ||||||
$800 million 6.0% due May 2037 | 984 | — | Make-whole premium plus 0.20% | ||||||
$600 million 6.5% due May 2038 | 780 | — | Make-whole premium plus 0.30% | ||||||
$475 million 4.15% due March 2043 | 469 | 469 | Make-whole premium plus 0.15% | ||||||
$1,500 million 4.35% due November 2045 | 1,482 | 1,482 | Make-whole premium plus 0.25% | ||||||
Chubb INA $1,000 million 6.375% capital securities due March 2067(1) | 961 | — | Make-whole premium plus 0.25%-0.50% | ||||||
Other long-term debt (2.75% to 7.1% due December 2019 to September 2020) | 11 | 11 | None | ||||||
Total long-term debt | $ | 12,631 | $ | 9,389 | |||||
Trust preferred securities | |||||||||
Chubb INA capital securities due April 2030 | $ | 308 | $ | 307 | Redemption prices(2) |
(1) | 6.375% interest rate through April 14, 2017; interest rate equal to three month LIBOR rate plus 2.25% thereafter. |
(2) | Redemption price is equal to accrued and unpaid interest to the redemption date plus the greater of (i) 100 percent of the principal amount thereof, or (ii) sum of present value of scheduled payments of principal and interest on the debentures from the redemption date to April 1, 2030. |
|
June 30, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Consolidated Balance Sheet Location | Fair Value | Notional Value/ Payment Provision | Fair Value | Notional Value/ Payment Provision | |||||||||||||||||||||
(in millions of U.S. dollars) | Derivative Asset | Derivative (Liability) | Derivative Asset | Derivative (Liability) | |||||||||||||||||||||
Investment and embedded derivative instruments | |||||||||||||||||||||||||
Foreign currency forward contracts | OA / (AP) | $ | 10 | $ | (27 | ) | $ | 1,258 | $ | 7 | $ | (11 | ) | $ | 1,029 | ||||||||||
Cross-currency swaps | OA / (AP) | — | — | 95 | — | — | 95 | ||||||||||||||||||
Options/Futures contracts on notes and bonds | OA / (AP) | 8 | (44 | ) | 1,249 | 5 | (2 | ) | 751 | ||||||||||||||||
Convertible securities (1) | FM AFS / ES | 2 | — | 6 | 31 | — | 40 | ||||||||||||||||||
$ | 20 | $ | (71 | ) | $ | 2,608 | $ | 43 | $ | (13 | ) | $ | 1,915 | ||||||||||||
Other derivative instruments | |||||||||||||||||||||||||
Futures contracts on equities (2) | OA / (AP) | $ | — | $ | (4 | ) | $ | 1,225 | $ | — | $ | (4 | ) | $ | 1,197 | ||||||||||
Other | OA / (AP) | 7 | (10 | ) | 277 | — | (6 | ) | 15 | ||||||||||||||||
$ | 7 | $ | (14 | ) | $ | 1,502 | $ | — | $ | (10 | ) | $ | 1,212 | ||||||||||||
GLB(3) | (AP) / (FPB) | $ | — | $ | (1,256 | ) | $ | 1,511 | $ | — | $ | (888 | ) | $ | 1,155 |
(1) | Includes fair value of embedded derivatives. |
(2) | Related to GMDB and GLB blocks of business. |
(3) | Includes both future policy benefits reserves and fair value derivative adjustment. Refer to Note 5 for additional information. Note that the payment provision related to GLB is the net amount at risk. The concept of a notional value does not apply to the GLB reinsurance contracts. |
Remaining contractual maturity | ||||
June 30, 2016 | Overnight and Continuous | |||
(in millions of U.S. dollars) | ||||
Collateral held under securities lending agreements: | ||||
Cash | $ | 447 | ||
U.S. Treasury and agency | 71 | |||
Foreign | 262 | |||
Corporate securities | 11 | |||
Equity securities | 351 | |||
$ | 1,142 | |||
Gross amount of recognized liability for securities lending payable | $ | 1,143 | ||
Difference (1) | $ | (1 | ) |
(1) | The carrying value of the securities lending collateral held is $1 million lower than the securities lending payable due to accrued interest recorded in the securities lending payable. |
Remaining contractual maturity | |||||||||||
June 30, 2016 | Up to 30 Days | Greater than 90 Days | Total | ||||||||
(in millions of U.S. dollars) | |||||||||||
Collateral pledged under repurchase agreements: | |||||||||||
U.S. Treasury and agency | $ | 234 | $ | 5 | $ | 239 | |||||
Mortgage-backed securities | 329 | 889 | 1,218 | ||||||||
$ | 563 | $ | 894 | $ | 1,457 | ||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 1,405 | |||||||||
Difference(1) | $ | 52 |
(1) | Per the repurchase agreements, the amount of collateral posted is required to exceed the amount of gross liability. |
Three Months Ended | Six Months Ended | |||||||||||||
June 30 | June 30 | |||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Investment and embedded derivative instruments | ||||||||||||||
Foreign currency forward contracts | $ | (10 | ) | $ | (10 | ) | $ | (20 | ) | $ | 15 | |||
All other futures contracts and options | (37 | ) | 42 | (71 | ) | 13 | ||||||||
Convertible securities(1) | — | (5 | ) | 5 | — | |||||||||
Total investment and embedded derivative instruments | $ | (47 | ) | $ | 27 | $ | (86 | ) | $ | 28 | ||||
GLB and other derivative instruments | ||||||||||||||
GLB(2) | $ | (131 | ) | $ | 104 | $ | (359 | ) | $ | 59 | ||||
Futures contracts on equities(3) | (28 | ) | (2 | ) | (43 | ) | (13 | ) | ||||||
Options on equity market indices(3) | — | — | — | (1 | ) | |||||||||
Other | — | (1 | ) | (2 | ) | (1 | ) | |||||||
Total GLB and other derivative instruments | $ | (159 | ) | $ | 101 | $ | (404 | ) | $ | 44 | ||||
$ | (206 | ) | $ | 128 | $ | (490 | ) | $ | 72 |
(1) | Includes embedded derivatives. |
(2) | Excludes foreign exchange gains (losses) related to GLB. |
(3) | Related to GMDB and GLB blocks of business. |
|
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||
January 14, 2016 | U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
Fair value of plan assets | $ | 2,473 | $ | 315 | $ | 2,788 | $ | 138 | $ | — | $ | 138 | |||||||||||
Benefit obligations | (3,153 | ) | (372 | ) | (3,525 | ) | (491 | ) | (15 | ) | (506 | ) | |||||||||||
Funded status | $ | (680 | ) | $ | (57 | ) | $ | (737 | ) | $ | (353 | ) | $ | (15 | ) | $ | (368 | ) |
Three Months Ended June 30 | Pension Benefits | Other Postretirement Benefits | |||||||||||||||||||||
(in millions of U.S. dollars) | U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | |||||||||||||||||
2016 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 20 | $ | 4 | $ | 24 | $ | 2 | $ | 1 | $ | 3 | |||||||||||
Interest cost | 27 | 8 | 35 | 4 | — | 4 | |||||||||||||||||
Expected return on plan assets | (42 | ) | (10 | ) | (52 | ) | (2 | ) | — | (2 | ) | ||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | — | — | — | |||||||||||||||||
Net periodic benefit cost | $ | 5 | $ | 3 | $ | 8 | $ | 4 | $ | 1 | $ | 5 | |||||||||||
2015 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | — | $ | 1 | $ | 1 | |||||||||||||||||
Interest cost | — | 5 | 5 | ||||||||||||||||||||
Expected return on plan assets | — | (7 | ) | (7 | ) | ||||||||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | ||||||||||||||||||||
Net periodic benefit cost | $ | — | $ | — | $ | — |
Six Months Ended June 30 | Pension Benefits | Other Postretirement Benefits | |||||||||||||||||||||
(in millions of U.S. dollars) | U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | |||||||||||||||||
2016 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 37 | $ | 9 | $ | 46 | $ | 4 | $ | 1 | $ | 5 | |||||||||||
Interest cost | 54 | 16 | 70 | 9 | — | 9 | |||||||||||||||||
Expected return on plan assets | (79 | ) | (20 | ) | (99 | ) | (4 | ) | — | (4 | ) | ||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | — | — | — | |||||||||||||||||
Net periodic benefit cost | $ | 12 | $ | 7 | $ | 19 | $ | 9 | $ | 1 | $ | 10 | |||||||||||
2015 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | — | $ | 3 | $ | 3 | |||||||||||||||||
Interest cost | — | 10 | 10 | ||||||||||||||||||||
Expected return on plan assets | — | (14 | ) | (14 | ) | ||||||||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | ||||||||||||||||||||
Net periodic benefit cost | $ | — | $ | 1 | $ | 1 |
Pension Benefits | Other Postretirement Benefits | ||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||
June 30, 2016 | |||||||||||
Discount rate | 4.28 | % | 3.74 | % | 4.41 | % | 4.30 | % | |||
Rate of compensation increase | 4.00 | % | 3.40 | % | N/A | N/A | |||||
Expected long-term rate of return on plan assets | 7.00 | % | 4.90 | % | 7.00 | % | N/A | ||||
December 31, 2015 | |||||||||||
Discount rate | N/A | 3.51 | % | N/A | N/A | ||||||
Rate of compensation increase | N/A | 3.09 | % | N/A | N/A | ||||||
Expected long-term rate of return on plan assets | N/A | 4.81 | % | N/A | N/A |
|
• | The North America Commercial P&C Insurance segment includes the business written by Chubb divisions that provide property and casualty (P&C) insurance and services to large, middle market and small commercial businesses in the U.S., Bermuda and Canada. These divisions write a variety of coverages, including traditional commercial property, marine, general casualty, workers’ compensation, package policies, and risk management; specialty categories such as professional lines, marine and construction risk, environmental and cyber risk, excess casualty, as well as group accident and health (A&H) insurance. This segment includes our North American Major Accounts and Specialty Insurance (principally large corporate accounts and wholesale business), and the North American Commercial Insurance divisions (principally middle market and small commercial accounts). |
• | The North America Personal P&C Insurance segment includes the business written by Chubb’s North America Personal Risk Services division, which comprises Chubb high net worth personal lines business and ACE Private Risk Services, with operations in U.S. and Canada. This segment provides affluent and high net worth individuals and families with homeowners, automobile, valuables, umbrella and recreational marine insurance and services. |
• | The North America Agricultural Insurance segment includes the business written by Rain and Hail Service, Inc. which provides comprehensive multiple peril crop and crop-hail insurance, and Chubb Agribusiness, which offers farm and ranch property as well as specialty P&C coverages, including commercial agriculture products. |
• | The Overseas General Insurance segment includes the business written by two Chubb divisions that provide P&C insurance and services in the 51 countries outside of North America where the company operates. Chubb International provides commercial P&C traditional and specialty lines serving large corporations, middle market and small customers, A&H and traditional and specialty personal lines through retail brokers, agents and other channels locally around the world. Chubb Global Markets provides commercial P&C excess and surplus lines and A&H through wholesale brokers in the London market and through Lloyd’s. These divisions write a variety of coverages, including traditional commercial property and casualty, specialty categories such as financial lines, marine, energy, aviation, political risk and construction risk, as well as group A&H and traditional and specialty personal lines. |
• | The Global Reinsurance segment primarily includes the reinsurance business written by Chubb Tempest Re as well as the legacy Chubb U.K. Assumed Reinsurance business, which is active, and the legacy Chubb run-off Reinsurance business. |
• | The Life Insurance segment includes the business written by Chubb Life, Chubb Tempest Life Re and Combined Insurance’s North America operations. |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
June 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 3,245 | $ | 1,231 | $ | 375 | $ | 2,031 | $ | 230 | $ | 527 | $ | — | $ | 7,639 | |||||||||||||||
Net premiums earned | 3,148 | 1,140 | 327 | 2,093 | 185 | 512 | — | 7,405 | |||||||||||||||||||||||
Losses and loss expenses | 1,971 | 661 | 284 | 1,089 | 87 | 147 | 15 | 4,254 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 146 | — | 146 | |||||||||||||||||||||||
Policy acquisition costs | 545 | 269 | 25 | 537 | 47 | 137 | — | 1,560 | |||||||||||||||||||||||
Administrative expenses | 299 | 98 | 2 | 277 | 14 | 77 | 62 | 829 | |||||||||||||||||||||||
Underwriting income (loss) | 333 | 112 | 16 | 190 | 37 | 5 | (77 | ) | 616 | ||||||||||||||||||||||
Net investment income (loss) | 468 | 55 | 5 | 147 | 65 | 69 | (101 | ) | 708 | ||||||||||||||||||||||
Other (income) expense | (9 | ) | 3 | — | (5 | ) | (2 | ) | — | (16 | ) | (29 | ) | ||||||||||||||||||
Segment income (loss) | 810 | 164 | 21 | 342 | 104 | 74 | (162 | ) | 1,353 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | (216 | ) | (216 | ) | |||||||||||||||||||||||||||
Interest expense | 153 | 153 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 5 | 5 | |||||||||||||||||||||||||||||
Chubb integration expenses | 98 | 98 | |||||||||||||||||||||||||||||
Income tax expense | 155 | 155 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (789 | ) | $ | 726 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 1,428 | $ | 547 | $ | 379 | $ | 1,669 | $ | 261 | $ | 500 | $ | — | $ | 4,784 | |||||||||||||||
Net premiums earned | 1,419 | 269 | 321 | 1,644 | 220 | 487 | — | 4,360 | |||||||||||||||||||||||
Losses and loss expenses | 916 | 156 | 271 | 816 | 72 | 137 | 49 | 2,417 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 153 | — | 153 | |||||||||||||||||||||||
Policy acquisition costs | 131 | (1 | ) | 23 | 396 | 60 | 118 | — | 727 | ||||||||||||||||||||||
Administrative expenses | 154 | 34 | 4 | 254 | 13 | 74 | 45 | 578 | |||||||||||||||||||||||
Underwriting income (loss) | 218 | 80 | 23 | 178 | 75 | 5 | (94 | ) | 485 | ||||||||||||||||||||||
Net investment income | 262 | 7 | 6 | 139 | 79 | 66 | 3 | 562 | |||||||||||||||||||||||
Other (income) expense | 1 | — | 1 | (4 | ) | — | (7 | ) | (29 | ) | (38 | ) | |||||||||||||||||||
Segment income (loss) | 479 | 87 | 28 | 321 | 154 | 78 | (62 | ) | 1,085 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | 126 | 126 | |||||||||||||||||||||||||||||
Interest expense | 71 | 71 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 55 | 55 | |||||||||||||||||||||||||||||
Income tax expense | 143 | 143 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (205 | ) | $ | 942 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Six Months Ended | |||||||||||||||||||||||||||||||
June 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 5,547 | $ | 2,102 | $ | 439 | $ | 4,072 | $ | 431 | $ | 1,043 | $ | — | $ | 13,634 | |||||||||||||||
Net premiums earned | 6,044 | 2,164 | 350 | 4,048 | 387 | 1,009 | — | 14,002 | |||||||||||||||||||||||
Losses and loss expenses | 3,718 | 1,322 | 254 | 2,110 | 176 | 324 | 24 | 7,928 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 272 | — | 272 | |||||||||||||||||||||||
Policy acquisition costs | 1,027 | 518 | 29 | 1,040 | 100 | 259 | — | 2,973 | |||||||||||||||||||||||
Administrative expenses | 565 | 186 | (2 | ) | 540 | 28 | 149 | 135 | 1,601 | ||||||||||||||||||||||
Underwriting income (loss) | 734 | 138 | 69 | 358 | 83 | 5 | (159 | ) | 1,228 | ||||||||||||||||||||||
Net investment income (loss) | 894 | 102 | 10 | 293 | 132 | 136 | (185 | ) | 1,382 | ||||||||||||||||||||||
Other (income) expense | (9 | ) | 4 | — | (10 | ) | (3 | ) | 6 | 11 | (1 | ) | |||||||||||||||||||
Segment income (loss) | 1,637 | 236 | 79 | 661 | 218 | 135 | (355 | ) | 2,611 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | (610 | ) | (610 | ) | |||||||||||||||||||||||||||
Interest expense | 299 | 299 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 12 | 12 | |||||||||||||||||||||||||||||
Chubb integration expenses | 246 | 246 | |||||||||||||||||||||||||||||
Income tax expense | 279 | 279 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (1,801 | ) | $ | 1,165 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Six Months Ended | |||||||||||||||||||||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 2,725 | $ | 680 | $ | 467 | $ | 3,463 | $ | 534 | $ | 991 | $ | — | $ | 8,860 | |||||||||||||||
Net premiums earned | 2,799 | 415 | 385 | 3,281 | 446 | 961 | — | 8,287 | |||||||||||||||||||||||
Losses and loss expenses | 1,831 | 267 | 293 | 1,630 | 171 | 289 | 58 | 4,539 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 295 | — | 295 | |||||||||||||||||||||||
Policy acquisition costs | 261 | 30 | 19 | 785 | 114 | 225 | — | 1,434 | |||||||||||||||||||||||
Administrative expenses | 305 | 53 | 3 | 510 | 25 | 147 | 89 | 1,132 | |||||||||||||||||||||||
Underwriting income (loss) | 402 | 65 | 70 | 356 | 136 | 5 | (147 | ) | 887 | ||||||||||||||||||||||
Net investment income | 520 | 12 | 12 | 277 | 154 | 132 | 6 | 1,113 | |||||||||||||||||||||||
Other (income) expense | (2 | ) | — | 2 | (6 | ) | (1 | ) | (16 | ) | (50 | ) | (73 | ) | |||||||||||||||||
Segment income (loss) | 924 | 77 | 80 | 639 | 291 | 153 | (91 | ) | 2,073 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | 37 | 37 | |||||||||||||||||||||||||||||
Interest expense | 139 | 139 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 85 | 85 | |||||||||||||||||||||||||||||
Income tax expense | 263 | 263 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (541 | ) | $ | 1,623 |
|
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | 27 | $ | 618 | $ | 99,201 | $ | — | $ | 99,846 | |||||||||
Cash (1) | 1 | 207 | 1,825 | (1,022 | ) | 1,011 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 12,095 | (3,563 | ) | 8,532 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 23,071 | (9,836 | ) | 13,235 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,185 | (986 | ) | 199 | |||||||||||||
Value of business acquired | — | — | 381 | — | 381 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,923 | — | 22,923 | ||||||||||||||
Investments in subsidiaries | 37,011 | 49,412 | — | (86,423 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 11,179 | — | — | (11,179 | ) | — | |||||||||||||
Other assets | 7 | 522 | 17,962 | (4,415 | ) | 14,076 | |||||||||||||
Total assets | $ | 48,225 | $ | 50,759 | $ | 178,643 | $ | (117,424 | ) | $ | 160,203 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 70,026 | $ | (9,207 | ) | $ | 60,819 | ||||||||
Unearned premiums | — | — | 18,999 | (3,770 | ) | 15,229 | |||||||||||||
Future policy benefits | — | — | 5,961 | (986 | ) | 4,975 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 11,036 | 143 | (11,179 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 776 | 246 | — | (1,022 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,405 | — | 1,405 | ||||||||||||||
Short-term debt | — | 500 | — | — | 500 | ||||||||||||||
Long-term debt | — | 12,620 | 11 | — | 12,631 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 223 | 1,608 | 20,116 | (4,837 | ) | 17,110 | |||||||||||||
Total liabilities | 999 | 26,318 | 116,661 | (31,001 | ) | 112,977 | |||||||||||||
Total shareholders’ equity | 47,226 | 24,441 | 61,982 | (86,423 | ) | 47,226 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 48,225 | $ | 50,759 | $ | 178,643 | $ | (117,424 | ) | $ | 160,203 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At June 30, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | 28 | $ | 7,839 | $ | 58,384 | $ | — | $ | 66,251 | |||||||||
Cash (1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 6,075 | (752 | ) | 5,323 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 20,124 | (8,738 | ) | 11,386 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,129 | (942 | ) | 187 | |||||||||||||
Value of business acquired | — | — | 395 | — | 395 | ||||||||||||||
Goodwill and other intangible assets | — | — | 5,683 | — | 5,683 | ||||||||||||||
Investments in subsidiaries | 29,612 | 18,386 | — | (47,998 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 644 | 1,800 | — | (2,444 | ) | — | |||||||||||||
Other assets | 8 | 457 | 14,434 | (3,593 | ) | 11,306 | |||||||||||||
Total assets | $ | 30,293 | $ | 28,484 | $ | 108,967 | $ | (65,438 | ) | $ | 102,306 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 45,490 | $ | (8,187 | ) | $ | 37,303 | ||||||||
Unearned premiums | — | — | 10,243 | (1,804 | ) | 8,439 | |||||||||||||
Future policy benefits | — | — | 5,749 | (942 | ) | 4,807 | |||||||||||||
Due to subsidiaries and affiliates, net | — | — | 2,444 | (2,444 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 882 | 89 | — | (971 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,404 | — | 1,404 | ||||||||||||||
Long-term debt | — | 9,378 | 11 | — | 9,389 | ||||||||||||||
Trust preferred securities | — | 307 | — | — | 307 | ||||||||||||||
Other liabilities | 276 | 1,422 | 12,916 | (3,092 | ) | 11,522 | |||||||||||||
Total liabilities | 1,158 | 11,196 | 78,257 | (17,440 | ) | 73,171 | |||||||||||||
Total shareholders’ equity | 29,135 | 17,288 | 30,710 | (47,998 | ) | 29,135 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 30,293 | $ | 28,484 | $ | 108,967 | $ | (65,438 | ) | $ | 102,306 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
For the Three Months Ended June 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 7,639 | $ | — | $ | 7,639 | |||||||||
Net premiums earned | — | — | 7,405 | — | 7,405 | ||||||||||||||
Net investment income | 1 | 3 | 704 | — | 708 | ||||||||||||||
Equity in earnings of subsidiaries | 664 | 549 | — | (1,213 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (1 | ) | (1 | ) | (214 | ) | — | (216 | ) | ||||||||||
Losses and loss expenses | — | — | 4,254 | — | 4,254 | ||||||||||||||
Policy benefits | — | — | 146 | — | 146 | ||||||||||||||
Policy acquisition costs and administrative expenses | 16 | 96 | 2,277 | — | 2,389 | ||||||||||||||
Interest (income) expense | (93 | ) | 233 | 13 | — | 153 | |||||||||||||
Other (income) expense | (4 | ) | 10 | (35 | ) | — | (29 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 5 | — | 5 | ||||||||||||||
Chubb integration expenses | 14 | (97 | ) | 181 | — | 98 | |||||||||||||
Income tax expense (benefit) | 5 | (37 | ) | 187 | — | 155 | |||||||||||||
Net income | $ | 726 | $ | 346 | $ | 867 | $ | (1,213 | ) | $ | 726 | ||||||||
Comprehensive income | $ | 1,540 | $ | 1,004 | $ | 1,681 | $ | (2,685 | ) | $ | 1,540 |
For the Three Months Ended June 30, 2015 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 4,784 | $ | — | $ | 4,784 | |||||||||
Net premiums earned | — | — | 4,360 | — | 4,360 | ||||||||||||||
Net investment income | — | — | 562 | — | 562 | ||||||||||||||
Equity in earnings of subsidiaries | 901 | 296 | — | (1,197 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (2 | ) | 128 | — | 126 | |||||||||||||
Losses and loss expenses | — | — | 2,417 | — | 2,417 | ||||||||||||||
Policy benefits | — | — | 153 | — | 153 | ||||||||||||||
Policy acquisition costs and administrative expenses | 18 | 7 | 1,280 | — | 1,305 | ||||||||||||||
Interest (income) expense | (7 | ) | 69 | 9 | — | 71 | |||||||||||||
Other (income) expense | (57 | ) | (4 | ) | 23 | — | (38 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 55 | — | 55 | ||||||||||||||
Income tax expense (benefit) | 5 | (27 | ) | 165 | — | 143 | |||||||||||||
Net income | $ | 942 | $ | 249 | $ | 948 | $ | (1,197 | ) | $ | 942 | ||||||||
Comprehensive income (loss) | $ | 397 | $ | (91 | ) | $ | 403 | $ | (312 | ) | $ | 397 |
Six Months Ended June 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 13,634 | $ | — | $ | 13,634 | |||||||||
Net premiums earned | — | — | 14,002 | — | 14,002 | ||||||||||||||
Net investment income | 2 | 7 | 1,373 | — | 1,382 | ||||||||||||||
Equity in earnings of subsidiaries | 1,039 | 1,055 | — | (2,094 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (1 | ) | (1 | ) | (608 | ) | — | (610 | ) | ||||||||||
Losses and loss expenses | — | — | 7,928 | — | 7,928 | ||||||||||||||
Policy benefits | — | — | 272 | — | 272 | ||||||||||||||
Policy acquisition costs and administrative expenses | 33 | 132 | 4,409 | — | 4,574 | ||||||||||||||
Interest (income) expense | (173 | ) | 448 | 24 | — | 299 | |||||||||||||
Other (income) expense | (13 | ) | 20 | (8 | ) | — | (1 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 12 | — | 12 | ||||||||||||||
Chubb integration expenses | 17 | 40 | 189 | — | 246 | ||||||||||||||
Income tax expense (benefit) | 11 | (187 | ) | 455 | — | 279 | |||||||||||||
Net income | $ | 1,165 | $ | 608 | $ | 1,486 | $ | (2,094 | ) | $ | 1,165 | ||||||||
Comprehensive income | $ | 3,081 | $ | 2,060 | $ | 3,402 | $ | (5,462 | ) | $ | 3,081 |
Six Months Ended June 30, 2015 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 8,860 | $ | — | $ | 8,860 | |||||||||
Net premiums earned | — | — | 8,287 | — | 8,287 | ||||||||||||||
Net investment income | 1 | 1 | 1,111 | — | 1,113 | ||||||||||||||
Equity in earnings of subsidiaries | 1,549 | 500 | — | (2,049 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (2 | ) | 39 | — | 37 | |||||||||||||
Losses and loss expenses | — | — | 4,539 | — | 4,539 | ||||||||||||||
Policy benefits | — | — | 295 | — | 295 | ||||||||||||||
Policy acquisition costs and administrative expenses | 32 | 13 | 2,521 | — | 2,566 | ||||||||||||||
Interest (income) expense | (15 | ) | 138 | 16 | — | 139 | |||||||||||||
Other (income) expense | (98 | ) | (7 | ) | 32 | — | (73 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 85 | — | 85 | ||||||||||||||
Income tax expense (benefit) | 8 | (53 | ) | 308 | — | 263 | |||||||||||||
Net income | $ | 1,623 | $ | 408 | $ | 1,641 | $ | (2,049 | ) | $ | 1,623 | ||||||||
Comprehensive income (loss) | $ | 1,039 | $ | (67 | ) | $ | 1,057 | $ | (990 | ) | $ | 1,039 |
Six Months Ended June 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from operating activities | $ | 3,213 | $ | 4,050 | $ | 2,262 | $ | (7,372 | ) | $ | 2,153 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (83 | ) | (16,994 | ) | — | (17,077 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (121 | ) | — | (121 | ) | ||||||||||||
Purchases of equity securities | — | — | (78 | ) | — | (78 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | — | 11,868 | — | 11,868 | ||||||||||||||
Sales of equity securities | — | — | 932 | — | 932 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | — | 3,910 | — | 3,910 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 443 | — | 443 | ||||||||||||||
Net change in short-term investments | — | 7,829 | 3,882 | — | 11,711 | ||||||||||||||
Net derivative instruments settlements | — | (10 | ) | (83 | ) | — | (93 | ) | |||||||||||
Acquisition of subsidiaries (net of cash acquired of $71) | — | (14,282 | ) | 34 | — | (14,248 | ) | ||||||||||||
Capital contribution | (2,330 | ) | — | (2,330 | ) | 4,660 | — | ||||||||||||
Other | — | (3 | ) | 84 | — | 81 | |||||||||||||
Net cash flows (used for) from investing activities | (2,330 | ) | (6,549 | ) | 1,547 | 4,660 | (2,672 | ) | |||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (530 | ) | — | — | — | (530 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 904 | — | 904 | ||||||||||||||
Repayment of repurchase agreements | — | — | (902 | ) | — | (902 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 92 | — | 92 | ||||||||||||||
Dividend to parent company | — | — | (7,372 | ) | 7,372 | — | |||||||||||||
Advances (to) from affiliates | (247 | ) | 221 | 26 | — | — | |||||||||||||
Capital contribution | — | 2,330 | 2,330 | (4,660 | ) | — | |||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | (106 | ) | 157 | — | (51 | ) | — | ||||||||||||
Policyholder contract deposits | — | — | 274 | — | 274 | ||||||||||||||
Policyholder contract withdrawals | — | — | (103 | ) | — | (103 | ) | ||||||||||||
Other | — | (4 | ) | — | — | (4 | ) | ||||||||||||
Net cash flows (used for) from financing activities | (883 | ) | 2,704 | (4,751 | ) | 2,661 | (269 | ) | |||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 24 | — | 24 | ||||||||||||||
Net increase (decrease) in cash | — | 205 | (918 | ) | (51 | ) | (764 | ) | |||||||||||
Cash – beginning of period(1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Cash – end of period(1) | $ | 1 | $ | 207 | $ | 1,825 | $ | (1,022 | ) | $ | 1,011 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At June 30, 2016 and December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
Six Months Ended June 30, 2015 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from (used for) operating activities | $ | 65 | $ | (35 | ) | $ | 1,861 | $ | — | $ | 1,891 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | — | (9,210 | ) | — | (9,210 | ) | ||||||||||||
Purchases of fixed maturities held to maturity | — | — | (24 | ) | — | (24 | ) | ||||||||||||
Purchases of equity securities | — | — | (70 | ) | — | (70 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | — | 3,642 | — | 3,642 | ||||||||||||||
Sales of equity securities | — | — | 102 | — | 102 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | — | 3,691 | — | 3,691 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 470 | — | 470 | ||||||||||||||
Net change in short-term investments | — | 190 | 38 | — | 228 | ||||||||||||||
Net derivative instruments settlements | — | (9 | ) | (24 | ) | — | (33 | ) | |||||||||||
Acquisition of subsidiaries (net of cash acquired of $620) | — | — | 255 | — | 255 | ||||||||||||||
Other | — | (2 | ) | (69 | ) | — | (71 | ) | |||||||||||
Net cash flows from (used for) investing activities | — | 179 | (1,199 | ) | — | (1,020 | ) | ||||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (427 | ) | — | — | — | (427 | ) | ||||||||||||
Common Shares repurchased | — | — | (750 | ) | — | (750 | ) | ||||||||||||
Proceeds from issuance of long-term debt | — | 800 | — | — | 800 | ||||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 1,327 | — | 1,327 | ||||||||||||||
Repayment of long-term debt | — | (450 | ) | — | — | (450 | ) | ||||||||||||
Repayment of repurchase agreements | — | — | (1,327 | ) | — | (1,327 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 46 | — | 46 | ||||||||||||||
Advances (to) from affiliates | 223 | (214 | ) | (9 | ) | — | — | ||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | 140 | (272 | ) | — | 132 | — | |||||||||||||
Policyholder contract deposits | — | — | 235 | — | 235 | ||||||||||||||
Policyholder contract withdrawals | — | — | (107 | ) | — | (107 | ) | ||||||||||||
Other | — | (6 | ) | — | — | (6 | ) | ||||||||||||
Net cash flows used for financing activities | (64 | ) | (142 | ) | (585 | ) | 132 | (659 | ) | ||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | (77 | ) | — | (77 | ) | ||||||||||||
Net increase in cash | 1 | 2 | — | 132 | 135 | ||||||||||||||
Cash – beginning of period(1) | — | 1 | 1,209 | (555 | ) | 655 | |||||||||||||
Cash – end of period(1) | $ | 1 | $ | 3 | $ | 1,209 | $ | (423 | ) | $ | 790 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At June 30, 2015 and December 31, 2014, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
|
|
(in millions, except per share data) | |||
Purchase consideration | |||
Chubb Limited common shares | |||
Chubb Corp common shares outstanding | 228 | ||
Per share exchange ratio | 0.6019 | ||
Common shares issued by Chubb Limited | 137 | ||
Common share price of Chubb Limited at January 14, 2016 | $ | 111.02 | |
Fair value of common shares issued by Chubb Limited to common shareholders of Chubb Corp | $ | 15,204 | |
Cash consideration | |||
Chubb Corp common shares outstanding | 228 | ||
Agreed cash price per share paid to common shareholders of Chubb Corp | $ | 62.93 | |
Cash consideration paid by Chubb Limited to common shareholders of Chubb Corp | $ | 14,319 | |
Stock-based awards | |||
Fair value of equity awards issued (1) | $ | 323 | |
Fair value of purchase consideration | $ | 29,846 | |
Preliminary estimate of assets acquired and (liabilities) assumed | |||
Cash | $ | 71 | |
Investments | 42,967 | ||
Accrued investment income | 337 | ||
Insurance and reinsurance balances receivable | 2,981 | ||
Reinsurance recoverable on losses and loss expenses | 1,650 | ||
Indefinite lived intangible assets | 2,860 | ||
Finite lived intangible assets | 4,795 | ||
Prepaid reinsurance premiums | 280 | ||
Other assets | 863 | ||
Unpaid losses and loss expenses | (22,906 | ) | |
Unearned premium | (7,033 | ) | |
Insurance and reinsurance balances payable | (511 | ) | |
Accounts payable, accrued expenses, and other liabilities | (1,935 | ) | |
Deferred tax liabilities | (1,334 | ) | |
Long-term debt | (3,765 | ) | |
Total identifiable net assets acquired | 19,320 | ||
Goodwill | 10,526 | ||
Purchase price | $ | 29,846 |
(1) | The estimated fair value of the replacement equity awards was $525 million, of which $323 million was attributed to service periods prior to the acquisition and was included in the purchase consideration. Refer to Note 10 for further information on these replacement equity awards. |
(in millions of U.S. dollars) | Three Months Ended June 30, 2016 | January 14, 2016 to June 30, 2016 | |||||
Total revenues | $ | 2,745 | $ | 5,232 | |||
Net income | $ | 326 | $ | 581 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | ||||||||||||||
(in millions of U.S. dollars, except per share data) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Total revenues | $ | 7,915 | $ | 8,378 | $ | 15,237 | $ | 16,073 | |||||||
Net income | $ | 712 | $ | 1,199 | $ | 1,246 | $ | 2,158 | |||||||
Earnings per share | |||||||||||||||
Basic earnings per share | $ | 1.52 | $ | 2.57 | $ | 2.67 | $ | 4.62 | |||||||
Diluted earnings per share | $ | 1.51 | $ | 2.55 | $ | 2.65 | $ | 4.57 |
|
June 30, 2016 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,595 | $ | 103 | $ | — | $ | 2,698 | $ | — | |||||||||
Foreign | 21,633 | 916 | (69 | ) | 22,480 | (13 | ) | ||||||||||||
Corporate securities | 21,714 | 846 | (125 | ) | 22,435 | (16 | ) | ||||||||||||
Mortgage-backed securities | 12,369 | 400 | (5 | ) | 12,764 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 19,125 | 454 | (5 | ) | 19,574 | — | |||||||||||||
$ | 77,436 | $ | 2,719 | $ | (204 | ) | $ | 79,951 | $ | (30 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 686 | $ | 30 | $ | — | $ | 716 | $ | — | |||||||||
Foreign | 730 | 44 | (1 | ) | 773 | — | |||||||||||||
Corporate securities | 2,882 | 137 | (4 | ) | 3,015 | — | |||||||||||||
Mortgage-backed securities | 1,600 | 77 | (1 | ) | 1,676 | — | |||||||||||||
States, municipalities, and political subdivisions | 5,192 | 209 | — | 5,401 | — | ||||||||||||||
$ | 11,090 | $ | 497 | $ | (6 | ) | $ | 11,581 | $ | — |
December 31, 2015 | Amortized Cost | Gross Unrealized Appreciation | Gross Unrealized Depreciation | Fair Value | OTTI Recognized in AOCI | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Available for sale | |||||||||||||||||||
U.S. Treasury and agency | $ | 2,481 | $ | 52 | $ | (5 | ) | $ | 2,528 | $ | — | ||||||||
Foreign | 13,190 | 468 | (213 | ) | 13,445 | (13 | ) | ||||||||||||
Corporate securities | 15,028 | 355 | (454 | ) | 14,929 | (28 | ) | ||||||||||||
Mortgage-backed securities | 9,827 | 183 | (52 | ) | 9,958 | (1 | ) | ||||||||||||
States, municipalities, and political subdivisions | 2,623 | 110 | (6 | ) | 2,727 | — | |||||||||||||
$ | 43,149 | $ | 1,168 | $ | (730 | ) | $ | 43,587 | $ | (42 | ) | ||||||||
Held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 733 | $ | 13 | $ | (1 | ) | $ | 745 | $ | — | ||||||||
Foreign | 763 | 30 | (8 | ) | 785 | — | |||||||||||||
Corporate securities | 3,054 | 57 | (55 | ) | 3,056 | — | |||||||||||||
Mortgage-backed securities | 1,707 | 38 | (2 | ) | 1,743 | — | |||||||||||||
States, municipalities, and political subdivisions | 2,173 | 52 | (2 | ) | 2,223 | — | |||||||||||||
$ | 8,430 | $ | 190 | $ | (68 | ) | $ | 8,552 | $ | — |
June 30 | December 31 | ||||||||||||||
2016 | 2015 | ||||||||||||||
(in millions of U.S. dollars) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||
Available for sale | |||||||||||||||
Due in 1 year or less | $ | 3,485 | $ | 3,501 | $ | 1,856 | $ | 1,865 | |||||||
Due after 1 year through 5 years | 25,540 | 26,174 | 14,936 | 15,104 | |||||||||||
Due after 5 years through 10 years | 25,905 | 26,685 | 12,258 | 12,173 | |||||||||||
Due after 10 years | 10,137 | 10,827 | 4,272 | 4,487 | |||||||||||
65,067 | 67,187 | 33,322 | 33,629 | ||||||||||||
Mortgage-backed securities | 12,369 | 12,764 | 9,827 | 9,958 | |||||||||||
$ | 77,436 | $ | 79,951 | $ | 43,149 | $ | 43,587 | ||||||||
Held to maturity | |||||||||||||||
Due in 1 year or less | $ | 368 | $ | 372 | $ | 492 | $ | 495 | |||||||
Due after 1 year through 5 years | 2,614 | 2,716 | 2,443 | 2,517 | |||||||||||
Due after 5 years through 10 years | 2,942 | 3,063 | 2,292 | 2,313 | |||||||||||
Due after 10 years | 3,566 | 3,754 | 1,496 | 1,484 | |||||||||||
9,490 | 9,905 | 6,723 | 6,809 | ||||||||||||
Mortgage-backed securities | 1,600 | 1,676 | 1,707 | 1,743 | |||||||||||
$ | 11,090 | $ | 11,581 | $ | 8,430 | $ | 8,552 |
June 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2016 | 2015 | |||||
Cost | $ | 703 | $ | 441 | |||
Gross unrealized appreciation | 103 | 74 | |||||
Gross unrealized depreciation | (19 | ) | (18 | ) | |||
Fair value | $ | 787 | $ | 497 |
Three Months Ended | Six Months Ended | |||||||||||||
June 30 | June 30 | |||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Fixed maturities: | ||||||||||||||
OTTI on fixed maturities, gross | $ | (11 | ) | $ | (13 | ) | $ | (78 | ) | $ | (26 | ) | ||
OTTI on fixed maturities recognized in OCI (pre-tax) | — | 6 | 8 | 6 | ||||||||||
OTTI on fixed maturities, net | (11 | ) | (7 | ) | (70 | ) | (20 | ) | ||||||
Gross realized gains excluding OTTI | 37 | 28 | 102 | 72 | ||||||||||
Gross realized losses excluding OTTI | (19 | ) | (16 | ) | (215 | ) | (51 | ) | ||||||
Total fixed maturities | 7 | 5 | (183 | ) | 1 | |||||||||
Equity securities: | ||||||||||||||
OTTI on equity securities | (5 | ) | (1 | ) | (6 | ) | (1 | ) | ||||||
Gross realized gains excluding OTTI | 4 | 30 | 44 | 33 | ||||||||||
Gross realized losses excluding OTTI | (4 | ) | — | (5 | ) | (2 | ) | |||||||
Total equity securities | (5 | ) | 29 | 33 | 30 | |||||||||
OTTI on other investments | — | — | (3 | ) | — | |||||||||
Foreign exchange gains (losses) | (22 | ) | (40 | ) | 17 | (71 | ) | |||||||
Investment and embedded derivative instruments | (47 | ) | 27 | (86 | ) | 28 | ||||||||
Fair value adjustments on insurance derivative | (131 | ) | 104 | (359 | ) | 59 | ||||||||
S&P put options and futures | (28 | ) | (2 | ) | (43 | ) | (14 | ) | ||||||
Other derivative instruments | — | (1 | ) | (2 | ) | (1 | ) | |||||||
Other | 10 | 4 | 16 | 5 | ||||||||||
Net realized gains (losses) | $ | (216 | ) | $ | 126 | $ | (610 | ) | $ | 37 |
Three Months Ended | Six Months Ended | |||||||||||||
June 30 | June 30 | |||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Balance of credit losses related to securities still held – beginning of period | $ | 57 | $ | 22 | $ | 53 | $ | 28 | ||||||
Additions where no OTTI was previously recorded | 1 | 4 | 12 | 7 | ||||||||||
Additions where an OTTI was previously recorded | 6 | 1 | 12 | 2 | ||||||||||
Reductions for securities sold during the period | (13 | ) | (4 | ) | (26 | ) | (14 | ) | ||||||
Balance of credit losses related to securities still held – end of period | $ | 51 | $ | 23 | $ | 51 | $ | 23 |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
June 30, 2016 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
Foreign | $ | 2,266 | $ | (27 | ) | $ | 673 | $ | (43 | ) | $ | 2,939 | $ | (70 | ) | ||||||||
Corporate securities | 2,855 | (61 | ) | 1,047 | (68 | ) | 3,902 | (129 | ) | ||||||||||||||
Mortgage-backed securities | 481 | (3 | ) | 414 | (3 | ) | 895 | (6 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 1,308 | (4 | ) | 60 | (1 | ) | 1,368 | (5 | ) | ||||||||||||||
Total fixed maturities | 6,910 | (95 | ) | 2,194 | (115 | ) | 9,104 | (210 | ) | ||||||||||||||
Equity securities | 186 | (19 | ) | — | — | 186 | (19 | ) | |||||||||||||||
Other investments | 280 | (27 | ) | — | — | 280 | (27 | ) | |||||||||||||||
Total | $ | 7,376 | $ | (141 | ) | $ | 2,194 | $ | (115 | ) | $ | 9,570 | $ | (256 | ) |
0 – 12 Months | Over 12 Months | Total | |||||||||||||||||||||
December 31, 2015 | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
U.S. Treasury and agency | $ | 996 | $ | (5 | ) | $ | 153 | $ | (1 | ) | $ | 1,149 | $ | (6 | ) | ||||||||
Foreign | 3,953 | (148 | ) | 436 | (73 | ) | 4,389 | (221 | ) | ||||||||||||||
Corporate securities | 7,518 | (371 | ) | 738 | (138 | ) | 8,256 | (509 | ) | ||||||||||||||
Mortgage-backed securities | 3,399 | (42 | ) | 516 | (12 | ) | 3,915 | (54 | ) | ||||||||||||||
States, municipalities, and political subdivisions | 556 | (6 | ) | 42 | (2 | ) | 598 | (8 | ) | ||||||||||||||
Total fixed maturities | 16,422 | (572 | ) | 1,885 | (226 | ) | 18,307 | (798 | ) | ||||||||||||||
Equity securities | 131 | (18 | ) | — | — | 131 | (18 | ) | |||||||||||||||
Other investments | 210 | (11 | ) | — | — | 210 | (11 | ) | |||||||||||||||
Total | $ | 16,763 | $ | (601 | ) | $ | 1,885 | $ | (226 | ) | $ | 18,648 | $ | (827 | ) |
June 30 | December 31 | ||||||
(in millions of U.S. dollars) | 2016 | 2015 | |||||
Trust funds | $ | 12,271 | $ | 11,862 | |||
Deposits with non-U.S. regulatory authorities | 2,340 | 2,075 | |||||
Deposits with U.S. regulatory authorities | 2,241 | 1,242 | |||||
Assets pledged under repurchase agreements | 1,457 | 1,459 | |||||
Other pledged assets | 409 | 392 | |||||
$ | 18,718 | $ | 17,030 |
|
June 30, 2016 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 2,155 | $ | 543 | $ | — | $ | 2,698 | |||||||
Foreign | — | 22,393 | 87 | 22,480 | |||||||||||
Corporate securities | — | 22,154 | 281 | 22,435 | |||||||||||
Mortgage-backed securities | — | 12,715 | 49 | 12,764 | |||||||||||
States, municipalities, and political subdivisions | — | 19,574 | — | 19,574 | |||||||||||
2,155 | 77,379 | 417 | 79,951 | ||||||||||||
Equity securities | 750 | — | 37 | 787 | |||||||||||
Short-term investments | 2,321 | 1,260 | 50 | 3,631 | |||||||||||
Other investments (1) | 369 | 240 | 216 | 825 | |||||||||||
Securities lending collateral | — | 1,142 | — | 1,142 | |||||||||||
Investment derivative instruments | 18 | — | — | 18 | |||||||||||
Other derivative instruments | 7 | — | — | 7 | |||||||||||
Separate account assets | 1,592 | 95 | — | 1,687 | |||||||||||
Total assets measured at fair value (1) | $ | 7,212 | $ | 80,116 | $ | 720 | $ | 88,048 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 71 | $ | — | $ | — | $ | 71 | |||||||
Other derivative instruments | 4 | — | 10 | 14 | |||||||||||
GLB (2) | — | — | 971 | 971 | |||||||||||
Total liabilities measured at fair value | $ | 75 | $ | — | $ | 981 | $ | 1,056 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $3,537 million and other investments of $25 million at June 30, 2016 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
December 31, 2015 | Level 1 | Level 2 | Level 3 | Total | |||||||||||
(in millions of U.S. dollars) | |||||||||||||||
Assets: | |||||||||||||||
Fixed maturities available for sale | |||||||||||||||
U.S. Treasury and agency | $ | 1,712 | $ | 816 | $ | — | $ | 2,528 | |||||||
Foreign | — | 13,388 | 57 | 13,445 | |||||||||||
Corporate securities | — | 14,755 | 174 | 14,929 | |||||||||||
Mortgage-backed securities | — | 9,905 | 53 | 9,958 | |||||||||||
States, municipalities, and political subdivisions | — | 2,727 | — | 2,727 | |||||||||||
1,712 | 41,591 | 284 | 43,587 | ||||||||||||
Equity securities | 481 | — | 16 | 497 | |||||||||||
Short-term investments | 7,171 | 3,275 | — | 10,446 | |||||||||||
Other investments (1) | 347 | 230 | 212 | 789 | |||||||||||
Securities lending collateral | — | 1,046 | — | 1,046 | |||||||||||
Investment derivative instruments | 12 | — | — | 12 | |||||||||||
Separate account assets | 1,464 | 88 | — | 1,552 | |||||||||||
Total assets measured at fair value (1) | $ | 11,187 | $ | 46,230 | $ | 512 | $ | 57,929 | |||||||
Liabilities: | |||||||||||||||
Investment derivative instruments | $ | 13 | $ | — | $ | — | $ | 13 | |||||||
Other derivative instruments | 4 | — | 6 | 10 | |||||||||||
GLB (2) | — | — | 609 | 609 | |||||||||||
Total liabilities measured at fair value | $ | 17 | $ | — | $ | 615 | $ | 632 |
(1) | Excluded from the table above are partially-owned investments, investment funds, and limited partnerships of $2,477 million and other investments of $25 million at December 31, 2015 measured using NAV as a practical expedient. |
(2) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
June 30 | December 31 | ||||||||||||||||
Expected Liquidation Period of Underlying Assets | 2016 | 2015 | |||||||||||||||
(in millions of U.S. dollars) | Fair Value | Maximum Future Funding Commitments | Fair Value | Maximum Future Funding Commitments | |||||||||||||
Financial | 5 to 9 Years | $ | 571 | $ | 201 | $ | 300 | $ | 105 | ||||||||
Real Assets | 3 to 7 Years | 520 | 304 | 474 | 140 | ||||||||||||
Distressed | 5 to 9 Years | 456 | 200 | 261 | 218 | ||||||||||||
Private Credit | 3 to 7 Years | 262 | 335 | 265 | 209 | ||||||||||||
Traditional | 3 to 9 Years | 1,451 | 1,054 | 895 | 152 | ||||||||||||
Vintage | 1 to 2 Years | 34 | 14 | 13 | — | ||||||||||||
Investment funds | Not Applicable | 243 | — | 269 | — | ||||||||||||
$ | 3,537 | $ | 2,108 | $ | 2,477 | $ | 824 |
(in millions of U.S. dollars, except for percentages) | Fair Value | Valuation Technique | Significant Unobservable Inputs | Ranges | |||||||||
June 30, 2016 | December 31, 2015 | ||||||||||||
GLB(1) | $ | 971 | $ | 609 | Actuarial model | Lapse rate | 1% – 30% | ||||||
Annuitization rate | 0% – 55% |
(1) | Discussion of the most significant inputs used in the fair value measurement of GLB and the sensitivity of those assumptions is included within Note 4 a) Guaranteed living benefits. |
Assets | Liabilities | |||||||||||||||||||||||||||
Six Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | ||||||||||||||||||||||
June 30, 2016 | Foreign | Corporate securities | MBS | |||||||||||||||||||||||||
(in millions of U.S. dollars) | ||||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 57 | $ | 174 | $ | 53 | $ | 16 | $ | — | $ | 212 | $ | 6 | $ | 609 | ||||||||||||
Transfers into Level 3 | 9 | 18 | — | — | — | — | — | — | ||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | — | — | — | — | — | |||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 9 | 11 | — | (1 | ) | — | — | — | — | |||||||||||||||||||
Net Realized Gains/Losses | (6 | ) | (8 | ) | — | 1 | — | — | 2 | 362 | ||||||||||||||||||
Purchases (2) | 32 | 124 | 1 | 23 | 50 | 14 | 2 | — | ||||||||||||||||||||
Sales | (8 | ) | (30 | ) | (5 | ) | (2 | ) | — | — | — | — | ||||||||||||||||
Settlements | (4 | ) | (8 | ) | — | — | — | (10 | ) | — | — | |||||||||||||||||
Balance–End of Period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | ||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (5 | ) | $ | (7 | ) | $ | — | $ | — | $ | — | $ | — | $ | 2 | $ | 362 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
(2) | Includes acquired invested assets as a result of the Chubb Corp acquisition. |
Assets | Liabilities | ||||||||||||||||||||||||||
Six Months Ended | Available-for-Sale Debt Securities | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
June 30, 2015 | Foreign | Corporate securities | MBS | Equity securities | |||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 22 | $ | 187 | $ | 15 | $ | 2 | $ | 204 | $ | 4 | $ | 406 | |||||||||||||
Transfers into Level 3 | 28 | 13 | — | — | — | — | — | ||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (2 | ) | — | — | — | — | — | — | |||||||||||||||||||
Net Realized Gains/Losses | — | (3 | ) | — | (1 | ) | — | (1 | ) | (59 | ) | ||||||||||||||||
Purchases | 9 | 16 | 41 | 1 | 16 | — | — | ||||||||||||||||||||
Sales | (1 | ) | (5 | ) | — | — | — | — | — | ||||||||||||||||||
Settlements | — | (41 | ) | (1 | ) | — | (6 | ) | — | — | |||||||||||||||||
Balance–End of Period | $ | 56 | $ | 167 | $ | 55 | $ | 2 | $ | 214 | $ | 3 | $ | 347 | |||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | (2 | ) | $ | — | $ | (1 | ) | $ | — | $ | (1 | ) | $ | (59 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. The liability for GLB reinsurance was $615 million at June 30, 2015, and $663 million at December 31, 2014, which includes a fair value derivative adjustment of $347 million and $406 million, respectively. |
Assets | Liabilities | ||||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Short-term investments | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
June 30, 2016 | Foreign | Corporate securities | MBS | ||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 62 | $ | 261 | $ | 48 | $ | 29 | $ | — | $ | 211 | $ | 10 | $ | 839 | |||||||||||||
Transfers into Level 3 | 3 | 2 | — | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | 3 | 9 | — | (1 | ) | — | — | — | — | ||||||||||||||||||||
Net Realized Gains/Losses | (1 | ) | (2 | ) | — | 1 | — | — | — | 132 | |||||||||||||||||||
Purchases | 27 | 31 | 1 | 10 | 50 | 8 | — | — | |||||||||||||||||||||
Sales | (7 | ) | (16 | ) | — | (2 | ) | — | — | — | — | ||||||||||||||||||
Settlements | — | (4 | ) | — | — | — | (3 | ) | — | — | |||||||||||||||||||
Balance–End of Period | $ | 87 | $ | 281 | $ | 49 | $ | 37 | $ | 50 | $ | 216 | $ | 10 | $ | 971 | |||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | (1 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 132 |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. Refer to Note 5 for additional information. |
Assets | Liabilities | |||||||||||||||||||||||||||
Three Months Ended | Available-for-Sale Debt Securities | Equity securities | Other investments | Other derivative instruments | GLB(1) | |||||||||||||||||||||||
June 30, 2015 | Foreign | Corporate securities | MBS | |||||||||||||||||||||||||
(in millions of U.S. dollars) | ||||||||||||||||||||||||||||
Balance–Beginning of Period | $ | 22 | $ | 167 | $ | 33 | $ | 2 | $ | 208 | $ | 4 | $ | 451 | ||||||||||||||
Transfers into Level 3 | 28 | 12 | — | — | — | — | — | |||||||||||||||||||||
Change in Net Unrealized Gains (Losses) included in OCI | (2 | ) | (3 | ) | — | — | 2 | — | — | |||||||||||||||||||
Net Realized Gains/Losses | — | — | — | (1 | ) | — | (1 | ) | (104 | ) | ||||||||||||||||||
Purchases | 8 | 8 | 23 | 1 | 7 | — | — | |||||||||||||||||||||
Sales | — | (2 | ) | — | — | — | — | — | ||||||||||||||||||||
Settlements | — | (15 | ) | (1 | ) | — | (3 | ) | — | — | ||||||||||||||||||
Balance–End of Period | $ | 56 | $ | 167 | $ | 55 | $ | 2 | $ | 214 | $ | 3 | $ | 347 | ||||||||||||||
Net Realized Gains/Losses Attributable to Changes in Fair Value at the Balance Sheet Date | $ | — | $ | — | $ | — | $ | (1 | ) | $ | — | $ | (1 | ) | $ | (104 | ) |
(1) | Our GLB reinsurance product meets the definition of a derivative instrument for accounting purposes and is accordingly carried at fair value. Excluded from the table above is the portion of the GLB derivative liability classified as Future policy benefits in the consolidated balance sheets. The liability for GLB reinsurance was $615 million at June 30, 2015, and $716 million at March 31, 2015, which includes a fair value derivative adjustment of $347 million and $451 million, respectively. |
June 30, 2016 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 605 | $ | 111 | $ | — | $ | 716 | $ | 686 | |||||||||
Foreign | — | 773 | — | 773 | 730 | ||||||||||||||
Corporate securities | — | 3,002 | 13 | 3,015 | 2,882 | ||||||||||||||
Mortgage-backed securities | — | 1,676 | — | 1,676 | 1,600 | ||||||||||||||
States, municipalities, and political subdivisions | — | 5,401 | — | 5,401 | 5,192 | ||||||||||||||
Total assets | $ | 605 | $ | 10,963 | $ | 13 | $ | 11,581 | $ | 11,090 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,405 | $ | — | $ | 1,405 | $ | 1,405 | |||||||||
Short-term debt | — | 514 | — | 514 | 500 | ||||||||||||||
Long-term debt | — | 13,633 | — | 13,633 | 12,631 | ||||||||||||||
Trust preferred securities | — | 451 | — | 451 | 308 | ||||||||||||||
Total liabilities | $ | — | $ | 16,003 | $ | — | $ | 16,003 | $ | 14,844 |
December 31, 2015 | Fair Value | Carrying Value | |||||||||||||||||
(in millions of U.S. dollars) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
Assets: | |||||||||||||||||||
Fixed maturities held to maturity | |||||||||||||||||||
U.S. Treasury and agency | $ | 583 | $ | 162 | $ | — | $ | 745 | $ | 733 | |||||||||
Foreign | — | 785 | — | 785 | 763 | ||||||||||||||
Corporate securities | — | 3,042 | 14 | 3,056 | 3,054 | ||||||||||||||
Mortgage-backed securities | — | 1,743 | — | 1,743 | 1,707 | ||||||||||||||
States, municipalities, and political subdivisions | — | 2,223 | — | 2,223 | 2,173 | ||||||||||||||
Total assets | $ | 583 | $ | 7,955 | $ | 14 | $ | 8,552 | $ | 8,430 | |||||||||
Liabilities: | |||||||||||||||||||
Repurchase agreements | $ | — | $ | 1,404 | $ | — | $ | 1,404 | $ | 1,404 | |||||||||
Long-term debt | — | 9,678 | — | 9,678 | 9,389 | ||||||||||||||
Trust preferred securities | — | 446 | — | 446 | 307 | ||||||||||||||
Total liabilities | $ | — | $ | 11,528 | $ | — | $ | 11,528 | $ | 11,100 |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30 | June 30 | ||||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | |||||||||||
GMDB | |||||||||||||||
Net premiums earned | $ | 13 | $ | 16 | $ | 27 | $ | 32 | |||||||
Policy benefits and other reserve adjustments | $ | 15 | $ | 11 | $ | 23 | $ | 20 | |||||||
GLB | |||||||||||||||
Net premiums earned | $ | 31 | $ | 30 | $ | 60 | $ | 62 | |||||||
Policy benefits and other reserve adjustments | 4 | 7 | 15 | 19 | |||||||||||
Net realized gains (losses) | (137 | ) | 104 | (371 | ) | 59 | |||||||||
Loss recognized in Net income | $ | (110 | ) | $ | 127 | $ | (326 | ) | $ | 102 | |||||
Less: Net cash received | 24 | 26 | 42 | 54 | |||||||||||
Net (increase) decrease in liability | $ | (134 | ) | $ | 101 | $ | (368 | ) | $ | 48 |
|
(in millions of U.S. dollars) | North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Chubb Consolidated | ||||||||||||||||||||
Balance at December 31, 2015 | $ | 1,203 | $ | 196 | $ | 134 | $ | 2,078 | $ | 365 | $ | 820 | $ | 4,796 | |||||||||||||
Acquisition of Chubb Corp | 5,712 | 2,025 | — | 2,789 | — | — | 10,526 | ||||||||||||||||||||
Foreign exchange revaluation | 58 | 18 | — | 126 | — | 1 | 203 | ||||||||||||||||||||
Balance at June 30, 2016 | $ | 6,973 | $ | 2,239 | $ | 134 | $ | 4,993 | $ | 365 | $ | 821 | $ | 15,525 |
(in millions of U.S. dollars) | Preliminary purchase price allocation | Estimated useful life | |||
Definite life | |||||
Unearned premium reserves (UPR) intangible asset | $ | 1,550 | 1 year | ||
Agency distribution relationships and renewal rights | 3,150 | 24 years | |||
Internally developed technology | 95 | 3 years | |||
Indefinite life | |||||
Trademarks | 2,800 | Indefinite | |||
Licenses | 50 | Indefinite | |||
Syndicate capacity | 10 | Indefinite | |||
Total identified intangible assets | $ | 7,655 |
Associated with the Chubb Corp Acquisition | ||||||||||||||||||
For the Year Ending December 31 (in millions of U.S. dollars) | Agency distribution relationships and renewal rights | Internally developed technology | Fair value adjustment to Unpaid losses and loss expense | Total | Other intangible assets | Total Amortization of purchased intangibles | ||||||||||||
Third quarter of 2016 | $ | 33 | $ | 8 | $ | (61 | ) | $ | (20 | ) | $ | 23 | $ | 3 | ||||
Fourth quarter of 2016 | 33 | 8 | (61 | ) | (20 | ) | 23 | 3 | ||||||||||
2017 | 296 | 32 | (160 | ) | 168 | 85 | 253 | |||||||||||
2018 | 324 | 32 | (101 | ) | 255 | 74 | 329 | |||||||||||
2019 | 281 | — | (62 | ) | 219 | 66 | 285 | |||||||||||
2020 | 240 | — | (35 | ) | 205 | 59 | 264 | |||||||||||
2021 | 217 | — | (20 | ) | 197 | 53 | 250 | |||||||||||
Total | $ | 1,424 | $ | 80 | $ | (500 | ) | $ | 1,004 | $ | 383 | $ | 1,387 |
Associated with the Chubb Corp Acquisition | |||
For the Year Ending December 31, 2016 (in millions of U.S. dollars) | Amortization of UPR intangible asset | ||
Third quarter of 2016 | $ | 320 | |
Fourth quarter of 2016 | 144 | ||
Total | $ | 464 |
|
June 30 | December 31 | ||||||||
(in millions of U.S. dollars) | 2016 | 2015 | Early Redemption Option | ||||||
Repurchase agreements (weighted average interest rate of 0.8% in 2016 and 0.6% in 2015) | $ | 1,405 | $ | 1,404 | None | ||||
Short-term debt | |||||||||
Chubb INA senior notes: | |||||||||
$500 million 5.7% due February 2017 | $ | 500 | $ | — | Make-whole premium plus 0.20% | ||||
Total short-term debt | $ | 500 | $ | — | |||||
Long-term debt | |||||||||
Chubb INA senior notes: | |||||||||
$500 million 5.7% due February 2017 | $ | — | $ | 500 | Make-whole premium plus 0.20% | ||||
$300 million 5.8% due March 2018 | 300 | 299 | Make-whole premium plus 0.35% | ||||||
$600 million 5.75% due May 2018 | 648 | — | Make-whole premium plus 0.30% | ||||||
$100 million 6.6% due August 2018 | 109 | — | None | ||||||
$500 million 5.9% due June 2019 | 497 | 497 | Make-whole premium plus 0.40% | ||||||
$1,300 million 2.3% due November 2020 | 1,294 | 1,294 | Make-whole premium plus 0.15% | ||||||
$1,000 million 2.875% due November 2022 | 994 | 994 | Make-whole premium plus 0.20% | ||||||
$475 million 2.7% due March 2023 | 471 | 471 | Make-whole premium plus 0.10% | ||||||
$700 million 3.35% due May 2024 | 694 | 694 | Make-whole premium plus 0.15% | ||||||
$800 million 3.15% due March 2025 | 794 | 794 | Make-whole premium plus 0.15% | ||||||
$1,500 million 3.35% due May 2026 | 1,487 | 1,487 | Make-whole premium plus 0.20% | ||||||
$100 million 8.875% due August 2029 | 100 | 100 | None | ||||||
$200 million 6.8% due November 2031 | 259 | — | Make-whole premium plus 0.25% | ||||||
$300 million 6.7% due May 2036 | 297 | 297 | Make-whole premium plus 0.20% | ||||||
$800 million 6.0% due May 2037 | 984 | — | Make-whole premium plus 0.20% | ||||||
$600 million 6.5% due May 2038 | 780 | — | Make-whole premium plus 0.30% | ||||||
$475 million 4.15% due March 2043 | 469 | 469 | Make-whole premium plus 0.15% | ||||||
$1,500 million 4.35% due November 2045 | 1,482 | 1,482 | Make-whole premium plus 0.25% | ||||||
Chubb INA $1,000 million 6.375% capital securities due March 2067(1) | 961 | — | Make-whole premium plus 0.25%-0.50% | ||||||
Other long-term debt (2.75% to 7.1% due December 2019 to September 2020) | 11 | 11 | None | ||||||
Total long-term debt | $ | 12,631 | $ | 9,389 | |||||
Trust preferred securities | |||||||||
Chubb INA capital securities due April 2030 | $ | 308 | $ | 307 | Redemption prices(2) |
(1) | 6.375% interest rate through April 14, 2017; interest rate equal to three month LIBOR rate plus 2.25% thereafter. |
(2) | Redemption price is equal to accrued and unpaid interest to the redemption date plus the greater of (i) 100 percent of the principal amount thereof, or (ii) sum of present value of scheduled payments of principal and interest on the debentures from the redemption date to April 1, 2030. |
|
June 30, 2016 | December 31, 2015 | ||||||||||||||||||||||||
Consolidated Balance Sheet Location | Fair Value | Notional Value/ Payment Provision | Fair Value | Notional Value/ Payment Provision | |||||||||||||||||||||
(in millions of U.S. dollars) | Derivative Asset | Derivative (Liability) | Derivative Asset | Derivative (Liability) | |||||||||||||||||||||
Investment and embedded derivative instruments | |||||||||||||||||||||||||
Foreign currency forward contracts | OA / (AP) | $ | 10 | $ | (27 | ) | $ | 1,258 | $ | 7 | $ | (11 | ) | $ | 1,029 | ||||||||||
Cross-currency swaps | OA / (AP) | — | — | 95 | — | — | 95 | ||||||||||||||||||
Options/Futures contracts on notes and bonds | OA / (AP) | 8 | (44 | ) | 1,249 | 5 | (2 | ) | 751 | ||||||||||||||||
Convertible securities (1) | FM AFS / ES | 2 | — | 6 | 31 | — | 40 | ||||||||||||||||||
$ | 20 | $ | (71 | ) | $ | 2,608 | $ | 43 | $ | (13 | ) | $ | 1,915 | ||||||||||||
Other derivative instruments | |||||||||||||||||||||||||
Futures contracts on equities (2) | OA / (AP) | $ | — | $ | (4 | ) | $ | 1,225 | $ | — | $ | (4 | ) | $ | 1,197 | ||||||||||
Other | OA / (AP) | 7 | (10 | ) | 277 | — | (6 | ) | 15 | ||||||||||||||||
$ | 7 | $ | (14 | ) | $ | 1,502 | $ | — | $ | (10 | ) | $ | 1,212 | ||||||||||||
GLB(3) | (AP) / (FPB) | $ | — | $ | (1,256 | ) | $ | 1,511 | $ | — | $ | (888 | ) | $ | 1,155 |
(1) | Includes fair value of embedded derivatives. |
(2) | Related to GMDB and GLB blocks of business. |
(3) | Includes both future policy benefits reserves and fair value derivative adjustment. Refer to Note 5 for additional information. Note that the payment provision related to GLB is the net amount at risk. The concept of a notional value does not apply to the GLB reinsurance contracts. |
Three Months Ended | Six Months Ended | |||||||||||||
June 30 | June 30 | |||||||||||||
(in millions of U.S. dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||
Investment and embedded derivative instruments | ||||||||||||||
Foreign currency forward contracts | $ | (10 | ) | $ | (10 | ) | $ | (20 | ) | $ | 15 | |||
All other futures contracts and options | (37 | ) | 42 | (71 | ) | 13 | ||||||||
Convertible securities(1) | — | (5 | ) | 5 | — | |||||||||
Total investment and embedded derivative instruments | $ | (47 | ) | $ | 27 | $ | (86 | ) | $ | 28 | ||||
GLB and other derivative instruments | ||||||||||||||
GLB(2) | $ | (131 | ) | $ | 104 | $ | (359 | ) | $ | 59 | ||||
Futures contracts on equities(3) | (28 | ) | (2 | ) | (43 | ) | (13 | ) | ||||||
Options on equity market indices(3) | — | — | — | (1 | ) | |||||||||
Other | — | (1 | ) | (2 | ) | (1 | ) | |||||||
Total GLB and other derivative instruments | $ | (159 | ) | $ | 101 | $ | (404 | ) | $ | 44 | ||||
$ | (206 | ) | $ | 128 | $ | (490 | ) | $ | 72 |
(1) | Includes embedded derivatives. |
(2) | Excludes foreign exchange gains (losses) related to GLB. |
(3) | Related to GMDB and GLB blocks of business. |
Remaining contractual maturity | ||||
June 30, 2016 | Overnight and Continuous | |||
(in millions of U.S. dollars) | ||||
Collateral held under securities lending agreements: | ||||
Cash | $ | 447 | ||
U.S. Treasury and agency | 71 | |||
Foreign | 262 | |||
Corporate securities | 11 | |||
Equity securities | 351 | |||
$ | 1,142 | |||
Gross amount of recognized liability for securities lending payable | $ | 1,143 | ||
Difference (1) | $ | (1 | ) |
(1) | The carrying value of the securities lending collateral held is $1 million lower than the securities lending payable due to accrued interest recorded in the securities lending payable. |
Remaining contractual maturity | |||||||||||
June 30, 2016 | Up to 30 Days | Greater than 90 Days | Total | ||||||||
(in millions of U.S. dollars) | |||||||||||
Collateral pledged under repurchase agreements: | |||||||||||
U.S. Treasury and agency | $ | 234 | $ | 5 | $ | 239 | |||||
Mortgage-backed securities | 329 | 889 | 1,218 | ||||||||
$ | 563 | $ | 894 | $ | 1,457 | ||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 1,405 | |||||||||
Difference(1) | $ | 52 |
(1) | Per the repurchase agreements, the amount of collateral posted is required to exceed the amount of gross liability. |
|
Pension Benefits | Other Postretirement Benefits | ||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||
June 30, 2016 | |||||||||||
Discount rate | 4.28 | % | 3.74 | % | 4.41 | % | 4.30 | % | |||
Rate of compensation increase | 4.00 | % | 3.40 | % | N/A | N/A | |||||
Expected long-term rate of return on plan assets | 7.00 | % | 4.90 | % | 7.00 | % | N/A | ||||
December 31, 2015 | |||||||||||
Discount rate | N/A | 3.51 | % | N/A | N/A | ||||||
Rate of compensation increase | N/A | 3.09 | % | N/A | N/A | ||||||
Expected long-term rate of return on plan assets | N/A | 4.81 | % | N/A | N/A |
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||
January 14, 2016 | U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | |||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||
Fair value of plan assets | $ | 2,473 | $ | 315 | $ | 2,788 | $ | 138 | $ | — | $ | 138 | |||||||||||
Benefit obligations | (3,153 | ) | (372 | ) | (3,525 | ) | (491 | ) | (15 | ) | (506 | ) | |||||||||||
Funded status | $ | (680 | ) | $ | (57 | ) | $ | (737 | ) | $ | (353 | ) | $ | (15 | ) | $ | (368 | ) |
Three Months Ended June 30 | Pension Benefits | Other Postretirement Benefits | |||||||||||||||||||||
(in millions of U.S. dollars) | U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | |||||||||||||||||
2016 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 20 | $ | 4 | $ | 24 | $ | 2 | $ | 1 | $ | 3 | |||||||||||
Interest cost | 27 | 8 | 35 | 4 | — | 4 | |||||||||||||||||
Expected return on plan assets | (42 | ) | (10 | ) | (52 | ) | (2 | ) | — | (2 | ) | ||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | — | — | — | |||||||||||||||||
Net periodic benefit cost | $ | 5 | $ | 3 | $ | 8 | $ | 4 | $ | 1 | $ | 5 | |||||||||||
2015 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | — | $ | 1 | $ | 1 | |||||||||||||||||
Interest cost | — | 5 | 5 | ||||||||||||||||||||
Expected return on plan assets | — | (7 | ) | (7 | ) | ||||||||||||||||||
Amortization of net actuarial loss | — | 1 | 1 | ||||||||||||||||||||
Net periodic benefit cost | $ | — | $ | — | $ | — |
Six Months Ended June 30 | Pension Benefits | Other Postretirement Benefits | |||||||||||||||||||||
(in millions of U.S. dollars) | U.S. Plans | Non-U.S. Plans | Total | U.S. Plans | Non-U.S. Plans | Total | |||||||||||||||||
2016 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | 37 | $ | 9 | $ | 46 | $ | 4 | $ | 1 | $ | 5 | |||||||||||
Interest cost | 54 | 16 | 70 | 9 | — | 9 | |||||||||||||||||
Expected return on plan assets | (79 | ) | (20 | ) | (99 | ) | (4 | ) | — | (4 | ) | ||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | — | — | — | |||||||||||||||||
Net periodic benefit cost | $ | 12 | $ | 7 | $ | 19 | $ | 9 | $ | 1 | $ | 10 | |||||||||||
2015 | |||||||||||||||||||||||
Net periodic benefit cost: | |||||||||||||||||||||||
Service cost | $ | — | $ | 3 | $ | 3 | |||||||||||||||||
Interest cost | — | 10 | 10 | ||||||||||||||||||||
Expected return on plan assets | — | (14 | ) | (14 | ) | ||||||||||||||||||
Amortization of net actuarial loss | — | 2 | 2 | ||||||||||||||||||||
Net periodic benefit cost | $ | — | $ | 1 | $ | 1 |
|
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
June 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 3,245 | $ | 1,231 | $ | 375 | $ | 2,031 | $ | 230 | $ | 527 | $ | — | $ | 7,639 | |||||||||||||||
Net premiums earned | 3,148 | 1,140 | 327 | 2,093 | 185 | 512 | — | 7,405 | |||||||||||||||||||||||
Losses and loss expenses | 1,971 | 661 | 284 | 1,089 | 87 | 147 | 15 | 4,254 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 146 | — | 146 | |||||||||||||||||||||||
Policy acquisition costs | 545 | 269 | 25 | 537 | 47 | 137 | — | 1,560 | |||||||||||||||||||||||
Administrative expenses | 299 | 98 | 2 | 277 | 14 | 77 | 62 | 829 | |||||||||||||||||||||||
Underwriting income (loss) | 333 | 112 | 16 | 190 | 37 | 5 | (77 | ) | 616 | ||||||||||||||||||||||
Net investment income (loss) | 468 | 55 | 5 | 147 | 65 | 69 | (101 | ) | 708 | ||||||||||||||||||||||
Other (income) expense | (9 | ) | 3 | — | (5 | ) | (2 | ) | — | (16 | ) | (29 | ) | ||||||||||||||||||
Segment income (loss) | 810 | 164 | 21 | 342 | 104 | 74 | (162 | ) | 1,353 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | (216 | ) | (216 | ) | |||||||||||||||||||||||||||
Interest expense | 153 | 153 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 5 | 5 | |||||||||||||||||||||||||||||
Chubb integration expenses | 98 | 98 | |||||||||||||||||||||||||||||
Income tax expense | 155 | 155 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (789 | ) | $ | 726 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 1,428 | $ | 547 | $ | 379 | $ | 1,669 | $ | 261 | $ | 500 | $ | — | $ | 4,784 | |||||||||||||||
Net premiums earned | 1,419 | 269 | 321 | 1,644 | 220 | 487 | — | 4,360 | |||||||||||||||||||||||
Losses and loss expenses | 916 | 156 | 271 | 816 | 72 | 137 | 49 | 2,417 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 153 | — | 153 | |||||||||||||||||||||||
Policy acquisition costs | 131 | (1 | ) | 23 | 396 | 60 | 118 | — | 727 | ||||||||||||||||||||||
Administrative expenses | 154 | 34 | 4 | 254 | 13 | 74 | 45 | 578 | |||||||||||||||||||||||
Underwriting income (loss) | 218 | 80 | 23 | 178 | 75 | 5 | (94 | ) | 485 | ||||||||||||||||||||||
Net investment income | 262 | 7 | 6 | 139 | 79 | 66 | 3 | 562 | |||||||||||||||||||||||
Other (income) expense | 1 | — | 1 | (4 | ) | — | (7 | ) | (29 | ) | (38 | ) | |||||||||||||||||||
Segment income (loss) | 479 | 87 | 28 | 321 | 154 | 78 | (62 | ) | 1,085 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | 126 | 126 | |||||||||||||||||||||||||||||
Interest expense | 71 | 71 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 55 | 55 | |||||||||||||||||||||||||||||
Income tax expense | 143 | 143 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (205 | ) | $ | 942 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Six Months Ended | |||||||||||||||||||||||||||||||
June 30, 2016 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 5,547 | $ | 2,102 | $ | 439 | $ | 4,072 | $ | 431 | $ | 1,043 | $ | — | $ | 13,634 | |||||||||||||||
Net premiums earned | 6,044 | 2,164 | 350 | 4,048 | 387 | 1,009 | — | 14,002 | |||||||||||||||||||||||
Losses and loss expenses | 3,718 | 1,322 | 254 | 2,110 | 176 | 324 | 24 | 7,928 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 272 | — | 272 | |||||||||||||||||||||||
Policy acquisition costs | 1,027 | 518 | 29 | 1,040 | 100 | 259 | — | 2,973 | |||||||||||||||||||||||
Administrative expenses | 565 | 186 | (2 | ) | 540 | 28 | 149 | 135 | 1,601 | ||||||||||||||||||||||
Underwriting income (loss) | 734 | 138 | 69 | 358 | 83 | 5 | (159 | ) | 1,228 | ||||||||||||||||||||||
Net investment income (loss) | 894 | 102 | 10 | 293 | 132 | 136 | (185 | ) | 1,382 | ||||||||||||||||||||||
Other (income) expense | (9 | ) | 4 | — | (10 | ) | (3 | ) | 6 | 11 | (1 | ) | |||||||||||||||||||
Segment income (loss) | 1,637 | 236 | 79 | 661 | 218 | 135 | (355 | ) | 2,611 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | (610 | ) | (610 | ) | |||||||||||||||||||||||||||
Interest expense | 299 | 299 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 12 | 12 | |||||||||||||||||||||||||||||
Chubb integration expenses | 246 | 246 | |||||||||||||||||||||||||||||
Income tax expense | 279 | 279 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (1,801 | ) | $ | 1,165 |
North America Commercial P&C Insurance | North America Personal P&C Insurance | North America Agricultural Insurance | Overseas General Insurance | Global Reinsurance | Life Insurance | Corporate | Chubb Consolidated | ||||||||||||||||||||||||
For the Six Months Ended | |||||||||||||||||||||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||||||||||||||
Net premiums written | $ | 2,725 | $ | 680 | $ | 467 | $ | 3,463 | $ | 534 | $ | 991 | $ | — | $ | 8,860 | |||||||||||||||
Net premiums earned | 2,799 | 415 | 385 | 3,281 | 446 | 961 | — | 8,287 | |||||||||||||||||||||||
Losses and loss expenses | 1,831 | 267 | 293 | 1,630 | 171 | 289 | 58 | 4,539 | |||||||||||||||||||||||
Policy benefits | — | — | — | — | — | 295 | — | 295 | |||||||||||||||||||||||
Policy acquisition costs | 261 | 30 | 19 | 785 | 114 | 225 | — | 1,434 | |||||||||||||||||||||||
Administrative expenses | 305 | 53 | 3 | 510 | 25 | 147 | 89 | 1,132 | |||||||||||||||||||||||
Underwriting income (loss) | 402 | 65 | 70 | 356 | 136 | 5 | (147 | ) | 887 | ||||||||||||||||||||||
Net investment income | 520 | 12 | 12 | 277 | 154 | 132 | 6 | 1,113 | |||||||||||||||||||||||
Other (income) expense | (2 | ) | — | 2 | (6 | ) | (1 | ) | (16 | ) | (50 | ) | (73 | ) | |||||||||||||||||
Segment income (loss) | 924 | 77 | 80 | 639 | 291 | 153 | (91 | ) | 2,073 | ||||||||||||||||||||||
Net realized gains (losses) including OTTI | 37 | 37 | |||||||||||||||||||||||||||||
Interest expense | 139 | 139 | |||||||||||||||||||||||||||||
Amortization of purchased intangibles | 85 | 85 | |||||||||||||||||||||||||||||
Income tax expense | 263 | 263 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (541 | ) | $ | 1,623 |
|
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | 27 | $ | 618 | $ | 99,201 | $ | — | $ | 99,846 | |||||||||
Cash (1) | 1 | 207 | 1,825 | (1,022 | ) | 1,011 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 12,095 | (3,563 | ) | 8,532 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 23,071 | (9,836 | ) | 13,235 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,185 | (986 | ) | 199 | |||||||||||||
Value of business acquired | — | — | 381 | — | 381 | ||||||||||||||
Goodwill and other intangible assets | — | — | 22,923 | — | 22,923 | ||||||||||||||
Investments in subsidiaries | 37,011 | 49,412 | — | (86,423 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 11,179 | — | — | (11,179 | ) | — | |||||||||||||
Other assets | 7 | 522 | 17,962 | (4,415 | ) | 14,076 | |||||||||||||
Total assets | $ | 48,225 | $ | 50,759 | $ | 178,643 | $ | (117,424 | ) | $ | 160,203 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 70,026 | $ | (9,207 | ) | $ | 60,819 | ||||||||
Unearned premiums | — | — | 18,999 | (3,770 | ) | 15,229 | |||||||||||||
Future policy benefits | — | — | 5,961 | (986 | ) | 4,975 | |||||||||||||
Due to subsidiaries and affiliates, net | — | 11,036 | 143 | (11,179 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 776 | 246 | — | (1,022 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,405 | — | 1,405 | ||||||||||||||
Short-term debt | — | 500 | — | — | 500 | ||||||||||||||
Long-term debt | — | 12,620 | 11 | — | 12,631 | ||||||||||||||
Trust preferred securities | — | 308 | — | — | 308 | ||||||||||||||
Other liabilities | 223 | 1,608 | 20,116 | (4,837 | ) | 17,110 | |||||||||||||
Total liabilities | 999 | 26,318 | 116,661 | (31,001 | ) | 112,977 | |||||||||||||
Total shareholders’ equity | 47,226 | 24,441 | 61,982 | (86,423 | ) | 47,226 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 48,225 | $ | 50,759 | $ | 178,643 | $ | (117,424 | ) | $ | 160,203 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At June 30, 2016, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
(in millions of U.S. dollars) | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
Assets | |||||||||||||||||||
Investments | $ | 28 | $ | 7,839 | $ | 58,384 | $ | — | $ | 66,251 | |||||||||
Cash (1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Insurance and reinsurance balances receivable | — | — | 6,075 | (752 | ) | 5,323 | |||||||||||||
Reinsurance recoverable on losses and loss expenses | — | — | 20,124 | (8,738 | ) | 11,386 | |||||||||||||
Reinsurance recoverable on policy benefits | — | — | 1,129 | (942 | ) | 187 | |||||||||||||
Value of business acquired | — | — | 395 | — | 395 | ||||||||||||||
Goodwill and other intangible assets | — | — | 5,683 | — | 5,683 | ||||||||||||||
Investments in subsidiaries | 29,612 | 18,386 | — | (47,998 | ) | — | |||||||||||||
Due from subsidiaries and affiliates, net | 644 | 1,800 | — | (2,444 | ) | — | |||||||||||||
Other assets | 8 | 457 | 14,434 | (3,593 | ) | 11,306 | |||||||||||||
Total assets | $ | 30,293 | $ | 28,484 | $ | 108,967 | $ | (65,438 | ) | $ | 102,306 | ||||||||
Liabilities | |||||||||||||||||||
Unpaid losses and loss expenses | $ | — | $ | — | $ | 45,490 | $ | (8,187 | ) | $ | 37,303 | ||||||||
Unearned premiums | — | — | 10,243 | (1,804 | ) | 8,439 | |||||||||||||
Future policy benefits | — | — | 5,749 | (942 | ) | 4,807 | |||||||||||||
Due to subsidiaries and affiliates, net | — | — | 2,444 | (2,444 | ) | — | |||||||||||||
Affiliated notional cash pooling programs (1) | 882 | 89 | — | (971 | ) | — | |||||||||||||
Repurchase agreements | — | — | 1,404 | — | 1,404 | ||||||||||||||
Long-term debt | — | 9,378 | 11 | — | 9,389 | ||||||||||||||
Trust preferred securities | — | 307 | — | — | 307 | ||||||||||||||
Other liabilities | 276 | 1,422 | 12,916 | (3,092 | ) | 11,522 | |||||||||||||
Total liabilities | 1,158 | 11,196 | 78,257 | (17,440 | ) | 73,171 | |||||||||||||
Total shareholders’ equity | 29,135 | 17,288 | 30,710 | (47,998 | ) | 29,135 | |||||||||||||
Total liabilities and shareholders’ equity | $ | 30,293 | $ | 28,484 | $ | 108,967 | $ | (65,438 | ) | $ | 102,306 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
For the Three Months Ended June 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 7,639 | $ | — | $ | 7,639 | |||||||||
Net premiums earned | — | — | 7,405 | — | 7,405 | ||||||||||||||
Net investment income | 1 | 3 | 704 | — | 708 | ||||||||||||||
Equity in earnings of subsidiaries | 664 | 549 | — | (1,213 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (1 | ) | (1 | ) | (214 | ) | — | (216 | ) | ||||||||||
Losses and loss expenses | — | — | 4,254 | — | 4,254 | ||||||||||||||
Policy benefits | — | — | 146 | — | 146 | ||||||||||||||
Policy acquisition costs and administrative expenses | 16 | 96 | 2,277 | — | 2,389 | ||||||||||||||
Interest (income) expense | (93 | ) | 233 | 13 | — | 153 | |||||||||||||
Other (income) expense | (4 | ) | 10 | (35 | ) | — | (29 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 5 | — | 5 | ||||||||||||||
Chubb integration expenses | 14 | (97 | ) | 181 | — | 98 | |||||||||||||
Income tax expense (benefit) | 5 | (37 | ) | 187 | — | 155 | |||||||||||||
Net income | $ | 726 | $ | 346 | $ | 867 | $ | (1,213 | ) | $ | 726 | ||||||||
Comprehensive income | $ | 1,540 | $ | 1,004 | $ | 1,681 | $ | (2,685 | ) | $ | 1,540 |
For the Three Months Ended June 30, 2015 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 4,784 | $ | — | $ | 4,784 | |||||||||
Net premiums earned | — | — | 4,360 | — | 4,360 | ||||||||||||||
Net investment income | — | — | 562 | — | 562 | ||||||||||||||
Equity in earnings of subsidiaries | 901 | 296 | — | (1,197 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (2 | ) | 128 | — | 126 | |||||||||||||
Losses and loss expenses | — | — | 2,417 | — | 2,417 | ||||||||||||||
Policy benefits | — | — | 153 | — | 153 | ||||||||||||||
Policy acquisition costs and administrative expenses | 18 | 7 | 1,280 | — | 1,305 | ||||||||||||||
Interest (income) expense | (7 | ) | 69 | 9 | — | 71 | |||||||||||||
Other (income) expense | (57 | ) | (4 | ) | 23 | — | (38 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 55 | — | 55 | ||||||||||||||
Income tax expense (benefit) | 5 | (27 | ) | 165 | — | 143 | |||||||||||||
Net income | $ | 942 | $ | 249 | $ | 948 | $ | (1,197 | ) | $ | 942 | ||||||||
Comprehensive income (loss) | $ | 397 | $ | (91 | ) | $ | 403 | $ | (312 | ) | $ | 397 |
Six Months Ended June 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 13,634 | $ | — | $ | 13,634 | |||||||||
Net premiums earned | — | — | 14,002 | — | 14,002 | ||||||||||||||
Net investment income | 2 | 7 | 1,373 | — | 1,382 | ||||||||||||||
Equity in earnings of subsidiaries | 1,039 | 1,055 | — | (2,094 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | (1 | ) | (1 | ) | (608 | ) | — | (610 | ) | ||||||||||
Losses and loss expenses | — | — | 7,928 | — | 7,928 | ||||||||||||||
Policy benefits | — | — | 272 | — | 272 | ||||||||||||||
Policy acquisition costs and administrative expenses | 33 | 132 | 4,409 | — | 4,574 | ||||||||||||||
Interest (income) expense | (173 | ) | 448 | 24 | — | 299 | |||||||||||||
Other (income) expense | (13 | ) | 20 | (8 | ) | — | (1 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 12 | — | 12 | ||||||||||||||
Chubb integration expenses | 17 | 40 | 189 | — | 246 | ||||||||||||||
Income tax expense (benefit) | 11 | (187 | ) | 455 | — | 279 | |||||||||||||
Net income | $ | 1,165 | $ | 608 | $ | 1,486 | $ | (2,094 | ) | $ | 1,165 | ||||||||
Comprehensive income | $ | 3,081 | $ | 2,060 | $ | 3,402 | $ | (5,462 | ) | $ | 3,081 |
Six Months Ended June 30, 2015 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net premiums written | $ | — | $ | — | $ | 8,860 | $ | — | $ | 8,860 | |||||||||
Net premiums earned | — | — | 8,287 | — | 8,287 | ||||||||||||||
Net investment income | 1 | 1 | 1,111 | — | 1,113 | ||||||||||||||
Equity in earnings of subsidiaries | 1,549 | 500 | — | (2,049 | ) | — | |||||||||||||
Net realized gains (losses) including OTTI | — | (2 | ) | 39 | — | 37 | |||||||||||||
Losses and loss expenses | — | — | 4,539 | — | 4,539 | ||||||||||||||
Policy benefits | — | — | 295 | — | 295 | ||||||||||||||
Policy acquisition costs and administrative expenses | 32 | 13 | 2,521 | — | 2,566 | ||||||||||||||
Interest (income) expense | (15 | ) | 138 | 16 | — | 139 | |||||||||||||
Other (income) expense | (98 | ) | (7 | ) | 32 | — | (73 | ) | |||||||||||
Amortization of purchased intangibles | — | — | 85 | — | 85 | ||||||||||||||
Income tax expense (benefit) | 8 | (53 | ) | 308 | — | 263 | |||||||||||||
Net income | $ | 1,623 | $ | 408 | $ | 1,641 | $ | (2,049 | ) | $ | 1,623 | ||||||||
Comprehensive income (loss) | $ | 1,039 | $ | (67 | ) | $ | 1,057 | $ | (990 | ) | $ | 1,039 |
Six Months Ended June 30, 2016 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from operating activities | $ | 3,213 | $ | 4,050 | $ | 2,262 | $ | (7,372 | ) | $ | 2,153 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | (83 | ) | (16,994 | ) | — | (17,077 | ) | |||||||||||
Purchases of fixed maturities held to maturity | — | — | (121 | ) | — | (121 | ) | ||||||||||||
Purchases of equity securities | — | — | (78 | ) | — | (78 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | — | 11,868 | — | 11,868 | ||||||||||||||
Sales of equity securities | — | — | 932 | — | 932 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | — | 3,910 | — | 3,910 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 443 | — | 443 | ||||||||||||||
Net change in short-term investments | — | 7,829 | 3,882 | — | 11,711 | ||||||||||||||
Net derivative instruments settlements | — | (10 | ) | (83 | ) | — | (93 | ) | |||||||||||
Acquisition of subsidiaries (net of cash acquired of $71) | — | (14,282 | ) | 34 | — | (14,248 | ) | ||||||||||||
Capital contribution | (2,330 | ) | — | (2,330 | ) | 4,660 | — | ||||||||||||
Other | — | (3 | ) | 84 | — | 81 | |||||||||||||
Net cash flows (used for) from investing activities | (2,330 | ) | (6,549 | ) | 1,547 | 4,660 | (2,672 | ) | |||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (530 | ) | — | — | — | (530 | ) | ||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 904 | — | 904 | ||||||||||||||
Repayment of repurchase agreements | — | — | (902 | ) | — | (902 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 92 | — | 92 | ||||||||||||||
Dividend to parent company | — | — | (7,372 | ) | 7,372 | — | |||||||||||||
Advances (to) from affiliates | (247 | ) | 221 | 26 | — | — | |||||||||||||
Capital contribution | — | 2,330 | 2,330 | (4,660 | ) | — | |||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | (106 | ) | 157 | — | (51 | ) | — | ||||||||||||
Policyholder contract deposits | — | — | 274 | — | 274 | ||||||||||||||
Policyholder contract withdrawals | — | — | (103 | ) | — | (103 | ) | ||||||||||||
Other | — | (4 | ) | — | — | (4 | ) | ||||||||||||
Net cash flows (used for) from financing activities | (883 | ) | 2,704 | (4,751 | ) | 2,661 | (269 | ) | |||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | 24 | — | 24 | ||||||||||||||
Net increase (decrease) in cash | — | 205 | (918 | ) | (51 | ) | (764 | ) | |||||||||||
Cash – beginning of period(1) | 1 | 2 | 2,743 | (971 | ) | 1,775 | |||||||||||||
Cash – end of period(1) | $ | 1 | $ | 207 | $ | 1,825 | $ | (1,022 | ) | $ | 1,011 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At June 30, 2016 and December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
Six Months Ended June 30, 2015 | Chubb Limited (Parent Guarantor) | Chubb INA Holdings Inc. (Subsidiary Issuer) | Other Chubb Limited Subsidiaries | Consolidating Adjustments and Eliminations | Chubb Limited Consolidated | ||||||||||||||
(in millions of U.S. dollars) | |||||||||||||||||||
Net cash flows from (used for) operating activities | $ | 65 | $ | (35 | ) | $ | 1,861 | $ | — | $ | 1,891 | ||||||||
Cash flows from investing activities | |||||||||||||||||||
Purchases of fixed maturities available for sale | — | — | (9,210 | ) | — | (9,210 | ) | ||||||||||||
Purchases of fixed maturities held to maturity | — | — | (24 | ) | — | (24 | ) | ||||||||||||
Purchases of equity securities | — | — | (70 | ) | — | (70 | ) | ||||||||||||
Sales of fixed maturities available for sale | — | — | 3,642 | — | 3,642 | ||||||||||||||
Sales of equity securities | — | — | 102 | — | 102 | ||||||||||||||
Maturities and redemptions of fixed maturities available for sale | — | — | 3,691 | — | 3,691 | ||||||||||||||
Maturities and redemptions of fixed maturities held to maturity | — | — | 470 | — | 470 | ||||||||||||||
Net change in short-term investments | — | 190 | 38 | — | 228 | ||||||||||||||
Net derivative instruments settlements | — | (9 | ) | (24 | ) | — | (33 | ) | |||||||||||
Acquisition of subsidiaries (net of cash acquired of $620) | — | — | 255 | — | 255 | ||||||||||||||
Other | — | (2 | ) | (69 | ) | — | (71 | ) | |||||||||||
Net cash flows from (used for) investing activities | — | 179 | (1,199 | ) | — | (1,020 | ) | ||||||||||||
Cash flows from financing activities | |||||||||||||||||||
Dividends paid on Common Shares | (427 | ) | — | — | — | (427 | ) | ||||||||||||
Common Shares repurchased | — | — | (750 | ) | — | (750 | ) | ||||||||||||
Proceeds from issuance of long-term debt | — | 800 | — | — | 800 | ||||||||||||||
Proceeds from issuance of repurchase agreements | — | — | 1,327 | — | 1,327 | ||||||||||||||
Repayment of long-term debt | — | (450 | ) | — | — | (450 | ) | ||||||||||||
Repayment of repurchase agreements | — | — | (1,327 | ) | — | (1,327 | ) | ||||||||||||
Proceeds from share-based compensation plans, including windfall tax benefits | — | — | 46 | — | 46 | ||||||||||||||
Advances (to) from affiliates | 223 | (214 | ) | (9 | ) | — | — | ||||||||||||
Net proceeds from (payments to) affiliated notional cash pooling programs(1) | 140 | (272 | ) | — | 132 | — | |||||||||||||
Policyholder contract deposits | — | — | 235 | — | 235 | ||||||||||||||
Policyholder contract withdrawals | — | — | (107 | ) | — | (107 | ) | ||||||||||||
Other | — | (6 | ) | — | — | (6 | ) | ||||||||||||
Net cash flows used for financing activities | (64 | ) | (142 | ) | (585 | ) | 132 | (659 | ) | ||||||||||
Effect of foreign currency rate changes on cash and cash equivalents | — | — | (77 | ) | — | (77 | ) | ||||||||||||
Net increase in cash | 1 | 2 | — | 132 | 135 | ||||||||||||||
Cash – beginning of period(1) | — | 1 | 1,209 | (555 | ) | 655 | |||||||||||||
Cash – end of period(1) | $ | 1 | $ | 3 | $ | 1,209 | $ | (423 | ) | $ | 790 |
(1) | Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At June 30, 2015 and December 31, 2014, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|