MBIA Inc(NYSE:MBI)
MBIA Inc. provides financial insurance services to public finance markets. It operates through United States (U.S.) Public Finance Insurance, and International and Structured Finance Insurance segments. The company issues financial guarantees for municipal bonds, including tax-exempt and taxable ind...
Website: http://www.mbia.com
Full Time Employees: 93
Sector: Financial Services
Industry: Insurance-Specialty
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2013-06-30 | 2011-06-30 | 2008-03-31 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2004-09-30 | 2003-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 390,330,000 | 362,079,000 | 308,473,000 | 294,299,000 | 258,206,000 | 247,705,000 | 225,671,000 | 142,323,000 | 29,240,000 | |||||||||||||||||||||||||||||
premiums earned: | ||||||||||||||||||||||||||||||||||||||
total premiums earned | 5,500,000 | 7,000,000 | 7,000,000 | 8,000,000 | 9,000,000 | |||||||||||||||||||||||||||||||||
net investment income | 19,000,000 | 17,000,000 | 19,000,000 | 18,000,000 | 19,000,000 | 20,000,000 | 22,000,000 | 23,000,000 | 26,000,000 | 38,000,000 | 26,000,000 | 28,000,000 | 24,000,000 | 25,000,000 | 18,000,000 | 17,000,000 | 16,000,000 | 14,000,000 | 15,000,000 | 17,000,000 | 16,000,000 | 23,000,000 | 27,000,000 | 32,000,000 | 31,000,000 | 52,000,000 | 38,000,000 | 95,000,000 | 514,904,000 | 146,185,000 | 146,106,000 | 164,418,000 | 144,390,000 | 140,012,000 | 129,274,000 | 122,435,000 | 117,363,000 | 106,421,000 |
net realized investment gains | -1,000,000 | -5,000,000 | -2,000,000 | -1,000,000 | -13,000,000 | -7,000,000 | -3,000,000 | -4,000,000 | -13,000,000 | -21,000,000 | -3,000,000 | |||||||||||||||||||||||||||
net gains on financial instruments at fair value and foreign exchange | -12,000,000 | -2,000,000 | -15,000,000 | 14,000,000 | -5,000,000 | -55,000,000 | 4,000,000 | 21,000,000 | 11,000,000 | -13,000,000 | -6,000,000 | 25,000,000 | 9,000,000 | 17,000,000 | -2,000,000 | 11,000,000 | -20,000,000 | 51,000,000 | -12,000,000 | 13,000,000 | -63,000,000 | 44,000,000 | 22,000,000 | 4,000,000 | 17,000,000 | 78,000,000 | -103,000,000 | 76,562,000 | -14,058,000 | 1,847,000 | ||||||||
fees and reimbursements | 1,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 4,000,000 | 1,000,000 | 5,000,000 | 1,000,000 | 2,000,000 | 6,000,000 | 2,000,000 | 6,000,000 | 11,000,000 | 7,453,000 | 4,634,000 | 10,168,000 | 17,046,000 | 4,019,000 | 8,174,000 | ||||||||||||||||||
other net realized gains | -6,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | -6,000,000 | 1,000,000 | -15,000,000 | 6,000,000 | 1,000,000 | -16,000,000 | -3,000,000 | 8,000,000 | -9,000,000 | -5,000,000 | 9,250,000 | 23,000,000 | -9,000,000 | -4,000,000 | 1,000,000 | 3,000,000 | 1,000,000 | 3,000,000 | ||||||||||||||||
revenues of consolidated variable interest entities: | ||||||||||||||||||||||||||||||||||||||
expenses | 22,795,000 | 22,663,000 | 19,062,000 | 18,461,000 | 17,590,000 | 22,386,000 | 18,341,000 | 19,620,000 | 15,799,000 | |||||||||||||||||||||||||||||
losses and loss adjustment | 14,000,000 | -50,000,000 | 8,000,000 | 8,000,000 | 13,000,000 | 11,000,000 | 142,000,000 | 18,000,000 | 123,000,000 | 28,000,000 | 6,000,000 | -19,000,000 | -12,000,000 | 20,000,000 | 49,000,000 | 118,000,000 | 125,000,000 | 9,000,000 | 98,000,000 | 103,000,000 | 48,000,000 | 243,000,000 | -13,000,000 | -38,000,000 | 72,000,000 | 94,000,000 | 188,000,000 | 50,000,000 | 287,608,000 | 20,968,000 | 20,484,000 | 20,414,000 | 20,295,000 | 20,126,000 | 20,919,000 | 20,796,000 | ||
amortization of deferred acquisition costs | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 3,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 7,000,000 | 11,000,000 | 23,000,000 | 15,552,000 | 17,433,000 | 16,629,000 | 16,774,000 | 17,122,000 | 16,266,000 | 16,941,000 | 16,121,000 | 15,680,000 | 12,782,000 | |
operating | 15,000,000 | 19,000,000 | 18,000,000 | 16,000,000 | 15,000,000 | 14,000,000 | 15,000,000 | 25,000,000 | 15,000,000 | 20,000,000 | 22,000,000 | 24,000,000 | 14,000,000 | 11,000,000 | 19,000,000 | 21,000,000 | 23,000,000 | 21,000,000 | 26,000,000 | 26,000,000 | 21,000,000 | 18,000,000 | 23,000,000 | 26,000,000 | 20,000,000 | 29,000,000 | 103,000,000 | 75,000,000 | 63,487,000 | 35,043,000 | 32,569,000 | 37,455,000 | 35,889,000 | 36,727,000 | 39,962,000 | 39,893,000 | 26,485,000 | 23,643,000 |
interest | 48,000,000 | 50,000,000 | 48,000,000 | 50,000,000 | 50,000,000 | 53,000,000 | 53,000,000 | 52,000,000 | 53,000,000 | 53,000,000 | 51,000,000 | 49,000,000 | 46,000,000 | 43,000,000 | 41,000,000 | 41,000,000 | 40,000,000 | 41,000,000 | 41,000,000 | 43,000,000 | 43,000,000 | 47,000,000 | 50,000,000 | 52,000,000 | 51,000,000 | 48,000,000 | 60,000,000 | 75,000,000 | ||||||||||
expenses of consolidated variable interest entities: | ||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -56,000,000 | -7,000,000 | -56,000,000 | -62,000,000 | -50,000,000 | -51,000,000 | -253,000,000 | -87,000,000 | -185,000,000 | -78,000,000 | -83,000,000 | -4,000,000 | -35,000,000 | 293,017,000 | 277,041,000 | 306,522,000 | 258,934,000 | 220,478,000 | 257,983,000 | |||||||||||||||||||
benefit for income taxes | -86,000,000 | -1,293,105,000 | ||||||||||||||||||||||||||||||||||||
income from continuing operations | -56,000,000 | -7,000,000 | -56,000,000 | -62,000,000 | -50,000,000 | -51,000,000 | -253,000,000 | -87,000,000 | -185,000,000 | -78,000,000 | -83,000,000 | -5,000,000 | -35,000,000 | 211,831,000 | 198,611,000 | 216,553,000 | 182,721,000 | 142,877,000 | 186,046,000 | |||||||||||||||||||
income from discontinued operations, net of income taxes | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -2,000,000 | 1,000,000 | -1,000,000 | 3,000,000 | -3,000,000 | -55,000,000 | 1,000,000 | |||||||||||||||||||||||||||
net income | -57,000,000 | -8,000,000 | -56,000,000 | -62,000,000 | -51,000,000 | -52,000,000 | -255,000,000 | -86,000,000 | -186,000,000 | -75,000,000 | -86,000,000 | -60,000,000 | -34,000,000 | -36,000,000 | -73,000,000 | -155,000,000 | -123,000,000 | -61,000,000 | -106,000,000 | -81,000,000 | -58,000,000 | -333,000,000 | 71,000,000 | -17,000,000 | -98,000,000 | -72,000,000 | -178,000,000 | 137,000,000 | -2,406,732,000 | 211,831,000 | 198,611,000 | 217,947,000 | 221,362,000 | 198,994,000 | 182,721,000 | 141,784,000 | 186,046,000 | 223,326,000 |
yoy | 11.76% | -84.62% | -78.04% | -27.91% | -72.58% | -30.67% | 196.51% | 43.33% | 447.06% | 108.33% | 17.81% | -61.29% | -72.36% | -40.98% | -31.13% | 91.36% | 112.07% | -81.68% | -249.30% | 376.47% | -40.82% | 362.50% | -139.89% | -112.41% | -95.93% | -133.99% | -189.62% | -37.14% | -1187.24% | 6.45% | 8.70% | 53.72% | 18.98% | -10.90% | ||||
qoq | 612.50% | -85.71% | -9.68% | 21.57% | -1.92% | -79.61% | 196.51% | -53.76% | 148.00% | -12.79% | 43.33% | 76.47% | -5.56% | -50.68% | -52.90% | 26.02% | 101.64% | -42.45% | 30.86% | 39.66% | -82.58% | -569.01% | -517.65% | -82.65% | 36.11% | -59.55% | -229.93% | -105.69% | -1236.16% | 6.66% | -8.87% | -1.54% | 11.24% | 8.91% | 28.87% | -23.79% | -16.69% | |
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -267.86% | -4300.00% | -105.26% | -200.00% | -90.00% | -182.50% | -574.07% | -170.83% | -338.89% | -147.22% | -78.64% | -81.69% | 5550.00% | 41.28% | -34.00% | -134.25% | -93.51% | -158.93% | 139.80% | 81.42% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | 54.61% |
less: net income from discontinued operations attributable to noncontrolling interest | 4,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||
net income attributable to mbia inc. | -51,000,000 | -8,000,000 | -56,000,000 | -51,000,000 | -56,000,000 | -254,000,000 | -86,000,000 | -185,000,000 | -74,000,000 | -93,000,000 | ||||||||||||||||||||||||||||
net income per common share attributable to mbia inc. - basic and diluted | -1,010,000 | -170,000 | -1,120,000 | -1,060,000 | -1,180,000 | -5,340,000 | -1,840,000 | -3,940,000 | -1,460,000 | -1,860,000 | ||||||||||||||||||||||||||||
continuing operations | -990,000 | -150,000 | -1,120,000 | -1,280,000 | -1,050,000 | -1,080,000 | -5,300,000 | -1,880,000 | -3,930,000 | -1,520,000 | -1,670,000 | -120,000 | -680,000 | |||||||||||||||||||||||||
discontinued operations | -20,000 | -20,000 | -10,000 | -100,000 | -40,000 | 40,000 | -10,000 | 60,000 | -190,000 | |||||||||||||||||||||||||||||
weighted-average number of common shares outstanding | ||||||||||||||||||||||||||||||||||||||
basic | 49,278,281,000,000 | 49,597,200,000,000 | 49,543,258,000,000 | 48,354,307,000,000 | 47,436,079,000,000 | 47,671,114,000,000 | 47,501,248,000,000 | 46,820,922,000,000 | 47,009,765,000,000 | 49,040,489,000,000 | 49,945,917,000,000 | 49,803,739,000,000 | 49,878,191,000,000 | 49,826,695,000,000 | 49,631,448,000,000 | 49,472,281,000,000 | 49,552,796,000,000 | 49,488,368,000,000 | 49,258,110,000,000 | 59,071,843,000,000 | 52,588,533,000,000 | 72,089,016,000,000 | 78,686,542,000,000 | 85,554,236,000,000 | 88,131,373,000,000 | 131,402,465,000,000 | 193,104,610,000,000 | 199,295,797,000,000 | 184,708,960,000 | 127,386,668,000 | 131,972,954,000 | 132,794,395,000 | 132,765,468,000 | 132,717,298,000 | 134,098,392,000 | 132,622,848,000 | 141,408,855,000 | 144,042,116,000 |
diluted | 49,278,281,000,000 | 49,597,200,000,000 | 49,543,258,000,000 | 48,354,307,000,000 | 47,436,079,000,000 | 47,671,114,000,000 | 47,501,248,000,000 | 46,820,922,000,000 | 47,009,765,000,000 | 49,040,489,000,000 | 49,945,917,000,000 | 49,803,739,000,000 | 49,878,191,000,000 | 49,826,695,000,000 | 49,631,448,000,000 | 49,472,281,000,000 | 49,552,796,000,000 | 49,488,368,000,000 | 49,258,110,000,000 | 59,071,843,000,000 | 52,588,533,000,000 | 72,089,016,000,000 | 78,686,542,000,000 | 85,554,236,000,000 | 88,131,373,000,000 | 131,402,465,000,000 | 193,104,610,000,000 | 200,064,679,000,000 | 184,708,960,000 | 131,460,764,000 | 136,090,503,000 | 136,739,403,000 | 136,634,382,000 | 136,547,417,000 | 137,220,731,000 | 135,822,330,000 | 144,125,409,000 | 145,357,445,000 |
provision for income taxes | 18,000,000 | 2,000,000 | -48,000,000 | -284,000,000 | 71,937,000 | 89,894,000 | ||||||||||||||||||||||||||||||||
premiums earned | 8,000,000 | 10,000,000 | 9,000,000 | 8,000,000 | 10,000,000 | 16,000,000 | 11,000,000 | 11,000,000 | 15,000,000 | 11,000,000 | 29,000,000 | 14,000,000 | 20,000,000 | 18,000,000 | 16,000,000 | 20,000,000 | 20,000,000 | 23,000,000 | 40,000,000 | 49,000,000 | 124,000,000 | 149,000,000 | 155,315,000 | 220,667,000 | 210,498,000 | 212,327,000 | 216,736,000 | 205,899,000 | 214,440,000 | 204,072,000 | 201,777,000 | 161,180,000 | ||||||
net income per common share - basic and diluted | -1,280,000 | -717,500 | -670,000 | |||||||||||||||||||||||||||||||||||
net gains on extinguishment of debt | 1,000,000 | 4,000,000 | 16,000,000 | 14,000,000 | -1,000,000 | 8,000,000 | 39,000,000 | |||||||||||||||||||||||||||||||
scheduled premiums earned | 8,000,000 | 10,000,000 | 8,000,000 | 10,000,000 | 10,000,000 | 11,000,000 | 11,000,000 | 26,000,000 | 12,000,000 | 15,000,000 | 14,000,000 | 14,000,000 | 16,000,000 | 17,000,000 | 18,000,000 | 23,000,000 | 28,000,000 | 77,000,000 | 116,000,000 | 147,520,000 | 174,732,000 | 170,701,000 | 170,112,000 | 169,130,000 | 167,715,000 | 131,991,000 | 173,302,000 | 169,873,000 | 140,653,000 | |||||||||
refunding premiums earned | 8,000,000 | 1,000,000 | 1,000,000 | 4,000,000 | 3,000,000 | 2,000,000 | 5,000,000 | 4,000,000 | 2,000,000 | 4,000,000 | 3,000,000 | 5,000,000 | 17,000,000 | 21,000,000 | 47,000,000 | 33,000,000 | 7,795,000 | 45,935,000 | 39,797,000 | 42,215,000 | 47,606,000 | 38,184,000 | 25,084,500 | 30,770,000 | 31,904,000 | 20,527,000 | ||||||||||||
net gains (losses) on extinguishment of debt | 1,000,000 | |||||||||||||||||||||||||||||||||||||
total revenues | 28,000,000 | 2,000,000 | 57,000,000 | 17,000,000 | 40,000,000 | 40,000,000 | 27,000,000 | 72,000,000 | 18,000,000 | 72,000,000 | 103,000,000 | 71,000,000 | -6,000,000 | 172,000,000 | 50,000,000 | 73,000,000 | 77,000,000 | 112,000,000 | 98,000,000 | -2,956,120,000 | 408,924,000 | |||||||||||||||||
yoy | -30.00% | -95.00% | 111.11% | -76.39% | 122.22% | -44.44% | -73.79% | 1.41% | -400.00% | -58.14% | 106.00% | -2.74% | -107.79% | 53.57% | -48.98% | -102.47% | ||||||||||||||||||||||
qoq | 1300.00% | -96.49% | 235.29% | -57.50% | 0.00% | 48.15% | -62.50% | 300.00% | -75.00% | -30.10% | 45.07% | -1283.33% | -103.49% | 244.00% | -31.51% | -5.19% | -31.25% | 14.29% | -103.32% | |||||||||||||||||||
total expenses | 106,000,000 | 85,000,000 | 61,000,000 | 52,000,000 | 76,000,000 | 113,000,000 | 182,000,000 | 195,000,000 | 79,000,000 | 178,000,000 | 184,000,000 | 129,000,000 | 327,000,000 | 83,000,000 | 69,000,000 | 169,000,000 | 197,000,000 | 376,000,000 | 245,000,000 | 743,717,000 | 95,704,000 | |||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||
less: net income from discontinued operations attributable to noncontrolling interests | 7,000,000 | |||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | ||||||||||||||||||||||||||||||||||||||
basic | 49,278,281,000,000 | 49,597,200,000,000 | 49,543,258,000,000 | 48,354,307,000,000 | 47,436,079,000,000 | 47,671,114,000,000 | 47,501,248,000,000 | 46,820,922,000,000 | 47,009,765,000,000 | 49,040,489,000,000 | 49,945,917,000,000 | 49,803,739,000,000 | 49,878,191,000,000 | 49,826,695,000,000 | 49,631,448,000,000 | 49,472,281,000,000 | 49,552,796,000,000 | 49,488,368,000,000 | 49,258,110,000,000 | 59,071,843,000,000 | 52,588,533,000,000 | 72,089,016,000,000 | 78,686,542,000,000 | 85,554,236,000,000 | 88,131,373,000,000 | 131,402,465,000,000 | 193,104,610,000,000 | 199,295,797,000,000 | 184,708,960,000 | 127,386,668,000 | 131,972,954,000 | 132,794,395,000 | 132,765,468,000 | 132,717,298,000 | 134,098,392,000 | 132,622,848,000 | 141,408,855,000 | 144,042,116,000 |
diluted | 49,278,281,000,000 | 49,597,200,000,000 | 49,543,258,000,000 | 48,354,307,000,000 | 47,436,079,000,000 | 47,671,114,000,000 | 47,501,248,000,000 | 46,820,922,000,000 | 47,009,765,000,000 | 49,040,489,000,000 | 49,945,917,000,000 | 49,803,739,000,000 | 49,878,191,000,000 | 49,826,695,000,000 | 49,631,448,000,000 | 49,472,281,000,000 | 49,552,796,000,000 | 49,488,368,000,000 | 49,258,110,000,000 | 59,071,843,000,000 | 52,588,533,000,000 | 72,089,016,000,000 | 78,686,542,000,000 | 85,554,236,000,000 | 88,131,373,000,000 | 131,402,465,000,000 | 193,104,610,000,000 | 200,064,679,000,000 | 184,708,960,000 | 131,460,764,000 | 136,090,503,000 | 136,739,403,000 | 136,634,382,000 | 136,547,417,000 | 137,220,731,000 | 135,822,330,000 | 144,125,409,000 | 145,357,445,000 |
discontinuing operations | 2,500 | 10,000 | ||||||||||||||||||||||||||||||||||||
income before income taxes | -36,000,000 | -73,000,000 | -155,000,000 | -123,000,000 | -61,000,000 | -106,000,000 | -81,000,000 | -58,000,000 | -333,000,000 | 89,000,000 | -19,000,000 | -96,000,000 | -120,000,000 | -264,000,000 | -147,000,000 | -3,699,837,000 | 305,369,000 | 274,512,000 | 313,220,000 | |||||||||||||||||||
net income per common share | ||||||||||||||||||||||||||||||||||||||
basic | -720,000 | -1,480,000 | -3,120,000 | -2,490,000 | -1,230,000 | -2,160,000 | -1,810,000 | -1,110,000 | -4,620,000 | 860,000 | -200,000 | -1,120,000 | -550,000 | -920,000 | 690,000 | -13,030 | 1,660 | 1,500 | 1,640 | 1,670 | 1,500 | 1,370 | 1,070 | 1,320 | 1,550 | |||||||||||||
diluted | -720,000 | -1,480,000 | -3,120,000 | -2,490,000 | -1,230,000 | -2,160,000 | -1,810,000 | -1,110,000 | -4,620,000 | 860,000 | -200,000 | -1,120,000 | -550,000 | -920,000 | 680,000 | -13,030 | 1,610 | 1,460 | 1,590 | 1,620 | 1,460 | 1,340 | 1,040 | 1,290 | 1,540 | |||||||||||||
net income per common share: | ||||||||||||||||||||||||||||||||||||||
basic | -720,000 | -1,480,000 | -3,120,000 | -2,490,000 | -1,230,000 | -2,160,000 | -1,810,000 | -1,110,000 | -4,620,000 | 860,000 | -200,000 | -1,120,000 | -550,000 | -920,000 | 690,000 | -13,030 | 1,660 | 1,500 | 1,640 | 1,670 | 1,500 | 1,370 | 1,070 | 1,320 | 1,550 | |||||||||||||
diluted | -720,000 | -1,480,000 | -3,120,000 | -2,490,000 | -1,230,000 | -2,160,000 | -1,810,000 | -1,110,000 | -4,620,000 | 860,000 | -200,000 | -1,120,000 | -550,000 | -920,000 | 680,000 | -13,030 | 1,610 | 1,460 | 1,590 | 1,620 | 1,460 | 1,340 | 1,040 | 1,290 | 1,540 | |||||||||||||
change in fair value of insured derivatives: | ||||||||||||||||||||||||||||||||||||||
realized gains and other settlements on insured derivatives | -9,000,000 | -19,000,000 | -31,000,000 | -1,532,000,000 | -191,000,000 | 33,758,000 | ||||||||||||||||||||||||||||||||
unrealized gains on insured derivatives | 9,000,000 | 14,000,000 | 14,000,000 | -22,000,000 | 1,350,000,000 | 116,000,000 | ||||||||||||||||||||||||||||||||
net change in fair value of insured derivatives | 14,000,000 | -53,000,000 | -182,000,000 | -75,000,000 | -3,543,345,000 | |||||||||||||||||||||||||||||||||
net investment losses related to other-than-temporary impairments: | ||||||||||||||||||||||||||||||||||||||
other-than-temporary impairments recognized in accumulated other comprehensive income | -28,000,000 | |||||||||||||||||||||||||||||||||||||
net investment losses related to other-than-temporary impairments | -28,000,000 | -20,000,000 | ||||||||||||||||||||||||||||||||||||
investment losses related to other-than-temporary impairments | ||||||||||||||||||||||||||||||||||||||
investment losses related to other-than-temporary impairments: | ||||||||||||||||||||||||||||||||||||||
other-than-temporary impairments recognized in accumulated other comprehensive loss | -14,000,000 | |||||||||||||||||||||||||||||||||||||
gross premiums written | 114,711,000 | 247,562,000 | 217,626,000 | 202,178,000 | 251,476,000 | 172,872,000 | 232,354,000 | 220,970,000 | 255,609,000 | 288,147,000 | ||||||||||||||||||||||||||||
ceded premiums | -17,450,000 | -26,525,000 | -21,369,000 | -26,461,000 | -27,166,000 | -23,905,000 | -28,751,000 | -34,608,000 | -51,914,000 | -64,119,000 | ||||||||||||||||||||||||||||
net premiums written | 97,261,000 | 221,037,000 | 196,257,000 | 175,717,000 | 224,310,000 | 148,967,000 | 203,603,000 | 186,362,000 | 203,695,000 | 224,028,000 | ||||||||||||||||||||||||||||
unrealized losses on insured derivatives | -3,577,103,000 | |||||||||||||||||||||||||||||||||||||
net realized gains | -167,009,000 | 31,052,000 | 992,000 | 4,021,000 | 17,085,000 | -7,012,000 | -1,756,000 | -7,526,000 | 304,000 | 30,157,000 | ||||||||||||||||||||||||||||
insurance recoveries | 3,000,000 | 3,400,000 | ||||||||||||||||||||||||||||||||||||
interest expense | 377,070,000 | 20,711,000 | 21,736,000 | 22,225,000 | 18,786,000 | 12,918,000 | 204,361,000 | 184,397,000 | 106,431,000 | 16,949,000 | ||||||||||||||||||||||||||||
insurance | ||||||||||||||||||||||||||||||||||||||
total insurance revenues | 388,480,000 | 369,611,000 | 393,106,000 | 383,535,000 | 351,830,000 | 345,174,000 | 330,995,000 | 325,296,000 | 280,903,000 | |||||||||||||||||||||||||||||
total insurance expenses | 94,155,000 | 91,418,000 | 96,868,000 | 92,092,000 | 86,037,000 | 77,822,000 | 76,810,000 | 62,549,000 | 53,303,000 | |||||||||||||||||||||||||||||
insurance income | 294,325,000 | 278,193,000 | 296,238,000 | 291,443,000 | 265,793,000 | 267,352,000 | 254,185,000 | 262,747,000 | 227,600,000 | |||||||||||||||||||||||||||||
investment management services | ||||||||||||||||||||||||||||||||||||||
total investment management services revenues | 390,645,000 | 354,171,000 | 314,249,000 | 300,262,000 | 260,784,000 | 247,014,000 | 268,562,000 | |||||||||||||||||||||||||||||||
total investment management services expenses | 364,309,000 | 337,158,000 | 282,866,000 | 268,382,000 | 234,337,000 | 226,747,000 | 202,738,000 | |||||||||||||||||||||||||||||||
investment management services income | 26,336,000 | 17,013,000 | 31,383,000 | 31,880,000 | 26,447,000 | 20,267,000 | 65,824,000 | 16,272,000 | 13,441,000 | |||||||||||||||||||||||||||||
corporate | ||||||||||||||||||||||||||||||||||||||
corporate expenses | 8,461,000 | 8,455,000 | 5,260,000 | 3,357,000 | 2,302,000 | 5,011,000 | 81,391,000 | 4,174,000 | 3,663,000 | |||||||||||||||||||||||||||||
corporate loss | -27,644,000 | -18,165,000 | -21,099,000 | -19,040,000 | -18,243,000 | -30,025,000 | -99,834,000 | -20,038,000 | -18,239,000 | |||||||||||||||||||||||||||||
benefit from income taxes | 81,186,000 | 78,430,000 | 89,969,000 | 84,007,000 | 75,518,000 | 76,213,000 | 77,601,000 | |||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 1,394,000 | -1,093,000 | ||||||||||||||||||||||||||||||||||||
income from continuing operations per common share: | ||||||||||||||||||||||||||||||||||||||
basic | 1,660 | 1,500 | 1,630 | 1,380 | 1,080 | |||||||||||||||||||||||||||||||||
diluted | 1,610 | 1,460 | 1,580 | 1,350 | 1,050 | |||||||||||||||||||||||||||||||||
gross revenues from operations | 780,124,000 | 734,251,000 | 693,694,000 | 622,444,000 | ||||||||||||||||||||||||||||||||||
gross expenses from operations | 487,107,000 | 457,210,000 | 388,325,000 | 347,932,000 | ||||||||||||||||||||||||||||||||||
net gains on derivative instruments and foreign exchange | -4,706,000 | 1,305,000 | 4,757,000 | -4,851,000 | 2,485,000 | -1,914,000 | ||||||||||||||||||||||||||||||||
gross revenues from continuing operations | 711,786,000 | 599,854,000 | 608,818,000 | 476,188,000 | ||||||||||||||||||||||||||||||||||
gross expenses from continuing operations | 405,264,000 | 340,920,000 | 388,340,000 | 218,205,000 | ||||||||||||||||||||||||||||||||||
municipal services | ||||||||||||||||||||||||||||||||||||||
total municipal services revenues | 5,410,000 | 5,640,000 | 7,822,000 | 5,624,000 | ||||||||||||||||||||||||||||||||||
municipal services income | 1,086,000 | 515,000 | 1,340,000 | 303,000 | 612,000 | 52,000 | ||||||||||||||||||||||||||||||||
advisory fees | 8,067,000 | 9,529,000 | 6,156,000 | 13,302,000 | ||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -1,093,000 | |||||||||||||||||||||||||||||||||||||
losses and lae incurred | 20,384,000 | 16,878,000 | ||||||||||||||||||||||||||||||||||||
net revenues | 35,892,000 | |||||||||||||||||||||||||||||||||||||
gains and losses | ||||||||||||||||||||||||||||||||||||||
net gains and losses | -1,610,000 | 90,366,000 | ||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||
basic | 49,278,281,000,000 | 49,597,200,000,000 | 49,543,258,000,000 | 48,354,307,000,000 | 47,436,079,000,000 | 47,671,114,000,000 | 47,501,248,000,000 | 46,820,922,000,000 | 47,009,765,000,000 | 49,040,489,000,000 | 49,945,917,000,000 | 49,803,739,000,000 | 49,878,191,000,000 | 49,826,695,000,000 | 49,631,448,000,000 | 49,472,281,000,000 | 49,552,796,000,000 | 49,488,368,000,000 | 49,258,110,000,000 | 59,071,843,000,000 | 52,588,533,000,000 | 72,089,016,000,000 | 78,686,542,000,000 | 85,554,236,000,000 | 88,131,373,000,000 | 131,402,465,000,000 | 193,104,610,000,000 | 199,295,797,000,000 | 184,708,960,000 | 127,386,668,000 | 131,972,954,000 | 132,794,395,000 | 132,765,468,000 | 132,717,298,000 | 134,098,392,000 | 132,622,848,000 | 141,408,855,000 | 144,042,116,000 |
diluted | 49,278,281,000,000 | 49,597,200,000,000 | 49,543,258,000,000 | 48,354,307,000,000 | 47,436,079,000,000 | 47,671,114,000,000 | 47,501,248,000,000 | 46,820,922,000,000 | 47,009,765,000,000 | 49,040,489,000,000 | 49,945,917,000,000 | 49,803,739,000,000 | 49,878,191,000,000 | 49,826,695,000,000 | 49,631,448,000,000 | 49,472,281,000,000 | 49,552,796,000,000 | 49,488,368,000,000 | 49,258,110,000,000 | 59,071,843,000,000 | 52,588,533,000,000 | 72,089,016,000,000 | 78,686,542,000,000 | 85,554,236,000,000 | 88,131,373,000,000 | 131,402,465,000,000 | 193,104,610,000,000 | 200,064,679,000,000 | 184,708,960,000 | 131,460,764,000 | 136,090,503,000 | 136,739,403,000 | 136,634,382,000 | 136,547,417,000 | 137,220,731,000 | 135,822,330,000 | 144,125,409,000 | 145,357,445,000 |
change in fair value of derivative instruments | 60,209,000 | |||||||||||||||||||||||||||||||||||||
income before cumulative effect of accounting change | 223,326,000 | |||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change | ||||||||||||||||||||||||||||||||||||||
income before cumulative effect of accounting change per common share: | ||||||||||||||||||||||||||||||||||||||
basic | 1,550 | |||||||||||||||||||||||||||||||||||||
diluted | 1,540 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2011-06-30 | 2008-03-31 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2004-09-30 | 2003-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||
investments: | |||||||||||||||||||||||||||||||||||||
fixed-maturity securities held as available-for-sale, at fair value | 1,042,000,000 | 1,008,000,000 | 892,000,000 | 988,000,000 | 925,000,000 | 997,000,000 | 969,000,000 | 1,040,000,000 | 1,555,000,000 | 1,725,000,000 | 1,957,000,000 | 1,812,000,000 | 1,814,000,000 | 2,188,000,000 | 2,677,000,000 | 2,157,000,000 | 2,088,000,000 | 2,154,000,000 | 2,222,000,000 | 2,257,000,000 | 2,374,000,000 | 2,720,000,000 | 2,840,000,000 | 3,458,000,000 | 3,757,000,000 | 4,701,000,000 | 8,155,000,000 | 28,407,120,000 | 30,398,657,000 | 28,966,168,000 | 27,209,053,000 | 25,440,302,000 | 24,470,935,000 | 23,747,204,000 | 23,388,776,000 | ||
investments carried at fair value | 223,000,000 | 221,000,000 | 229,000,000 | 222,000,000 | 237,000,000 | 223,000,000 | 214,000,000 | 321,000,000 | 346,000,000 | 346,000,000 | 355,000,000 | 511,000,000 | 507,000,000 | 332,000,000 | 356,000,000 | 258,000,000 | 246,000,000 | 223,000,000 | 207,000,000 | 196,000,000 | 210,000,000 | 187,000,000 | 217,000,000 | 231,000,000 | 228,000,000 | 150,000,000 | |||||||||||
short-term investments, at fair value | 409,000,000 | 497,000,000 | 425,000,000 | 429,000,000 | 492,000,000 | 468,000,000 | 451,000,000 | 442,000,000 | 444,000,000 | 374,000,000 | 368,000,000 | 353,000,000 | 751,000,000 | 458,000,000 | 441,000,000 | 374,000,000 | 372,000,000 | 418,000,000 | 623,000,000 | 282,000,000 | 347,000,000 | 245,000,000 | 428,000,000 | 407,000,000 | 448,000,000 | ||||||||||||
other investments at amortized cost | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 1,000,000 | |||||||||||||||||||||||||||
cash and cash equivalents | 69,000,000 | 64,000,000 | 165,000,000 | 61,000,000 | 84,000,000 | 72,000,000 | 195,000,000 | 131,000,000 | 70,000,000 | 208,000,000 | 67,000,000 | 50,000,000 | 102,000,000 | 202,000,000 | 147,000,000 | 151,000,000 | 108,000,000 | 342,000,000 | 116,000,000 | 158,000,000 | 107,000,000 | 212,000,000 | 76,000,000 | 132,000,000 | 120,000,000 | 112,000,000 | 626,000,000 | 290,287,000 | 418,332,000 | 235,654,000 | 341,330,000 | 221,502,000 | 222,936,000 | 233,046,000 | 311,486,000 | 241,100,000 | 288,177,000 |
premiums receivable | 121,000,000 | 125,000,000 | 129,000,000 | 133,000,000 | 133,000,000 | 138,000,000 | 141,000,000 | 145,000,000 | 151,000,000 | 155,000,000 | 160,000,000 | 160,000,000 | 167,000,000 | 171,000,000 | 177,000,000 | 178,000,000 | 185,000,000 | 206,000,000 | 215,000,000 | 216,000,000 | 229,000,000 | 240,000,000 | 273,000,000 | 293,000,000 | 368,000,000 | 408,000,000 | 1,429,000,000 | ||||||||||
deferred acquisition costs | 24,000,000 | 24,000,000 | 25,000,000 | 26,000,000 | 27,000,000 | 28,000,000 | 29,000,000 | 30,000,000 | 32,000,000 | 33,000,000 | 35,000,000 | 35,000,000 | 38,000,000 | 39,000,000 | 41,000,000 | 42,000,000 | 44,000,000 | 46,000,000 | 48,000,000 | 50,000,000 | 53,000,000 | 58,000,000 | 63,000,000 | 69,000,000 | 92,000,000 | 112,000,000 | 375,000,000 | 442,012,000 | 459,942,000 | 456,105,000 | 437,648,000 | 434,020,000 | 429,842,000 | 427,111,000 | 431,010,000 | 345,243,000 | 303,801,000 |
insurance loss recoverable | 43,000,000 | 39,000,000 | 185,000,000 | 191,000,000 | 185,000,000 | 202,000,000 | 142,000,000 | 179,000,000 | 177,000,000 | 100,000,000 | 95,000,000 | 137,000,000 | 273,000,000 | 443,000,000 | 366,000,000 | 1,296,000,000 | 1,537,000,000 | 1,561,000,000 | 1,622,000,000 | 1,677,000,000 | 1,798,000,000 | 1,607,000,000 | 1,843,000,000 | 1,583,000,000 | 530,000,000 | 486,000,000 | 2,658,000,000 | ||||||||||
assets held for sale | 8,000,000 | 10,000,000 | 11,000,000 | 11,000,000 | 11,000,000 | 12,000,000 | 71,000,000 | 74,000,000 | 74,000,000 | 88,000,000 | 83,000,000 | 80,000,000 | 132,000,000 | ||||||||||||||||||||||||
other assets | 37,000,000 | 33,000,000 | 37,000,000 | 38,000,000 | 42,000,000 | 57,000,000 | 57,000,000 | 57,000,000 | 78,000,000 | 65,000,000 | 67,000,000 | 73,000,000 | 78,000,000 | 85,000,000 | 81,000,000 | 67,000,000 | 64,000,000 | 82,000,000 | 94,000,000 | 84,000,000 | 106,000,000 | 116,000,000 | 224,000,000 | 161,000,000 | 134,000,000 | 157,000,000 | 45,000,000 | 346,436,000 | 225,425,000 | 267,049,000 | 186,096,000 | 221,682,000 | 209,157,000 | 293,609,000 | 269,669,000 | 133,627,000 | 86,623,000 |
assets of consolidated variable interest entities: | |||||||||||||||||||||||||||||||||||||
cash | 2,000,000 | 5,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 6,000,000 | 4,000,000 | 7,000,000 | 16,000,000 | 16,000,000 | 9,000,000 | 5,000,000 | 4,000,000 | 9,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 9,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 31,000,000 | 21,000,000 | 40,000,000 | 735,000,000 | ||||||||||
loans receivable at fair value | 34,000,000 | 33,000,000 | 33,000,000 | 30,000,000 | 28,000,000 | 30,000,000 | 31,000,000 | 36,000,000 | 32,000,000 | 70,000,000 | 83,000,000 | 78,000,000 | 79,000,000 | 68,000,000 | 76,000,000 | 77,000,000 | 77,000,000 | 129,000,000 | 124,000,000 | 120,000,000 | 114,000,000 | 98,000,000 | 146,000,000 | 206,000,000 | 1,662,000,000 | 1,716,000,000 | 2,320,000,000 | ||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||
liabilities: | |||||||||||||||||||||||||||||||||||||
unearned premium revenue | 172,000,000 | 178,000,000 | 186,000,000 | 192,000,000 | 199,000,000 | 208,000,000 | 216,000,000 | 224,000,000 | 240,000,000 | 249,000,000 | 257,000,000 | 266,000,000 | 287,000,000 | 297,000,000 | 308,000,000 | 322,000,000 | 333,000,000 | 372,000,000 | 386,000,000 | 405,000,000 | 429,000,000 | 464,000,000 | 499,000,000 | 544,000,000 | 712,000,000 | 913,000,000 | 3,801,000,000 | ||||||||||
loss and loss adjustment expense reserves | 454,000,000 | 443,000,000 | 526,000,000 | 521,000,000 | 526,000,000 | 524,000,000 | 577,000,000 | 470,000,000 | 450,000,000 | 361,000,000 | 379,000,000 | 439,000,000 | 1,047,000,000 | 965,000,000 | 886,000,000 | 894,000,000 | 850,000,000 | 954,000,000 | 990,000,000 | 990,000,000 | 991,000,000 | 966,000,000 | 859,000,000 | 806,000,000 | 1,006,000,000 | 559,000,000 | 865,000,000 | 1,542,378,000 | 520,080,000 | 533,773,000 | 725,629,000 | 708,293,000 | 730,352,000 | 721,502,000 | 711,423,000 | 567,830,000 | 577,294,000 |
long-term debt | 2,843,000,000 | 2,853,000,000 | 2,814,000,000 | 2,780,000,000 | 2,741,000,000 | 2,705,000,000 | 2,663,000,000 | 2,625,000,000 | 2,546,000,000 | 2,505,000,000 | 2,467,000,000 | 2,428,000,000 | 2,393,000,000 | 2,359,000,000 | 2,344,000,000 | 2,331,000,000 | 2,308,000,000 | 2,283,000,000 | 2,258,000,000 | 2,229,000,000 | 2,318,000,000 | 2,261,000,000 | 2,199,000,000 | 2,284,000,000 | 2,154,000,000 | 2,034,000,000 | 1,843,000,000 | 2,247,140,000 | 1,214,134,000 | 1,214,985,000 | 1,216,403,000 | 1,219,962,000 | 1,211,356,000 | 1,210,405,000 | 1,313,375,000 | 1,018,959,000 | 1,035,690,000 |
medium-term notes | 472,000,000 | 463,000,000 | 454,000,000 | 447,000,000 | 440,000,000 | 440,000,000 | 432,000,000 | 457,000,000 | 495,000,000 | 494,000,000 | 507,000,000 | 501,000,000 | 484,000,000 | 493,000,000 | 589,000,000 | 590,000,000 | 592,000,000 | 638,000,000 | 698,000,000 | 710,000,000 | 686,000,000 | 663,000,000 | 670,000,000 | 721,000,000 | 790,000,000 | 830,000,000 | 1,763,000,000 | 11,353,744,000 | 13,799,029,000 | 12,174,588,000 | 9,005,718,000 | 7,806,665,000 | 7,508,714,000 | 7,542,416,000 | 7,905,890,000 | ||
investment agreements | 174,000,000 | 173,000,000 | 203,000,000 | 203,000,000 | 204,000,000 | 202,000,000 | 221,000,000 | 220,000,000 | 225,000,000 | 236,000,000 | 233,000,000 | 233,000,000 | 273,000,000 | 277,000,000 | 274,000,000 | 274,000,000 | 271,000,000 | 269,000,000 | 268,000,000 | 269,000,000 | 293,000,000 | 295,000,000 | 310,000,000 | 313,000,000 | 330,000,000 | 390,000,000 | 1,632,000,000 | 15,998,310,000 | 13,361,280,000 | 12,300,127,000 | 11,811,231,000 | 11,801,633,000 | 11,149,718,000 | 10,806,277,000 | 10,061,756,000 | ||
liabilities held for sale | 6,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 64,000,000 | 64,000,000 | 65,000,000 | 70,000,000 | 68,000,000 | 61,000,000 | 59,000,000 | ||||||||||||||||||||||||
other liabilities | 73,000,000 | 67,000,000 | 67,000,000 | 56,000,000 | 78,000,000 | 86,000,000 | 70,000,000 | 85,000,000 | 82,000,000 | 84,000,000 | 81,000,000 | 94,000,000 | 92,000,000 | 122,000,000 | 210,000,000 | 163,000,000 | 194,000,000 | 169,000,000 | 203,000,000 | 161,000,000 | 176,000,000 | 120,000,000 | 195,000,000 | 152,000,000 | 162,000,000 | 235,000,000 | 232,000,000 | 1,009,185,000 | 528,812,000 | 533,676,000 | 626,983,000 | 519,872,000 | 507,987,000 | 600,810,000 | 525,598,000 | 420,903,000 | 313,823,000 |
liabilities of consolidated variable interest entities: | |||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share; authorized shares--10,000,000; issued and outstanding--none | |||||||||||||||||||||||||||||||||||||
common stock | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 283,000,000 | 284,000,000 | 284,000,000 | 284,000,000 | 284,000,000 | 275,000,000 | 271,755,000 | 160,170,000 | 159,751,000 | 157,812,000 | 157,539,000 | 157,453,000 | 156,602,000 | 156,539,000 | 155,137,000 | 152,886,000 |
additional paid-in capital | 2,450,000,000 | 2,453,000,000 | 2,453,000,000 | 2,460,000,000 | 2,492,000,000 | 2,483,000,000 | 2,483,000,000 | 2,486,000,000 | 2,919,000,000 | 2,915,000,000 | 2,915,000,000 | 2,925,000,000 | 2,921,000,000 | 2,919,000,000 | 2,919,000,000 | 2,931,000,000 | 2,936,000,000 | 2,934,000,000 | 2,934,000,000 | 2,962,000,000 | 2,960,000,000 | 2,961,000,000 | 2,997,000,000 | 2,996,000,000 | 3,174,000,000 | 3,166,000,000 | 3,066,000,000 | 3,082,349,000 | 1,627,913,000 | 1,588,438,000 | 1,490,066,000 | 1,467,493,000 | 1,530,811,000 | 1,479,447,000 | 1,473,190,000 | 1,388,095,000 | 1,256,881,000 |
retained earnings | -1,768,000,000 | -1,717,000,000 | -1,709,000,000 | -1,653,000,000 | -1,591,000,000 | -1,540,000,000 | -1,484,000,000 | -1,230,000,000 | -1,006,000,000 | -820,000,000 | -746,000,000 | -653,000,000 | -601,000,000 | -567,000,000 | -531,000,000 | -458,000,000 | -303,000,000 | -180,000,000 | -119,000,000 | -13,000,000 | 68,000,000 | 232,000,000 | 850,000,000 | 949,000,000 | 1,164,000,000 | 2,628,000,000 | 986,000,000 | 1,895,148,000 | 6,719,357,000 | 6,550,849,000 | 6,260,164,000 | 6,084,005,000 | 5,904,405,000 | 5,747,171,000 | 5,601,993,000 | 5,101,003,000 | 4,089,596,000 |
accumulated other comprehensive income, net of tax of 7 and 7 | -95,000,000 | -89,000,000 | -96,000,000 | -99,000,000 | -128,000,000 | -88,000,000 | -137,000,000 | -131,000,000 | |||||||||||||||||||||||||||||
treasury stock | -3,107,000,000 | -3,110,000,000 | -3,109,000,000 | -3,117,000,000 | -3,145,000,000 | -3,139,000,000 | -3,139,000,000 | -3,141,000,000 | -3,172,000,000 | -3,165,000,000 | -3,143,000,000 | -3,154,000,000 | -3,152,000,000 | -3,152,000,000 | -3,154,000,000 | -3,169,000,000 | -3,176,000,000 | -3,176,000,000 | -3,178,000,000 | -3,211,000,000 | -3,211,000,000 | -3,083,000,000 | -3,053,000,000 | -2,967,000,000 | -3,133,000,000 | -2,833,000,000 | -2,251,000,000 | -1,964,942,000 | -1,888,236,000 | -1,560,719,000 | -1,174,976,000 | -1,161,366,000 | -1,158,107,000 | -1,147,100,000 | -1,142,424,000 | -637,015,000 | -367,882,000 |
preferred stock of subsidiary and noncontrolling interests | 7,000,000 | ||||||||||||||||||||||||||||||||||||
preferred stock of subsidiary | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 12,000,000 | 12,000,000 | |||||||||||||||||||||
preferred stock of subsidiary and noncontrolling interest held for sale | 13,000,000 | 13,000,000 | 9,000,000 | 10,000,000 | 11,000,000 | 12,000,000 | 13,000,000 | 6,000,000 | 14,000,000 | ||||||||||||||||||||||||||||
derivative liabilities | 23,000,000 | 48,000,000 | 57,000,000 | 49,000,000 | 49,000,000 | 72,000,000 | 99,000,000 | 131,000,000 | 133,000,000 | 140,000,000 | 126,000,000 | 215,000,000 | 228,000,000 | 206,000,000 | 194,000,000 | 199,000,000 | 219,000,000 | 313,000,000 | 5,934,000,000 | 9,134,441,000 | 528,295,000 | 423,394,000 | 390,435,000 | 483,499,000 | 420,725,000 | 384,611,000 | 421,918,000 | 415,987,000 | 240,764,000 | ||||||||
accumulated other comprehensive income, net of tax of 7 and 8 | -263,000,000 | -213,000,000 | -221,000,000 | ||||||||||||||||||||||||||||||||||
total investments | 2,445,000,000 | 2,680,000,000 | 2,676,000,000 | 3,072,000,000 | 2,978,000,000 | 3,474,000,000 | 2,793,000,000 | 2,710,000,000 | 2,797,000,000 | 3,052,000,000 | 2,736,000,000 | 2,932,000,000 | 3,153,000,000 | 3,495,000,000 | 4,100,000,000 | 4,466,000,000 | 5,392,000,000 | 41,783,852,000 | 40,108,311,000 | 38,430,916,000 | 35,302,280,000 | 33,016,348,000 | 33,282,653,000 | 32,154,666,000 | 32,404,004,000 | 27,985,536,000 | 17,382,246,000 | ||||||||||
total assets | 3,257,000,000 | 3,317,000,000 | 3,375,000,000 | 4,015,000,000 | 4,067,000,000 | 4,443,000,000 | 4,696,000,000 | 4,816,000,000 | 5,252,000,000 | 5,375,000,000 | 5,751,000,000 | 6,551,000,000 | 6,632,000,000 | 7,606,000,000 | 8,778,000,000 | 8,893,000,000 | 11,017,000,000 | 31,668,000,000 | 49,686,725,000 | 43,153,834,000 | 41,227,486,000 | 37,939,584,000 | 35,631,577,000 | 35,716,193,000 | 34,561,394,000 | 34,930,060,000 | 30,800,435,000 | 19,300,000,000 | |||||||||
variable interest entity debt | 186,000,000 | 156,000,000 | 174,000,000 | ||||||||||||||||||||||||||||||||||
total liabilities | 4,245,000,000 | 4,216,000,000 | 4,251,000,000 | 4,864,000,000 | 4,802,000,000 | 4,995,000,000 | 4,996,000,000 | 4,973,000,000 | 5,275,000,000 | 5,403,000,000 | 5,602,000,000 | 6,308,000,000 | 6,135,000,000 | 6,558,000,000 | 7,577,000,000 | 7,633,000,000 | 7,791,000,000 | 29,763,000,000 | 47,626,551,000 | 36,370,000,000 | 34,180,059,000 | 30,882,826,000 | 28,963,644,000 | 29,114,730,000 | 27,969,750,000 | 28,435,283,000 | 24,269,120,000 | 13,635,437,000 | |||||||||
preferred stock, par value 1 per share; authorized shares—10,000,000; issued and outstanding—none | |||||||||||||||||||||||||||||||||||||
total shareholders’ equity of mbia inc. | -1,000,000,000 | -912,000,000 | -882,000,000 | -863,000,000 | -748,000,000 | -565,000,000 | -313,000,000 | -170,000,000 | -36,000,000 | -41,000,000 | 136,000,000 | 230,000,000 | 484,000,000 | 1,035,000,000 | 1,188,000,000 | 1,248,000,000 | 3,214,000,000 | ||||||||||||||||||||
total equity | -988,000,000 | -899,000,000 | -876,000,000 | -849,000,000 | -735,000,000 | -552,000,000 | -300,000,000 | -157,000,000 | -23,000,000 | -28,000,000 | 149,000,000 | 243,000,000 | 497,000,000 | 1,048,000,000 | 1,201,000,000 | 1,260,000,000 | 3,226,000,000 | 1,905,000,000 | |||||||||||||||||||
total liabilities and equity | 3,257,000,000 | 3,317,000,000 | 3,375,000,000 | 4,015,000,000 | 4,067,000,000 | 4,443,000,000 | 4,696,000,000 | 4,816,000,000 | 5,252,000,000 | 5,375,000,000 | 5,751,000,000 | 6,551,000,000 | 6,632,000,000 | 7,606,000,000 | 8,778,000,000 | 8,893,000,000 | 11,017,000,000 | 31,668,000,000 | |||||||||||||||||||
investments pledged as collateral, at fair value | 4,000,000 | 4,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 10,000,000 | 3,000,000 | 32,000,000 | 137,000,000 | 599,000,000 | 1,085,245,000 | |||||||||||||||||||||||||
preferred stock, par value 1 per share; authorized shares--10,000,000; issued and outstanding—none | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax of 8 and 8 | -283,000,000 | -314,000,000 | -231,000,000 | -82,000,000 | 100,000,000 | 90,000,000 | 103,000,000 | 39,000,000 | 115,000,000 | 130,000,000 | 91,000,000 | ||||||||||||||||||||||||||
variable interest entity notes and loans payable | 175,000,000 | ||||||||||||||||||||||||||||||||||||
variable interest entity notes carried at fair value | 217,000,000 | 285,000,000 | |||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share; authorized shares - 10,000,000; issued and outstanding - none | |||||||||||||||||||||||||||||||||||||
loan repurchase commitments | 604,000,000 | 530,000,000 | 506,000,000 | 478,000,000 | 420,000,000 | 407,000,000 | 409,000,000 | 905,000,000 | |||||||||||||||||||||||||||||
variable interest entity notes | 291,000,000 | 292,000,000 | 450,000,000 | 451,000,000 | 623,000,000 | 1,187,000,000 | 1,160,000,000 | 1,632,000,000 | 2,558,000,000 | 2,260,000,000 | 2,517,000,000 | 10,449,000,000 | |||||||||||||||||||||||||
investments held-to-maturity, at amortized cost | 575,000,000 | 529,000,000 | 890,000,000 | 890,000,000 | 890,000,000 | 890,000,000 | 3,934,000,000 | 4,544,549,000 | 5,368,999,000 | 5,047,718,000 | 5,070,668,000 | 4,588,155,000 | 5,271,708,000 | 5,765,182,000 | 6,374,234,000 | ||||||||||||||||||||||
accumulated other comprehensive income, net of tax of 21 and 8 | -43,000,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax of 4 and 8 | -74,000,000 | ||||||||||||||||||||||||||||||||||||
other investments | 1,000,000 | 6,000,000 | 160,000,000 | 664,749,000 | 919,700,000 | 866,202,000 | 200,963,000 | 240,736,000 | 267,009,000 | 234,927,000 | 243,845,000 | 261,941,000 | 198,663,000 | ||||||||||||||||||||||||
accumulated other comprehensive income, net of tax of 7 and 16 | -241,000,000 | ||||||||||||||||||||||||||||||||||||
short-term investments held as available-for-sale, at fair value | 398,000,000 | 1,754,000,000 | |||||||||||||||||||||||||||||||||||
deferred income taxes | 1,019,000,000 | 1,574,000,000 | 2,873,131,000 | 398,451,000 | 462,881,000 | 510,843,000 | 379,226,000 | 475,646,000 | 569,536,000 | 557,166,000 | 532,991,000 | 484,832,000 | |||||||||||||||||||||||||
accumulated other comprehensive income, net of tax of 17 and 37 | -31,000,000 | ||||||||||||||||||||||||||||||||||||
fixed-maturity securities at fair value | 183,000,000 | ||||||||||||||||||||||||||||||||||||
total | 10,851,000,000 | ||||||||||||||||||||||||||||||||||||
accrued investment income | 91,000,000 | 576,207,000 | 565,490,000 | 555,548,000 | 497,668,000 | 446,821,000 | 418,643,000 | 396,048,000 | 378,895,000 | 294,985,000 | 217,045,000 | ||||||||||||||||||||||||||
prepaid reinsurance premiums | 94,000,000 | 312,142,000 | 337,052,000 | 347,883,000 | 373,463,000 | 385,704,000 | 394,608,000 | 407,614,000 | 417,293,000 | 563,630,000 | 530,488,000 | ||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid losses | 20,000,000 | ||||||||||||||||||||||||||||||||||||
goodwill | 31,000,000 | 79,406,000 | 79,406,000 | 79,406,000 | 79,406,000 | 79,406,000 | 79,406,000 | 79,406,000 | 79,406,000 | 79,406,000 | 90,041,000 | ||||||||||||||||||||||||||
property and equipment, at cost | 70,000,000 | 103,007,000 | 99,240,000 | 100,776,000 | 106,015,000 | 107,356,000 | 107,438,000 | 109,275,000 | 109,050,000 | 115,307,000 | 126,004,000 | ||||||||||||||||||||||||||
receivable for investments sold | 76,000,000 | 449,364,000 | 102,030,000 | 204,552,000 | 127,136,000 | 74,108,000 | 82,611,000 | 74,787,000 | 191,315,000 | 174,374,000 | 54,017,000 | ||||||||||||||||||||||||||
derivative assets | 3,000,000 | 2,323,098,000 | 710,528,000 | 501,972,000 | 441,540,000 | 600,158,000 | 429,575,000 | 326,867,000 | 292,255,000 | 234,428,000 | 177,336,000 | ||||||||||||||||||||||||||
current income taxes | 23,000,000 | 43,629,000 | 56,548,000 | 38,610,000 | 9,968,000 | 18,661,000 | 84,203,000 | ||||||||||||||||||||||||||||||
reinsurance premiums payable | 69,000,000 | ||||||||||||||||||||||||||||||||||||
securities sold under agreements to repurchase | 387,000,000 | 1,019,155,000 | 524,101,000 | 649,209,000 | 757,260,000 | 508,154,000 | 1,031,325,000 | 646,343,000 | 603,652,000 | 372,049,000 | 719,167,000 | ||||||||||||||||||||||||||
short-term debt | 7,158,000 | 13,383,000 | 40,898,000 | 40,898,000 | 40,898,000 | 58,745,000 | 58,745,000 | 58,745,000 | 58,745,000 | ||||||||||||||||||||||||||||
deferred fee revenue | 9,000,000 | 15,115,000 | 14,991,000 | 14,628,000 | 16,891,000 | 17,680,000 | 18,399,000 | 20,379,000 | 20,917,000 | 19,444,000 | 23,998,000 | ||||||||||||||||||||||||||
payable for settlement of derivatives and investments purchased | 235,000,000 | ||||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share; authorized shares — 10,000,000; issued and outstanding — none | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of deferred tax of 122 and 229 | -195,000,000 | ||||||||||||||||||||||||||||||||||||
total shareholders' equity of mbia inc. | 1,881,000,000 | ||||||||||||||||||||||||||||||||||||
preferred stock of subsidiary and noncontrolling interest | 24,000,000 | ||||||||||||||||||||||||||||||||||||
short-term investments, at amortized cost | 7,082,189,000 | 2,879,689,000 | 2,856,023,000 | 2,000,179,000 | 2,187,705,000 | 2,184,720,000 | 1,678,281,000 | 1,987,668,000 | 792,148,000 | ||||||||||||||||||||||||||||
reinsurance recoverable on unpaid losses | 107,783,000 | 48,078,000 | 47,625,000 | 47,002,000 | 44,472,000 | 59,324,000 | 58,965,000 | 45,677,000 | 32,492,000 | 44,222,000 | |||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||
deferred premium revenue | 3,045,903,000 | 3,096,434,000 | 3,101,278,000 | 3,084,419,000 | 3,123,086,000 | 3,116,502,000 | 3,185,200,000 | 3,208,059,000 | 3,163,773,000 | 2,828,100,000 | |||||||||||||||||||||||||||
commercial paper | 362,478,000 | 714,591,000 | 723,072,000 | 755,234,000 | 753,594,000 | 872,526,000 | 859,997,000 | 1,745,767,000 | |||||||||||||||||||||||||||||
variable interest entity floating rate notes | 1,353,045,000 | 1,381,603,000 | 1,413,203,000 | 1,475,750,000 | 1,228,760,000 | 1,248,194,000 | 1,280,160,000 | 801,115,000 | |||||||||||||||||||||||||||||
payable for investments purchased | 504,916,000 | 231,187,000 | 537,799,000 | 426,522,000 | 372,322,000 | 754,573,000 | 83,369,000 | 499,902,000 | 240,535,000 | 119,526,000 | |||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of deferred income tax of | -1,224,136,000 | ||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 2,060,174,000 | 6,783,834,000 | 7,047,427,000 | 7,056,758,000 | 6,667,933,000 | 6,601,463,000 | 6,591,644,000 | 6,494,777,000 | 6,531,315,000 | ||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 49,686,725,000 | 43,153,834,000 | 41,227,486,000 | 37,939,584,000 | 35,631,577,000 | 35,716,193,000 | 34,561,394,000 | 34,930,060,000 | 30,800,435,000 | ||||||||||||||||||||||||||||
investment agreement portfolio pledged as collateral, at fair value | 541,266,000 | 694,805,000 | 821,417,000 | 559,450,000 | 1,088,281,000 | 729,072,000 | 409,481,000 | ||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 93,178 and 172,798 | 164,630,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 166,758 and 172,798 | 309,108,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 177,319 and 238,881 | 323,692,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 72,239 and 238,881 | 120,262,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 140,828 and 238,881 | 243,548,000 | ||||||||||||||||||||||||||||||||||||
unearned compensation — restricted stock | -76,647,000 | -43,857,000 | -48,699,000 | ||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 238,881 and 321,565 | 399,381,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 264,632 and 321,565 | 454,178,000 | ||||||||||||||||||||||||||||||||||||
fixed-maturity securities held as available-for-sale at fair value | 19,270,348,000 | 8,128,081,000 | |||||||||||||||||||||||||||||||||||
conduit investments held-to-maturity at amortized cost | 6,002,934,000 | ||||||||||||||||||||||||||||||||||||
investment agreement portfolio pledged as collateral at fair value | 437,228,000 | 916,327,000 | |||||||||||||||||||||||||||||||||||
short-term investments at amortized cost | 2,013,085,000 | ||||||||||||||||||||||||||||||||||||
variable interest entity assets | 600,307,000 | ||||||||||||||||||||||||||||||||||||
investment agreement and medium-term note obligations | 11,183,068,000 | 6,718,370,000 | |||||||||||||||||||||||||||||||||||
conduit debt obligations | 5,655,868,000 | ||||||||||||||||||||||||||||||||||||
variable interest entity liabilities | 600,307,000 | ||||||||||||||||||||||||||||||||||||
preferred stock, par value 1 per share; authorized shares—10,000,000; issued and outstanding — none | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax of 300,436 and 337,175 | 562,552,000 | ||||||||||||||||||||||||||||||||||||
unearned compensation—restricted stock | -38,457,000 | -17,416,000 | |||||||||||||||||||||||||||||||||||
investments: - sum | 9,118,892,000 | ||||||||||||||||||||||||||||||||||||
investment agreement and medium-term note portfolios held as available-for-sale at fair value | 7,347,027,000 | ||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||||
investment repurchase agreement obligations | 489,670,000 | ||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of deferred income tax provision of 296,056 and 294,160 | 550,668,000 | ||||||||||||||||||||||||||||||||||||
unallocated esop shares | -170,000 | ||||||||||||||||||||||||||||||||||||
total shareholders' equity | 5,664,563,000 | ||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 19,300,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2011-06-30 | 2008-03-31 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2003-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||
premiums, fees and reimbursements received | 3,000,000 | 5,000,000 | 3,000,000 | 6,000,000 | 4,000,000 | 5,000,000 | 2,000,000 | 5,000,000 | 2,000,000 | 8,000,000 | 5,000,000 | 10,000,000 | 2,000,000 | 8,000,000 | 24,000,000 | 9,000,000 | 3,000,000 | 8,000,000 | 3,000,000 | 3,000,000 | 10,000,000 | 9,000,000 | |||||||||
investment income received | 14,000,000 | 12,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 15,000,000 | 16,000,000 | 24,000,000 | 26,000,000 | 24,000,000 | 27,000,000 | 22,000,000 | 19,000,000 | 17,000,000 | 19,000,000 | 20,000,000 | 21,000,000 | 22,000,000 | 37,000,000 | 44,000,000 | 59,000,000 | 64,000,000 | |||||||||
financial guarantee losses and loss adjustment expenses paid | -105,000,000 | -8,000,000 | -21,000,000 | -6,000,000 | -126,000,000 | -6,000,000 | -19,000,000 | -59,000,000 | -28,000,000 | -627,000,000 | -125,000,000 | -20,000,000 | -336,000,000 | -28,000,000 | -238,000,000 | -19,000,000 | -58,000,000 | -14,000,000 | -75,000,000 | -95,000,000 | -86,000,000 | -469,000,000 | |||||||||
proceeds from recoveries and reinsurance, net of salvage paid to reinsurers | 218,000,000 | 12,000,000 | 3,000,000 | 12,000,000 | 6,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 47,000,000 | 43,000,000 | ||||||||||||||||||||
operating expenses paid and other operating | -18,000,000 | -10,000,000 | -32,000,000 | -15,000,000 | -7,000,000 | -16,000,000 | -19,000,000 | -14,000,000 | -34,000,000 | -18,000,000 | -35,000,000 | -22,000,000 | -22,000,000 | ||||||||||||||||||
other proceeds from consolidated variable interest entities | 0 | 0 | 13,000,000 | 15,000,000 | |||||||||||||||||||||||||||
interest paid, net of interest converted to principal | -22,000,000 | -10,000,000 | -9,000,000 | -7,000,000 | -22,000,000 | -12,000,000 | -12,000,000 | -13,000,000 | -14,000,000 | -8,000,000 | -10,000,000 | -13,000,000 | -12,000,000 | -13,000,000 | -11,000,000 | -15,000,000 | -22,000,000 | -17,000,000 | -23,000,000 | -46,000,000 | -42,000,000 | -35,000,000 | |||||||||
cash (used) provided by discontinued operations | 0 | -1,000,000 | -6,000,000 | ||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||
purchases of available-for-sale investments | -161,000,000 | -36,000,000 | -137,000,000 | -51,000,000 | -51,000,000 | -55,000,000 | -53,000,000 | -48,000,000 | -247,000,000 | -173,000,000 | -174,000,000 | -310,000,000 | -352,000,000 | -352,000,000 | -140,000,000 | -372,000,000 | -299,000,000 | -233,000,000 | -242,000,000 | -747,000,000 | -819,000,000 | -394,000,000 | |||||||||
sales of available-for-sale investments | 2,000,000 | 61,000,000 | 62,000,000 | 15,000,000 | 45,000,000 | 27,000,000 | 28,000,000 | 174,000,000 | 98,000,000 | 241,000,000 | 339,000,000 | 414,000,000 | 106,000,000 | 128,000,000 | 73,000,000 | 218,000,000 | 178,000,000 | 233,000,000 | 279,000,000 | 683,000,000 | 651,000,000 | 271,000,000 | |||||||||
paydowns, maturities and other proceeds of available-for-sale investments | 57,000,000 | 74,000,000 | 29,000,000 | 66,000,000 | 24,000,000 | 89,000,000 | 28,000,000 | ||||||||||||||||||||||||
purchases of investments at fair value | -22,000,000 | -11,000,000 | -11,000,000 | -22,000,000 | -24,000,000 | -22,000,000 | -46,000,000 | -21,000,000 | -24,000,000 | -27,000,000 | -39,000,000 | -35,000,000 | -47,000,000 | -47,000,000 | -56,000,000 | -41,000,000 | -62,000,000 | -42,000,000 | -33,000,000 | -69,000,000 | -53,000,000 | -69,000,000 | |||||||||
sales, paydowns, maturities and other proceeds of investments at fair value | 18,000,000 | 10,000,000 | 22,000,000 | 16,000,000 | 19,000,000 | 89,000,000 | 65,000,000 | 31,000,000 | 206,000,000 | 117,000,000 | 28,000,000 | 44,000,000 | 28,000,000 | 49,000,000 | 59,000,000 | 34,000,000 | 122,000,000 | ||||||||||||||
sales, paydowns and maturities (purchases) of short-term investments | -68,000,000 | 8,000,000 | 66,000,000 | -20,000,000 | -4,000,000 | -12,000,000 | 112,000,000 | -3,000,000 | -13,000,000 | 402,000,000 | -293,000,000 | -10,000,000 | -68,000,000 | -5,000,000 | 44,000,000 | 204,000,000 | -342,000,000 | 66,000,000 | 178,000,000 | -154,000,000 | 222,000,000 | 206,000,000 | |||||||||
proceeds (payments) from discontinued operations | |||||||||||||||||||||||||||||||
other investing | 2,000,000 | 0 | 1,000,000 | -23,000,000 | |||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||
principal paydowns of investment agreements | -15,000,000 | 0 | -4,000,000 | 0 | -1,000,000 | 0 | -1,000,000 | -45,000,000 | -7,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | 1,000,000 | -27,000,000 | -12,000,000 | -13,000,000 | |||||||||||||||
principal paydowns of medium-term notes | 0 | 0 | -26,000,000 | -36,000,000 | 0 | 0 | -4,000,000 | -28,000,000 | -20,000,000 | -67,000,000 | |||||||||||||||||||||
proceeds from variable interest entity debt | 6,000,000 | 0 | 0 | 2,000,000 | |||||||||||||||||||||||||||
principal paydowns/redemptions of variable interest entity debt | -1,000,000 | -2,000,000 | -6,000,000 | -1,000,000 | -1,000,000 | -21,000,000 | -36,000,000 | ||||||||||||||||||||||||
principal paydowns of long-term debt | 0 | 0 | 0 | 0 | -12,000,000 | -17,000,000 | -2,000,000 | ||||||||||||||||||||||||
purchases of treasury stock | 0 | 0 | -7,000,000 | 0 | 0 | -2,000,000 | -2,000,000 | -24,000,000 | -4,000,000 | 0 | -1,000,000 | 0 | -2,000,000 | 0 | 0 | 0 | -1,000,000 | 0 | -62,000,000 | -10,000,000 | -15,000,000 | -31,000,000 | |||||||||
cash provided (used) by discontinued operations | 0 | 2,000,000 | 4,000,000 | ||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -98,000,000 | 104,000,000 | -24,000,000 | 13,000,000 | -124,000,000 | 60,000,000 | 30,000,000 | 133,000,000 | 15,000,000 | -46,000,000 | -83,000,000 | 56,000,000 | -9,000,000 | 48,000,000 | -235,000,000 | 226,000,000 | -46,000,000 | 56,000,000 | 134,000,000 | -117,000,000 | -35,000,000 | 204,445,000 | 26,555,000 | 121,909,000 | -1,434,000 | -10,110,000 | -78,440,000 | 204,959,000 | |||
cash and cash equivalents - beginning of period | 0 | 0 | 87,000,000 | 0 | 0 | 160,000,000 | 0 | 0 | 167,000,000 | 83,000,000 | -2,081,000 | 0 | 233,046,000 | ||||||||||||||||||
cash and cash equivalents - end of period | -98,000,000 | 104,000,000 | 63,000,000 | -83,000,000 | 56,000,000 | 151,000,000 | -235,000,000 | 226,000,000 | 121,000,000 | 217,000,000 | 119,828,000 | -1,434,000 | 222,936,000 | ||||||||||||||||||
reconciliation of net income to net cash provided (used) by operating activities: | |||||||||||||||||||||||||||||||
net income | -8,000,000 | -56,000,000 | -62,000,000 | -51,000,000 | -52,000,000 | -255,000,000 | -86,000,000 | -75,000,000 | -86,000,000 | -60,000,000 | -34,000,000 | -36,000,000 | -73,000,000 | -155,000,000 | -123,000,000 | -61,000,000 | -106,000,000 | -81,000,000 | -333,000,000 | -17,000,000 | -98,000,000 | -72,000,000 | 1,268,732,000 | -2,406,732,000 | 211,831,000 | 198,611,000 | 217,947,000 | 221,362,000 | 198,994,000 | 182,721,000 | 223,326,000 |
income from discontinued operations, net of income taxes | -1,000,000 | -1,000,000 | -2,000,000 | 1,000,000 | -3,000,000 | ||||||||||||||||||||||||||
income from continuing operations | -7,000,000 | -56,000,000 | -62,000,000 | -50,000,000 | -51,000,000 | -253,000,000 | -87,000,000 | -78,000,000 | -83,000,000 | -5,000,000 | 211,831,000 | 198,611,000 | |||||||||||||||||||
adjustments to reconcile net income from continuing operations to net cash provided (used) by operating activities: | |||||||||||||||||||||||||||||||
supplementary disclosure of consolidated cash flow information: | |||||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||
variable interest entity debt extinguishment | 0 | 7,000,000 | |||||||||||||||||||||||||||||
proceeds from litigation settlement | |||||||||||||||||||||||||||||||
income taxes received | 0 | ||||||||||||||||||||||||||||||
paydowns and maturities of loans receivable | 1,000,000 | 1,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 50,000,000 | 20,000,000 | 5,000,000 | 3,000,000 | 7,000,000 | 48,000,000 | 70,000,000 | |||||||||||||||||
proceeds for derivative settlements | 0 | 0 | 0 | -1,000,000 | 0 | -1,000,000 | -1,000,000 | -2,000,000 | -3,000,000 | -4,000,000 | -5,000,000 | -4,000,000 | -4,000,000 | -53,000,000 | -4,000,000 | -3,000,000 | -11,000,000 | ||||||||||||||
proceeds from discontinued operations | 0 | ||||||||||||||||||||||||||||||
proceeds from investment agreements | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 1,000,000 | 2,000,000 | 0 | 2,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | |||||||||||||||||||
dividends paid | -42,640,000 | -44,932,000 | -41,816,000 | -41,764,000 | -41,759,000 | -37,541,000 | -37,539,000 | -24,587,000 | |||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 0 | -1,000,000 | -2,000,000 | 1,000,000 | 1,000,000 | ||||||||||||||||||||||||||
cash and cash equivalents - beginning of year | 0 | 0 | 0 | 108,000,000 | |||||||||||||||||||||||||||
cash and cash equivalents - end of year | 13,000,000 | -124,000,000 | 60,000,000 | 138,000,000 | |||||||||||||||||||||||||||
non-cash investing activities: | |||||||||||||||||||||||||||||||
loans receivable disposed of a variable interest entity | |||||||||||||||||||||||||||||||
other investments, received from sale of net assets held for sale | |||||||||||||||||||||||||||||||
fixed-maturity securities held as available-for-sale, received as salvage | 123,000,000 | 0 | |||||||||||||||||||||||||||||
investments carried at fair value, received as salvage | 0 | 165,000,000 | |||||||||||||||||||||||||||||
net cash provided (used) by operating activities | -42,000,000 | -36,000,000 | -558,000,000 | -92,000,000 | -41,000,000 | 273,000,000 | 152,000,000 | -186,000,000 | 16,000,000 | 529,000,000 | -2,000,000 | -82,000,000 | -70,000,000 | -101,000,000 | -471,000,000 | ||||||||||||||||
net cash provided (used) by investing activities | 243,000,000 | 71,000,000 | 568,000,000 | 67,000,000 | 242,000,000 | -254,000,000 | -98,000,000 | 147,000,000 | 308,000,000 | -418,000,000 | 770,000,000 | 610,000,000 | 128,000,000 | 191,000,000 | 311,000,000 | ||||||||||||||||
principal paydowns of variable interest entity debt | -38,000,000 | -21,000,000 | |||||||||||||||||||||||||||||
net cash provided (used) by financing activities | -68,000,000 | -20,000,000 | -56,000,000 | -57,000,000 | -143,000,000 | -29,000,000 | -6,000,000 | -196,000,000 | -98,000,000 | -157,000,000 | -713,000,000 | -394,000,000 | -175,000,000 | -95,000,000 | 124,000,000 | 86,670,000 | |||||||||||||||
cash and cash equivalents—beginning of period | 0 | 78,000,000 | 280,000,000 | 146,000,000 | 187,000,000 | 263,732,000 | 269,277,000 | 83,218,000 | |||||||||||||||||||||||
cash and cash equivalents—end of period | 133,000,000 | 93,000,000 | 163,000,000 | 141,000,000 | 152,000,000 | 290,287,000 | 235,654,000 | 288,177,000 | |||||||||||||||||||||||
change in: | |||||||||||||||||||||||||||||||
unearned premium revenue | -8,000,000 | -9,000,000 | -21,000,000 | -10,000,000 | -10,000,000 | -15,000,000 | -11,000,000 | -39,000,000 | -14,000,000 | -19,000,000 | -24,000,000 | -19,000,000 | -43,000,000 | -39,000,000 | -45,000,000 | ||||||||||||||||
loss and loss adjustment expense reserves | -21,000,000 | -66,000,000 | -613,000,000 | 80,000,000 | 78,000,000 | -13,000,000 | 38,000,000 | -100,000,000 | -41,000,000 | 1,000,000 | -15,000,000 | 84,000,000 | -58,000,000 | 21,000,000 | 359,000,000 | ||||||||||||||||
insurance loss recoverable | -6,000,000 | 42,000,000 | 14,000,000 | -196,000,000 | -90,000,000 | 392,000,000 | 241,000,000 | 24,000,000 | 61,000,000 | 55,000,000 | 121,000,000 | 86,000,000 | -20,000,000 | -19,000,000 | -691,000,000 | ||||||||||||||||
accrued interest payable | 37,000,000 | 34,000,000 | 35,000,000 | 35,000,000 | 27,000,000 | 24,000,000 | 26,000,000 | 29,000,000 | 27,000,000 | 25,000,000 | 31,000,000 | 35,000,000 | 30,000,000 | 33,000,000 | 37,000,000 | 19,165,000 | 40,067,000 | 24,428,000 | |||||||||||||
other assets and liabilities | -3,000,000 | 7,000,000 | |||||||||||||||||||||||||||||
net realized investment gains | 7,000,000 | 3,000,000 | 4,000,000 | 13,000,000 | 21,000,000 | 3,000,000 | |||||||||||||||||||||||||
net losses on financial instruments at fair value and foreign exchange | 9,000,000 | 16,000,000 | 4,000,000 | 11,000,000 | -33,000,000 | -13,000,000 | -5,000,000 | -14,000,000 | 20,000,000 | -41,000,000 | -62,000,000 | 48,000,000 | -40,000,000 | 5,000,000 | 16,000,000 | ||||||||||||||||
other net realized losses | 2,000,000 | 15,000,000 | -20,000,000 | -6,000,000 | 16,000,000 | 3,000,000 | 7,000,000 | 9,000,000 | 0 | 9,000,000 | 41,000,000 | 1,000,000 | -31,000,000 | ||||||||||||||||||
other operating | 19,000,000 | 5,000,000 | 7,000,000 | -8,000,000 | 6,000,000 | -6,000,000 | 8,000,000 | 0 | 20,000,000 | -11,000,000 | 24,000,000 | 15,000,000 | 11,000,000 | ||||||||||||||||||
total adjustments to income from continuing operations | 36,000,000 | 47,000,000 | |||||||||||||||||||||||||||||
paydowns and maturities of available-for-sale investments | 49,000,000 | 86,000,000 | 104,000,000 | 156,000,000 | 65,000,000 | 144,000,000 | 152,000,000 | 234,000,000 | 96,000,000 | 111,000,000 | 123,000,000 | 234,000,000 | 94,000,000 | 169,000,000 | |||||||||||||||||
accrued investment income | -5,000,000 | 23,000,000 | 0 | ||||||||||||||||||||||||||||
proceeds from loan repurchase commitments | 0 | 0 | 0 | 600,000,000 | |||||||||||||||||||||||||||
cash from discontinued operations | -1,000,000 | ||||||||||||||||||||||||||||||
sales, paydowns and maturities of investments at fair value | 57,000,000 | 75,000,000 | |||||||||||||||||||||||||||||
sales, paydowns and maturities of held-to-maturity investments | 575,000,000 | 315,000,000 | |||||||||||||||||||||||||||||
paydowns and maturities of loans receivable and other instruments at fair value | |||||||||||||||||||||||||||||||
consolidation of variable interest entities | 0 | 72,000,000 | 18,000,000 | ||||||||||||||||||||||||||||
capital expenditures | -1,510,000 | -2,896,000 | -3,188,000 | -1,567,000 | -1,473,000 | ||||||||||||||||||||||||||
free cash flows | 255,923,000 | -353,368,000 | 153,319,000 | 193,940,000 | 276,497,000 | ||||||||||||||||||||||||||
proceeds from receipt of discontinued operations | 0 | ||||||||||||||||||||||||||||||
proceeds from variable interest debt | |||||||||||||||||||||||||||||||
cash and cash equivalents—beginning of year | |||||||||||||||||||||||||||||||
cash and cash equivalents—end of year | |||||||||||||||||||||||||||||||
premiums receivable | 22,000,000 | 3,000,000 | 7,000,000 | 15,000,000 | 16,000,000 | 1,000,000 | 22,000,000 | 5,000,000 | 3,000,000 | ||||||||||||||||||||||
deferred acquisition costs | 3,000,000 | 2,000,000 | 3,000,000 | 4,000,000 | 6,000,000 | ||||||||||||||||||||||||||
loan repurchase commitments | 0 | 0 | 0 | 604,000,000 | |||||||||||||||||||||||||||
other liabilities | 6,000,000 | 5,000,000 | |||||||||||||||||||||||||||||
deferred income tax provision | 1,000,000 | -49,000,000 | 3,477,000 | 38,884,000 | 11,244,000 | ||||||||||||||||||||||||||
other | 9,298,000 | 19,914,000 | 13,109,000 | 38,569,000 | -51,700,000 | -74,128,000 | -14,299,000 | ||||||||||||||||||||||||
total adjustments to net income | -552,000,000 | -58,000,000 | -5,000,000 | 346,000,000 | 307,000,000 | -63,000,000 | 77,000,000 | 635,000,000 | 79,000,000 | 251,000,000 | -53,000,000 | -399,000,000 | -2,207,165,000 | 2,664,165,000 | 52,268,000 | -56,482,000 | 142,862,000 | -64,855,000 | -3,487,000 | 54,644,000 | |||||||||||
supplementary disclosure of non-cash consolidated cash flow information: | |||||||||||||||||||||||||||||||
proceeds from variable interest entity notes | |||||||||||||||||||||||||||||||
principal paydowns of variable interest entity notes | -54,000,000 | -57,000,000 | -11,000,000 | 1,000,000 | -167,000,000 | -47,000,000 | -156,000,000 | -581,000,000 | -323,000,000 | -168,000,000 | -55,000,000 | -93,000,000 | |||||||||||||||||||
income from discontinued operations | |||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by operating activities: | |||||||||||||||||||||||||||||||
proceeds from recoveries and reinsurance | 622,000,000 | 191,000,000 | 42,000,000 | 32,000,000 | 17,000,000 | 15,000,000 | 10,000,000 | 60,000,000 | 16,000,000 | 44,000,000 | |||||||||||||||||||||
accrued expenses | -36,000,000 | -1,000,000 | -33,000,000 | 9,000,000 | -19,000,000 | -11,000,000 | -18,000,000 | -28,000,000 | |||||||||||||||||||||||
insured derivative commutations and losses paid | -19,000,000 | -31,000,000 | |||||||||||||||||||||||||||||
deconsolidation of variable interest entities | |||||||||||||||||||||||||||||||
other financing | |||||||||||||||||||||||||||||||
net investment losses related to other-than-temporary impairments | 28,000,000 | 1,000,000 | |||||||||||||||||||||||||||||
unrealized losses on insured derivatives | -14,000,000 | -14,000,000 | 22,000,000 | -2,270,103,000 | 3,577,103,000 | ||||||||||||||||||||||||||
interest on variable interest entities | 5,000,000 | 10,000,000 | |||||||||||||||||||||||||||||
operating and employee related expenses paid | -22,000,000 | -11,000,000 | -32,000,000 | -15,000,000 | -34,000,000 | -34,000,000 | -38,000,000 | -53,000,000 | |||||||||||||||||||||||
collateral (to) from counterparties | -44,000,000 | ||||||||||||||||||||||||||||||
proceeds from the mbia corp. financing facility | 328,000,000 | ||||||||||||||||||||||||||||||
supplementary disclosure of consolidated cash flow information | |||||||||||||||||||||||||||||||
non-cash consideration received from the sale of mbia uk insurance limited | 332,000,000 | ||||||||||||||||||||||||||||||
collateral (to) from swap counterparty | |||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used by operating activities: | |||||||||||||||||||||||||||||||
amortization of bond (premiums) discounts | |||||||||||||||||||||||||||||||
decrease in accrued investment income | |||||||||||||||||||||||||||||||
decrease in premiums receivable | |||||||||||||||||||||||||||||||
decrease in deferred acquisition costs | |||||||||||||||||||||||||||||||
decrease in unearned premium revenue | |||||||||||||||||||||||||||||||
decrease in prepaid reinsurance premiums | -2,598,000 | 6,598,000 | 10,831,000 | 15,257,000 | 12,241,000 | 8,904,000 | 13,006,000 | ||||||||||||||||||||||||
decrease in reinsurance premiums payable | |||||||||||||||||||||||||||||||
decrease in loss and loss adjustment expense reserves | |||||||||||||||||||||||||||||||
increase in reinsurance recoverable on paid and unpaid losses | |||||||||||||||||||||||||||||||
increase in insurance loss recoverable | |||||||||||||||||||||||||||||||
increase in payable to reinsurers on recoveries | |||||||||||||||||||||||||||||||
depreciation | 1,455,000 | 2,545,000 | 2,574,000 | 2,504,000 | 2,675,000 | 3,487,000 | 3,161,000 | 2,961,000 | 3,592,000 | ||||||||||||||||||||||
increase in accrued interest payable | 6,827,000 | 11,827,000 | 53,091,000 | ||||||||||||||||||||||||||||
decrease in accounts receivable | |||||||||||||||||||||||||||||||
decrease in accrued expenses | 7,523,000 | -18,523,000 | 39,798,000 | -57,526,000 | 20,117,000 | ||||||||||||||||||||||||||
decrease in deferred fee revenue | |||||||||||||||||||||||||||||||
amortization of medium-term notes (premiums) discounts | |||||||||||||||||||||||||||||||
realized losses and other settlements on insured derivatives | |||||||||||||||||||||||||||||||
increase in current income taxes | |||||||||||||||||||||||||||||||
deferred income tax benefit | 513,863,000 | -1,290,863,000 | -6,475,000 | ||||||||||||||||||||||||||||
gains on extinguishment of debt | |||||||||||||||||||||||||||||||
share-based compensation | 7,205,000 | -1,205,000 | |||||||||||||||||||||||||||||
purchase of fixed-maturity securities | 1,896,192,000 | -5,447,192,000 | -9,832,815,000 | -7,088,736,000 | |||||||||||||||||||||||||||
sale and redemption of fixed-maturity securities | |||||||||||||||||||||||||||||||
decrease in loans receivable | |||||||||||||||||||||||||||||||
purchase of held-to-maturity investments | -760,844,000 | -658,695,000 | -8,449,000 | -406,518,000 | -32,818,000 | -20,620,000 | |||||||||||||||||||||||||
redemptions of held-to-maturity investments | -1,518,553,000 | 1,623,553,000 | 154,332,000 | 181,651,000 | -128,853,000 | 771,499,000 | 501,377,000 | ||||||||||||||||||||||||
sale of short-term investments | 45,316,000 | ||||||||||||||||||||||||||||||
sale of other investments | 5,970,000 | ||||||||||||||||||||||||||||||
(deconsolidation) consolidation of variable interest entities | |||||||||||||||||||||||||||||||
proceeds from issuance of investment agreements | -793,884,000 | 851,884,000 | 2,861,202,000 | 1,396,515,000 | 1,057,758,000 | 1,911,052,000 | 1,320,635,000 | 2,283,825,000 | |||||||||||||||||||||||
payments for drawdowns of investment agreements | 726,120,000 | -1,154,120,000 | -1,788,710,000 | -1,593,319,000 | -1,104,894,000 | -1,325,474,000 | -976,371,000 | -1,423,257,000 | |||||||||||||||||||||||
issuance of medium-term notes | -1,946,287,000 | 1,959,287,000 | 2,371,166,000 | 2,102,114,000 | 1,768,870,000 | 1,268,526,000 | 610,196,000 | 1,325,123,000 | |||||||||||||||||||||||
principal paydown of medium-term notes | 3,507,118,000 | -3,614,118,000 | -677,557,000 | -844,220,000 | -608,373,000 | -969,722,000 | -567,206,000 | -1,596,853,000 | |||||||||||||||||||||||
principal paydown of variable interest entity notes | |||||||||||||||||||||||||||||||
securities sold under agreements to repurchase | 60,744,000 | -144,744,000 | -125,108,000 | 479,777,000 | 249,106,000 | -523,171,000 | 384,982,000 | 42,691,000 | 179,606,000 | ||||||||||||||||||||||
repayments for retirement of debt | |||||||||||||||||||||||||||||||
purchase of treasury stock | -325,819,000 | -348,919,000 | -13,791,000 | -3,259,000 | -11,209,000 | -6,305,000 | -46,302,000 | ||||||||||||||||||||||||
contribution from noncontrolling interest and redemption of subsidiary preferred stock | |||||||||||||||||||||||||||||||
restricted stock awards settlements | |||||||||||||||||||||||||||||||
collateral from swap counterparty | 326,890,000 | ||||||||||||||||||||||||||||||
supplemental cash flow disclosures: | |||||||||||||||||||||||||||||||
income taxes refunded | |||||||||||||||||||||||||||||||
interest paid: | |||||||||||||||||||||||||||||||
investment agreements | -151,830,000 | 187,830,000 | 159,554,000 | 144,877,000 | 128,225,000 | 134,608,000 | 107,897,000 | 100,709,000 | |||||||||||||||||||||||
medium-term notes | -114,276,000 | 146,276,000 | 157,209,000 | 141,992,000 | 98,861,000 | 92,931,000 | 95,331,000 | 75,600,000 | |||||||||||||||||||||||
variable interest entity notes | |||||||||||||||||||||||||||||||
other borrowings and deposits | 1,104,000 | 896,000 | 302,000 | 1,389,000 | 523,000 | -1,478,000 | -4,050,000 | ||||||||||||||||||||||||
corporate debt | |||||||||||||||||||||||||||||||
surplus notes | |||||||||||||||||||||||||||||||
non cash items: | |||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||
amortization of bond discounts (premiums) | -18,134,000 | ||||||||||||||||||||||||||||||
decrease (increase) in accrued investment income | 13,853,000 | ||||||||||||||||||||||||||||||
decrease (increase) in deferred acquisition costs | 30,504,000 | ||||||||||||||||||||||||||||||
decrease in deferred premium revenue | -61,930,000 | -4,844,000 | -28,342,000 | ||||||||||||||||||||||||||||
increase in loss and loss adjustment expense reserves | 195,955,000 | -3,264,000 | 8,850,000 | 10,079,000 | 3,625,000 | ||||||||||||||||||||||||||
increase in reinsurance recoverable on unpaid losses | -25,742,000 | -453,000 | -684,000 | -359,000 | -13,288,000 | ||||||||||||||||||||||||||
decrease (increase) in salvage and subrogation | 2,920,000 | ||||||||||||||||||||||||||||||
decrease in penalties and disgorgement accrual | 0 | -75,000,000 | |||||||||||||||||||||||||||||
amortization of medium-term notes and commercial paper (premiums) discounts | -12,518,000 | ||||||||||||||||||||||||||||||
net realized gains on sale of investments | -56,607,000 | ||||||||||||||||||||||||||||||
realized losses on other than temporarily impaired investments | 223,616,000 | ||||||||||||||||||||||||||||||
net (gains) losses on financial instruments at fair value and foreign exchange | -76,562,000 | 7,949,000 | 16,045,000 | ||||||||||||||||||||||||||||
current income tax provision | 176,346,000 | -12,919,000 | 49,578,000 | 42,765,000 | -14,124,000 | 66,963,000 | 66,555,000 | ||||||||||||||||||||||||
other, operating | -10,018,000 | ||||||||||||||||||||||||||||||
net cash from operating activities | 257,433,000 | -350,472,000 | 156,507,000 | 195,507,000 | 277,970,000 | ||||||||||||||||||||||||||
increase in payable for investments purchased | 463,557,000 | -306,612,000 | 218,159,000 | ||||||||||||||||||||||||||||
sale of fixed-maturity securities | 5,887,601,000 | 7,892,622,000 | 5,196,334,000 | ||||||||||||||||||||||||||||
increase in receivable for investments sold | -338,234,000 | 102,522,000 | -126,959,000 | ||||||||||||||||||||||||||||
redemption of fixed-maturity securities | 2,790,000 | 42,197,000 | 2,186,000 | ||||||||||||||||||||||||||||
(purchase) sale of short-term investments | -1,896,707,000 | -116,192,000 | -34,341,000 | ||||||||||||||||||||||||||||
(purchase) sale of other investments | -552,000 | -27,706,000 | |||||||||||||||||||||||||||||
disposals of capital assets | -13,000 | 4,188,000 | 241,000 | 90,000 | 283,000 | 248,000 | |||||||||||||||||||||||||
other, investing | 8,247,000 | -5,872,000 | 23,464,000 | -19,755,000 | -698,000 | ||||||||||||||||||||||||||
net cash used by investing activities | -467,538,000 | -309,991,000 | -903,205,000 | ||||||||||||||||||||||||||||
decrease in commercial paper | -496,643,000 | ||||||||||||||||||||||||||||||
principal paydown of variable interest entity floating rate notes | -3,321,000 | -26,585,000 | -41,049,000 | -52,563,000 | -19,680,000 | -34,810,000 | |||||||||||||||||||||||||
gross proceeds from issuance of common stock | 1,628,405,000 | ||||||||||||||||||||||||||||||
capital issuance costs | -71,918,000 | -665,000 | -1,884,000 | -526,000 | -502,000 | -699,000 | -715,000 | ||||||||||||||||||||||||
net proceeds from issuance of warrants | 21,467,000 | ||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt | 982,263,000 | ||||||||||||||||||||||||||||||
repayment for retirement of short-term debt | -6,225,000 | ||||||||||||||||||||||||||||||
payments for derivatives | -3,631,000 | -653,000 | |||||||||||||||||||||||||||||
exercise of stock options | 3,043,000 | 19,113,000 | 28,683,000 | 11,492,000 | 2,825,000 | 7,926,000 | 5,117,000 | 2,114,000 | |||||||||||||||||||||||
excess tax benefit on share-based payment | -2,499,000 | 530,000 | 6,901,000 | 645,000 | 60,000 | 476,000 | |||||||||||||||||||||||||
other, financing | -351,000 | -437,000 | -1,030,000 | ||||||||||||||||||||||||||||
net cash from financing activities | 236,660,000 | 152,050,000 | 697,588,000 | ||||||||||||||||||||||||||||
income taxes (refunded) paid | -172,414,000 | ||||||||||||||||||||||||||||||
commercial paper | 11,211,000 | 9,469,000 | 9,799,000 | 10,658,000 | 10,912,000 | 9,396,000 | 15,158,000 | ||||||||||||||||||||||||
variable interest entity floating rate notes | 16,934,000 | 18,011,000 | 17,892,000 | 14,565,000 | 13,257,000 | 12,055,000 | 8,046,000 | ||||||||||||||||||||||||
long-term debt | 13,015,000 | 26,088,000 | 13,034,000 | 13,133,000 | 26,173,000 | 13,112,000 | 32,386,000 | 15,931,000 | |||||||||||||||||||||||
dividends declared but not paid | -1,609,000 | 45,167,000 | 25,000 | 3,000 | 41,760,000 | 4,000 | |||||||||||||||||||||||||
cash flows from operating activities of continuing operations: | |||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to net cash from operating activities of continuing operations: | |||||||||||||||||||||||||||||||
amortization of bond discount (premium) | 2,036,000 | 4,690,000 | |||||||||||||||||||||||||||||
increase in accrued investment income | -9,942,000 | -29,080,000 | -50,847,000 | -28,178,000 | -22,595,000 | -17,153,000 | -1,780,000 | ||||||||||||||||||||||||
increase in deferred acquisition costs | -3,837,000 | -6,549,000 | -3,628,000 | -4,178,000 | -2,731,000 | 3,899,000 | -1,579,000 | ||||||||||||||||||||||||
amortization of medium-term notes and commercial paper—(premium) discount | -4,413,000 | -5,011,000 | |||||||||||||||||||||||||||||
net realized (gains) losses on sale of investments | -15,518,000 | -12,055,000 | 858,000 | 3,111,000 | |||||||||||||||||||||||||||
net cash from operating activities of continuing operations | 264,099,000 | 142,129,000 | 159,811,000 | ||||||||||||||||||||||||||||
cash flows from investing activities of continuing operations: | |||||||||||||||||||||||||||||||
net sale (purchase) of short-term investments | |||||||||||||||||||||||||||||||
net (purchase) sale of other investments | |||||||||||||||||||||||||||||||
net cash used by investing activities of continuing operations | -2,294,273,000 | -1,284,130,000 | -314,700,000 | ||||||||||||||||||||||||||||
cash flows from financing activities of continuing operations: | |||||||||||||||||||||||||||||||
net repayment of short-term debt | |||||||||||||||||||||||||||||||
net cash from financing activities of continuing operations | 2,212,852,000 | 1,108,378,000 | |||||||||||||||||||||||||||||
discontinued operations: | |||||||||||||||||||||||||||||||
net cash from investing activities | |||||||||||||||||||||||||||||||
net cash used by financing activities | |||||||||||||||||||||||||||||||
net cash used by discontinued operations | |||||||||||||||||||||||||||||||
income taxes paid | 84,985,000 | 29,999,000 | 20,651,000 | 127,915,000 | 4,458,000 | 59,017,000 | 11,993,000 | ||||||||||||||||||||||||
stock option compensation | 6,425,000 | 3,872,000 | 3,119,000 | 3,971,000 | 4,373,000 | 6,710,000 | |||||||||||||||||||||||||
sale (purchase) of short-term investments | 263,618,000 | ||||||||||||||||||||||||||||||
sale (purchase) of other investments | 81,265,000 | ||||||||||||||||||||||||||||||
increase in commercial paper | -32,722,000 | ||||||||||||||||||||||||||||||
net cash used by operating activities | |||||||||||||||||||||||||||||||
net cash from discontinued operations | |||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -33,623,000 | ||||||||||||||||||||||||||||||
stock compensation | 6,425,000 | 3,872,000 | 3,119,000 | 3,971,000 | 4,373,000 | ||||||||||||||||||||||||||
loss (income) from discontinued operations, net of tax | |||||||||||||||||||||||||||||||
net income from continuing operations | |||||||||||||||||||||||||||||||
amortization of bond premium | |||||||||||||||||||||||||||||||
decrease (increase) in reinsurance recoverable on unpaid losses | -2,530,000 | ||||||||||||||||||||||||||||||
decrease in salvage and subrogation | |||||||||||||||||||||||||||||||
penalties and disgorgement | 0 | ||||||||||||||||||||||||||||||
amortization of medium-term notes and commercial paper premium | -5,028,000 | -3,168,000 | -5,673,000 | ||||||||||||||||||||||||||||
net gains on derivative instruments and foreign exchange | -977,000 | -7,712,000 | -1,836,000 | ||||||||||||||||||||||||||||
purchase of fixed-maturity securities, net of payable for investments purchased | -5,183,509,000 | -4,880,202,000 | -4,935,303,000 | -4,542,494,000 | |||||||||||||||||||||||||||
sale of fixed-maturity securities, net of receivable for investments sold | 3,600,549,000 | 3,891,270,000 | 3,526,225,000 | 4,373,451,000 | 3,611,042,000 | ||||||||||||||||||||||||||
redemption of fixed-maturity securities, net of receivable for investments redeemed | 166,391,000 | 63,376,000 | 89,145,000 | 23,941,000 | 816,966,000 | ||||||||||||||||||||||||||
purchase of short-term investments | |||||||||||||||||||||||||||||||
net payments of commercial paper | -8,623,000 | ||||||||||||||||||||||||||||||
issuance of variable interest entity floating rate notes | 478,611,000 | ||||||||||||||||||||||||||||||
net repayment of short term debt | |||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | |||||||||||||||||||||||||||||||
net cash provided (used) by discontinued operations | |||||||||||||||||||||||||||||||
increase in deferred premium revenue | 6,584,000 | -68,698,000 | -22,859,000 | 71,695,000 | |||||||||||||||||||||||||||
amortization of bond discount | 12,737,000 | 9,752,000 | 8,094,000 | ||||||||||||||||||||||||||||
purchase of other investments | |||||||||||||||||||||||||||||||
net proceeds (payments) of commercial paper | 2,687,000 | ||||||||||||||||||||||||||||||
gain on sale of discontinued operations, net of tax | |||||||||||||||||||||||||||||||
decrease (increase) in prepaid reinsurance premiums | 9,679,000 | ||||||||||||||||||||||||||||||
amortization of medium-term notes and commercial paper (premium) discount | |||||||||||||||||||||||||||||||
current income tax benefit | |||||||||||||||||||||||||||||||
net (gains) losses on derivative instruments and foreign exchange | 3,896,000 | ||||||||||||||||||||||||||||||
acquisition of conduits | |||||||||||||||||||||||||||||||
decrease in commerical paper | |||||||||||||||||||||||||||||||
net proceeds from issuance of short-term debt | |||||||||||||||||||||||||||||||
net repayment for retirement of long-term debt | |||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities of continuing operations: | |||||||||||||||||||||||||||||||
amortization of discount on bonds | |||||||||||||||||||||||||||||||
amortization of premium on medium-term notes and commercial paper | |||||||||||||||||||||||||||||||
purchases of fixed-maturity securities, net of payable for investments purchased | |||||||||||||||||||||||||||||||
purchases for investment agreement and medium-term note portfolios, net of payable for investments purchased | |||||||||||||||||||||||||||||||
sales for investment agreement and medium-term note portfolios, net of receivable for investments sold | |||||||||||||||||||||||||||||||
purchases of held-to-maturity investments | |||||||||||||||||||||||||||||||
proceeds from principal paydown of held-to-maturity investments | |||||||||||||||||||||||||||||||
net cash provided (used) by financing activities of continuing operations | |||||||||||||||||||||||||||||||
increase in prepaid reinsurance premiums | -8,847,000 | ||||||||||||||||||||||||||||||
decrease in reinsurance recoverable on unpaid losses | |||||||||||||||||||||||||||||||
net losses on derivative instruments and foreign exchange | |||||||||||||||||||||||||||||||
purchase of conduit investments | |||||||||||||||||||||||||||||||
redemptions of conduit investments | |||||||||||||||||||||||||||||||
disposal of capital assets | |||||||||||||||||||||||||||||||
net proceeds from issuance of conduit debt obligations | |||||||||||||||||||||||||||||||
net repayment for retirement of conduit debt obligations | |||||||||||||||||||||||||||||||
other borrowings | |||||||||||||||||||||||||||||||
proceeds from issuance of investment agreement and medium-term note obligations | |||||||||||||||||||||||||||||||
payments for drawdowns of investment agreement and medium-term note obligations | |||||||||||||||||||||||||||||||
investment agreements and medium-term notes | |||||||||||||||||||||||||||||||
net realized losses on sale of investments | -30,157,000 | ||||||||||||||||||||||||||||||
fair value of derivative instruments | -60,209,000 | ||||||||||||||||||||||||||||||
cumulative effect of accounting changes | |||||||||||||||||||||||||||||||
purchases for investment and repurchase agreement and medium-term note portfolios, net of payable for investments purchased | -2,428,266,000 | ||||||||||||||||||||||||||||||
sales for investment and repurchase agreement and medium-term note portfolios, net of receivable for investments sold | 2,333,258,000 | ||||||||||||||||||||||||||||||
net cash (used) provided by investing activities | -159,681,000 | ||||||||||||||||||||||||||||||
net repayment from retirement of short-term debt | |||||||||||||||||||||||||||||||
proceeds from issuance of investment and repurchase agreement and medium-term note obligations | 822,493,000 | ||||||||||||||||||||||||||||||
payments for drawdowns of investment and repurchase agreement and medium-term note obligations | -846,654,000 | ||||||||||||||||||||||||||||||
investment and repurchase agreements and medium-term notes | 60,533,000 |
