View All Press Releases

Assured Guaranty Ltd. Reports Results for Fourth Quarter 2020 and Full Year 2020

02/25/2021 05:15 PM

GAAP Highlights

  • Net income attributable to Assured Guaranty Ltd. was $148 million, or $1.82 per share(1), for fourth quarter 2020, and $362 million, or $4.19 per share, for FY 2020.
  • Shareholders’ equity attributable to Assured Guaranty Ltd. per share reached a new record of $85.66 as of December 31, 2020.

Non-GAAP Highlights

  • Adjusted operating income(2) was $56 million, or $0.69 per share, for fourth quarter 2020, and $256 million, or $2.97 per share, for FY 2020.
  • Adjusted operating shareholders' equity(2) per share and adjusted book value (ABV)(2) per share reached new records at $78.49 and $114.87, respectively, as of December 31, 2020.

Capital Returned to Shareholders

  • Fourth quarter 2020 capital returned to shareholders was $142 million, including share repurchases of $126 million, or 4.3 million shares, and dividends of $16 million.
  • FY 2020 capital returned to shareholders was $515 million, including share repurchases of $446 million, or 15.8 million shares, and dividends of $69 million.

Insurance Segment(3)

  • Adjusted operating income was $109 million for fourth quarter 2020, and $429 million for FY 2020.
  • Gross written premiums (GWP) were $120 million for fourth quarter 2020, and $454 million for FY 2020.
  • Present value of new business production (PVP)(2) was $126 million for fourth quarter 2020, and $390 million for FY 2020.

Asset Management Segment(3)

  • Adjusted operating loss was $20 million for fourth quarter 2020, and $50 million for FY 2020.
  • Gross inflows were $1.5 billion for fourth quarter 2020, and $2.9 billion for FY 2020.

Assured Guaranty Ltd. (NYSE: AGO) (AGL and, together with its consolidated entities, Assured Guaranty or the Company) announced today its financial results for the three-month period ended December 31, 2020 (fourth quarter 2020) and the year ended December 31, 2020 (FY 2020).

“We believe 2020 was a pivotal year for Assured Guaranty, not only because we generated our second-highest direct PVP in a decade, but because the circumstances of 2020 are likely to leave a lasting impression of the great value our guaranty provides when something as unexpected and distressing as COVID-19 occurs,” said Dominic Frederico, President and CEO. “In the highest volume municipal bond market on record, we led a surging bond insurance market with a 58% market share, increased our municipal PVP by 45% year-over-year, and set ten-year records for direct municipal par insured and PVP, as investors prioritized credit quality, trading value stability and market liquidity - all areas of focus that drive demand for our bond insurance.

“Additionally, our capital management strategy was highly successful, as we spent 11% less in 2020 to repurchase 41% more shares than in 2019, which helped drive a $17.88 increase in adjusted book value per share, the greatest annual increase since Assured Guaranty's IPO and, at 18%, the second-highest rate of growth. We also completed the integration of our asset management business, rebranding it Assured Investment Management LLC, and made important strides in its strategic repositioning.”

(1)

All per share information for net income and adjusted operating income is based on diluted shares.

(2)

Please see “Explanation of Non-GAAP Financial Measures.”

(3)

Beginning in fourth quarter 2019, with the acquisition of BlueMountain Capital Management, LLC, now known as Assured Investment Management LLC, and expansion into the asset management business, the Company now operates in two distinct operating segments: Insurance and Asset Management. The Company also has a Corporate division; please see "Summary Financial Results" table below. Adjusted operating income is the Company's segment measure.

Summary Financial Results

(in millions, except per share amounts)

 

 

 

Quarter Ended

 

Year Ended

 

 

December 31,

 

December 31,

 

 

2020

 

2019

 

2020

 

2019

Consolidated Results

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

Net income (loss) attributable to AGL

 

$

148

 

 

$

137

 

 

$

362

 

 

$

402

 

Net income (loss) attributable to AGL
per diluted share

 

$

1.82

 

 

$

1.42

 

 

$

4.19

 

 

$

4.00

 

Non-GAAP

 

 

 

 

 

 

 

 

Adjusted operating income (loss) (1) (2)

 

$

56

 

 

$

87

 

 

$

256

 

 

$

391

 

Adjusted operating income per diluted share(2)

 

$

0.69

 

 

$

0.90

 

 

$

2.97

 

 

$

3.91

 

Weighted average diluted shares

 

80.7

 

 

96.1

 

 

86.2

 

 

100.2

 

 

 

 

 

 

 

 

 

 

Segment (1)

 

 

 

 

 

 

 

 

Insurance

 

$

109

 

 

$

133

 

 

$

429

 

 

$

512

 

Asset Management

 

(20)

 

 

(10)

 

 

(50)

 

 

(10)

 

Corporate

 

(28)

 

 

(32)

 

 

(111)

 

 

(111)

 

Other

 

(5)

 

 

(4)

 

 

(12)

 

 

 

Adjusted operating income (loss)

 

$

56

 

 

$

87

 

 

$

256

 

 

$

391

 

 

As of

 

December 31, 2020

 

December 31, 2019

 

Amount

 

Per Share

 

Amount

 

Per Share

 

 

 

 

 

 

 

 

Shareholders' equity attributable to AGL

$

6,643

 

 

$

85.66

 

 

$

6,639

 

 

$

71.18

 

Adjusted operating shareholders' equity(2)

6,087

 

 

78.49

 

 

6,246

 

 

66.96

 

ABV(2)

8,908

 

 

114.87

 

 

9,047

 

 

96.99

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

77.5

 

 

 

 

93.3

 

 

 

(1)

Adjusted operating income (loss) is also the Company's segment measure.

(2)

Please see “Explanation of Non-GAAP Financial Measures” at the end of this press release.

Shareholders' equity attributable to AGL per share, adjusted operating shareholders' equity per share and ABV per share all reached new records, benefiting from the repurchase of an additional 15.8 million shares in 2020.

Shareholders' equity attributable to AGL increased compared with December 31, 2019 as net income ($362 million) and increases in other comprehensive income ($156 million) were offset in part by share repurchases ($446 million) and dividends ($69 million). Adjusted operating shareholders' equity decreased in 2020 primarily due to share repurchases and dividends, partially offset by positive adjusted operating income. ABV decreased in 2020 primarily due to share repurchases, dividends and loss development, offset in part by net premiums written.

Insurance Segment

The Insurance segment primarily consists of the Company's insurance subsidiaries that provide credit protection products to the United States (U.S.) and international public finance (including infrastructure) and structured finance markets. The Insurance segment is presented without giving effect to the consolidation of financial guaranty variable interest entities (FG VIEs) and AssuredIM investment vehicles and therefore includes (1) premiums and losses of all financial guaranty contracts, whether or not the associated FG VIEs are consolidated and (2) its share of earnings from funds managed by AssuredIM (AssuredIM Funds), whether or not the AssuredIM Funds are consolidated.

Insurance Results

(in millions)

 

 

Quarter Ended

 

Year Ended

 

December 31,

 

December 31,

 

2020

 

2019

 

2020

 

2019

Revenues

 

 

 

 

 

 

 

Net earned premiums and credit derivative revenues

$

159

 

 

$

129

 

 

$

504

 

 

$

511

 

Net investment income

70

 

 

85

 

 

310

 

 

383

 

Commutation gains (losses)

 

 

 

 

38

 

 

1

 

Other income (loss)

14

 

 

6

 

 

22

 

 

22

 

Total revenues

243

 

 

220

 

 

874

 

 

917

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Loss expense

71

 

 

20

 

 

204

 

 

86

 

Amortization of deferred acquisition costs (DAC)

5

 

 

5

 

 

16

 

 

18

 

Employee compensation and benefit expenses

38

 

 

32

 

 

143

 

 

137

 

Other operating expenses

24

 

 

23

 

 

83

 

 

83

 

Total expenses

138

 

 

80

 

 

446

 

 

324

 

Equity in earnings of investees

24

 

 

(1)

 

 

61

 

 

2

 

Adjusted operating income (loss) before income taxes

129

 

 

139

 

 

489

 

 

595

 

Provision (benefit) for income taxes

20

 

 

6

 

 

60

 

 

83

 

Adjusted operating income (loss)

$

109

 

 

$

133

 

 

$

429

 

 

$

512

 

Fourth Quarter

Insurance adjusted operating income for fourth quarter 2020 was $109 million, compared with $133 million for the three-month period ended December 31, 2019 (fourth quarter 2019). The decrease was mainly due to the following:

  • Loss expense was $71 million in fourth quarter 2020, compared with $20 million in fourth quarter 2019, and was primarily attributable to Puerto Rico exposures in both periods.
  • The effective tax rate was 15.8% in fourth quarter 2020, compared with 4.5% in fourth quarter 2019. The effective tax rate fluctuates from period to period based on the proportion of income in different tax jurisdictions. The lower tax rate in fourth quarter 2019 was primarily due to the favorable impact of a regulation issued in fourth quarter 2019 related to base erosion and anti-abuse tax.

These decreases were partially offset by the following:

  • Net earned premiums and credit derivative revenues in fourth quarter 2020 were $159 million, compared with $129 million in fourth quarter 2019. The increase was primarily due to higher net earned premiums from refundings and terminations as shown below.

Net Earned Premiums and Credit Derivative Revenues

(in millions)

 

 

Quarter Ended

 

December 31,

 

2020

 

2019

Scheduled net earned premiums and credit derivative revenues

$

94

 

 

$

90

 

Accelerations

65

 

 

39

 

Total

$

159

 

 

$

129

 

  • Income from the investment portfolio was $94 million in fourth quarter 2020, compared with $84 million in fourth quarter 2019, consisting of the following components:

Income from Investment Portfolio

(in millions)

 

 

Quarter Ended

 

December 31,

 

2020

 

2019

Net investment income

$

70

 

 

$

85

 

Equity in earnings of investees:

 

 

 

AssuredIM Funds

13

 

 

(2)

 

Other

11

 

 

1

 

Total

$

94

 

 

$

84

 

The decrease in net investment income was primarily due to: (1) lower average balances in the externally managed fixed-maturity investment portfolio, which declined due to dividends paid by the insurance subsidiaries that were used for AGL share repurchases, and a shift of assets to AssuredIM Funds and other alternative investments, and (2) lower short term interest rates.

Investments in AssuredIM Funds are recorded at net asset value (NAV), with the change in NAV recorded in the line item "equity in earnings of investees" in the Insurance segment. These include investments in healthcare funds, collateralized loan obligations (CLOs), a municipal bond fund and an asset-backed fund. Equity in earnings of investees also includes the Company's proportionate interests in other alternative investments. To the extent additional assets are shifted to AssuredIM Funds and other alternative investments, the corresponding income in the consolidated statements of operations will also shift from net investment income to equity in earnings of investees.

The Company is authorized to invest up to $750 million in AssuredIM Funds, of which $493 million has been committed, including $177 million that has yet to be funded as of December 31, 2020. The NAV of the Company's investment in AssuredIM Funds was $345 million as of December 31, 2020, and $77 million as of December 31, 2019.

Economic Loss Development

Net economic loss development in fourth quarter 2020 was primarily due to increased losses for certain Puerto Rico exposures. This was partially offset by a benefit related to U.S. residential mortgage-backed securities (RMBS) due to changes in discount rates. The economic development attributable to changes in discount rates was a benefit of $17 million for fourth quarter 2020.

Roll Forward of Net Expected Loss to be Paid (Recovered)(1)

(in millions)

 

 

 

Net Expected Loss to
be Paid (Recovered)
as of September 30,
2020

 

Economic Loss
Development
(Benefit)

 

Losses (Paid)
Recovered

 

Net Expected Loss to
be Paid (Recovered)
as of December 31,
2020

 

 

 

 

 

 

 

 

 

Public finance

 

$

296

 

 

$

52

 

 

$

(7)

 

 

$

341

 

U.S. RMBS

 

137

 

 

(10)

 

 

21

 

 

148

 

Other structured finance

 

38

 

 

2

 

 

 

 

40

 

Total

 

$

471

 

 

$

44

 

 

$

14

 

 

$

529

 

(1)

Economic loss development (benefit) represents the change in net expected loss to be paid (recovered) attributable to the effects of changes in assumptions based on observed market trends, changes in discount rates, accretion of discount and the economic effects of loss mitigation efforts, each net of reinsurance. Economic loss development (benefit) is the principal measure that the Company uses to evaluate the loss experience in its insured portfolio. Expected loss to be paid (recovered) includes all transactions insured by the Company, whether written in insurance or credit derivative form, regardless of the accounting model prescribed under accounting principles generally accepted in the United States of America (GAAP).

New Business Production

GWP relates to both financial guaranty insurance and specialty insurance and reinsurance contracts. Financial guaranty GWP includes: (1) amounts collected upfront on new business written, (2) the present value of future contractual or expected premiums on new business written (discounted at risk free rates), and (3) the effects of changes in the estimated lives of transactions in the inforce book of business. Specialty insurance and reinsurance GWP is recorded as premiums are due. Credit derivatives are accounted for at fair value and therefore are not included in GWP.

The non-GAAP measure, PVP, includes upfront premiums and the present value of expected future installments on new business at the time of issuance, discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, for all contracts whether in insurance or credit derivative form. See “Explanation of Non-GAAP Financial Measures” at the end of this press release.

New Business Production

(in millions)

 

 

 

Quarter Ended December 31,

 

2020

 

2019

 

GWP

 

PVP (1)

 

Gross Par
Written
(1)

 

GWP

 

PVP (1)

 

Gross Par
Written
(1)

 

 

 

 

 

 

 

 

 

 

 

 

Public finance - U.S.

$

112

 

 

$

110

 

 

$

6,343

 

 

$

79

 

 

$

79

 

 

$

6,452

 

Public finance - non-U.S.

(1)

 

 

9

 

 

 

 

383

 

 

280

 

 

5,635

 

Structured finance - U.S.

8

 

 

5

 

 

192

 

 

53

 

 

20

 

 

422

 

Structured finance - non-U.S.

1

 

 

2

 

 

253

 

 

3

 

 

3

 

 

45

 

Total(2)

$

120

 

 

$

126

 

 

$

6,788

 

 

$

518

 

 

$

382

 

 

$

12,554

 

(1)

PVP and Gross Par Written in the table above are based on "close date," when the transaction settles. Please see “Explanation of Non-GAAP Financial Measures” at the end of this press release. The discount rate used for PVP as of December 31, 2020 is 3%. The prior period has been recast to present PVP discounted at 3% instead of 6%.

(2)

While PVP includes the present value of only the premiums the Company estimates it will receive over the expected term of the transaction, under GAAP the Company is required, for certain transactions, to include contractual premiums through the date of legal maturity in GWP.

U.S. public finance GWP in fourth quarter 2020 increased 42%, and PVP increased 39%, compared with fourth quarter 2019, primarily driven by wider credit spreads and two individually large transactions. The average rating of U.S. public finance par written was A-. The par written represented 54% of the total U.S. municipal market insured issuance in fourth quarter 2020.

Business activity in the international infrastructure and structured finance sectors typically has long lead times and therefore may vary from period to period. The decline in fourth quarter 2020 non-U.S. GWP and PVP compared to such amounts in fourth quarter 2019 was mainly associated with the issuance in fourth quarter 2019 of privately executed, bilateral guarantees on a large number of European sub-sovereign credits, and the closing of several large structured finance transactions.

Full Year

Insurance adjusted operating income for FY 2020 was $429 million, compared with $512 million for the year ended December 31, 2019 (FY 2019). The decrease was primarily due to the following:

  • Loss expense was $204 million in FY 2020, compared with $86 million in FY 2019, consisting of the following components:

Loss Expense (Benefit)

(in millions)

 

 

 

Year Ended

 

December 31,

 

2020

 

2019

U.S. public finance

$

225

 

 

$

247

 

U.S. RMBS

(36)

 

 

(176)

 

Other

15

 

 

15

 

Total

$

204

 

 

$

86

 

U.S public finance loss expense was mainly related to Puerto Rico exposures, partially offset by improved recoveries in U.S. RMBS.

  • Income from the investment portfolio was $371 million in FY 2020, compared with $385 million in FY 2019, consisting of the following components:

Income from Investment Portfolio

(in millions)

 

 

Year Ended

 

December 31,

 

2020

 

2019

Net investment income

$

310

 

 

$

383

 

Equity in earnings of investees:

 

 

 

AssuredIM Funds

42

 

 

(2)

 

Other

19

 

 

4

 

Total

$

371

 

 

$

385

 

The decrease in net investment income was primarily due to: (1) lower average balances in the externally managed fixed-maturity investment portfolio, which declined due to dividends paid by the insurance subsidiaries that were used for AGL share repurchases, and a shift of assets to AssuredIM Funds and other alternative investments, (2) lower average balances in the portfolio of loss mitigation securities, due in part to the settlement of a large transaction in 2019, and (3) lower short term interest rates.

These decreases were partially offset by a commutation gain of $38 million in FY 2020, compared with $1 million in FY 2019. In FY 2020, the Company reassumed $336 million in par from its largest remaining legacy financial guaranty reinsurer.

Economic Loss Development

The economic loss development for FY 2020 was $145 million primarily due to increased losses for certain Puerto Rico exposures, offset in part by a benefit in U.S. RMBS. The benefit in U.S. RMBS was related to higher excess spread on certain transactions supported by large portions of fixed rate assets (either originally fixed or modified to be fixed) and with insured floating rate debt linked to London Interbank Offered Rate (LIBOR) (which decreased in 2020), and higher expected recoveries on secured charged-off loans in second lien transactions, partially offset by COVID-19 related forbearances. The economic development attributable to changes in discount rates was a loss of $13 million in FY 2020.

Roll Forward of Net Expected Loss to be Paid (Recovered)

(in millions)

 

 

 

Net Expected Loss to
be Paid (Recovered)
as of December 31,
2019

 

Economic Loss
Development
(Benefit)

 

Losses
(Paid)
Recovered

 

Net Expected Loss to
be Paid (Recovered)
as of December 31,
2020

 

 

 

 

 

 

 

 

 

Public finance

 

$

554

 

 

$

203

 

 

$

(416)

 

 

$

341

 

U.S. RMBS

 

146

 

 

(71)

 

 

73

 

 

148

 

Other structured finance

 

37

 

 

13

 

 

(10)

 

 

40

 

Total

 

$

737

 

 

$

145

 

 

$

(353)

 

 

$

529

 

New Business Production

New Business Production

(in millions)

 

 

 

Year Ended December 31,

 

2020

 

2019

 

GWP

 

PVP (1)

 

Gross Par
Written

 

GWP

 

PVP (1)

 

Gross Par
Written

 

 

 

 

 

 

 

 

 

 

 

 

Public finance - U.S.

$

294

 

 

$

292

 

 

$

21,198

 

 

$

198

 

 

$

201

 

 

$

16,337

 

Public finance - non-U.S.

142

 

 

82

 

 

1,434

 

 

417

 

 

308

 

 

6,347

 

Structured finance - U.S.

18

 

 

14

 

 

380

 

 

57

 

 

53

 

 

1,581

 

Structured finance - non-U.S.

 

 

2

 

 

253

 

 

5

 

 

7

 

 

88

 

Total

$

454

 

 

$

390

 

 

$

23,265

 

 

$

677

 

 

$

569

 

 

$

24,353

 

(1)

Please see “Explanation of Non-GAAP Financial Measures” at the end of this press release. The discount rate used for PVP as of December 31, 2020 is 3%. The prior period has been recast to present PVP discounted at 3% instead of 6%.

U.S. public finance GWP in FY 2020 increased 48%, and PVP increased 45%, compared with FY 2019, primarily driven by wider credit spreads and greater insured penetration, which was 7.6% (based on par) in FY 2020, compared with 5.9% in FY 2019. The average rating of U.S. public finance par written was A-. The par written represented 58% of the total U.S. municipal market insured issuance in 2020.

Outside the U.S., FY 2020 GWP and PVP consisted of a variety of transactions, including several renewable energy transactions insured by the Company's French subsidiary and a United Kingdom (U.K.) university student housing transaction. In addition, several insured transactions were restructured, resulting in no additional insured exposure. The decline in non-U.S. FY 2020 GWP and PVP compared with FY 2019 was mainly due to new business activity in FY 2019 associated with privately executed, bilateral guarantees on a large number of European sub-sovereign credits.

Asset Management Segment

The Asset Management segment, which consists of Assured Investment Management LLC (AssuredIM LLC, formerly known as BlueMountain Capital Management LLC), and its investment management affiliates (together with AssuredIM LLC, AssuredIM), provides asset management services to outside investors as well as to the Insurance segment.

Asset Management Results (1)

(in millions)

 

 

Quarter Ended

 

Year Ended

 

December 31,

 

December 31,

 

2020

 

2019

 

2020

 

2019

Revenues

 

 

 

 

 

 

 

Management fees:

 

 

 

 

 

 

 

CLOs (2)

$

11

 

 

$

3

 

 

$

23

 

 

$

3

 

Opportunity funds and liquid strategies

4

 

 

2

 

 

11

 

 

2

 

Wind-down funds

4

 

 

13

 

 

25

 

 

13

 

Total management fees

19

 

 

18

 

 

59

 

 

18

 

Performance fees

1

 

 

4

 

 

1

 

 

4

 

Other income

2

 

 

 

 

6

 

 

 

Total revenues

22

 

 

22

 

 

66

 

 

22

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Amortization of intangible assets

4

 

 

3

 

 

13

 

 

3

 

Employee compensation and benefit expenses

16

 

 

24

 

 

67

 

 

24

 

Other operating expenses (3)

27

 

 

7

 

 

48

 

 

7

 

Total expenses

47

 

 

34

 

 

128

 

 

34

 

Adjusted operating income (loss) before income taxes

(25)

 

 

(12)

 

 

(62)

 

 

(12)

 

Provision (benefit) for income taxes

(5)

 

 

(2)

 

 

(12)

 

 

(2)

 

Adjusted operating income (loss)

$

(20)

 

 

$

(10)

 

 

$

(50)

 

 

$

(10)

 

(1)

Asset Management segment FY 2020 results represent the first full calendar year of results since the acquisition of BlueMountain Capital Management LLC (BlueMountain) on October 1, 2019. FY 2019 results represent only fourth quarter 2019 results.

(2)

CLO fees are the net management fees that AssuredIM retains after rebating the portion of these fees that pertains to the CLO equity that is held directly by AssuredIM Funds.

(3)

Fourth quarter 2020 and FY 2020 include a $13 million impairment of a lease right-of-use asset and $5 million of placement fees associated with a newly launched AssuredIM healthcare strategy.

Fourth Quarter

Asset Management adjusted operating loss was $20 million for fourth quarter 2020, compared with $10 million for fourth quarter 2019. The additional net loss was mainly attributable to an impairment of a lease right-of-use asset of $13 million and placement fees associated with the launch of a new healthcare strategy in fourth quarter 2020, which were partially offset by lower severance costs in fourth quarter 2020 compared with fourth quarter 2019.

Net CLO fees increased in fourth quarter 2020 compared with fourth quarter 2019, largely driven by the sales of CLO equity to third parties, and the issuance of a new CLO. Management fees from opportunity funds and liquid strategies are mainly attributable to established funds, and also include fees from funds created since the Company acquired BlueMountain and fees from an Investment Management Agreement (IMA) with the Company's insurance subsidiaries. Management fees from wind-down funds declined as distributions to investors continued throughout 2020.

Roll Forward of

Assets Under Management

(in millions)

 

 

CLOs

 

Opportunity
Funds

 

Liquid
Strategies

 

Wind-Down
Funds

 

Total

Assets under management (AUM), September 30, 2020

$

13,411

 

 

$

984

 

 

$

378

 

 

$

2,253

 

 

$

17,026

 

 

 

 

 

 

 

 

 

 

 

Inflows-third party

402

 

 

750

 

 

 

 

 

 

1,152

 

Inflows-intercompany

61

 

 

265

 

 

 

 

 

 

326

 

Outflows:

 

 

 

 

 

 

 

 

 

Redemptions

 

 

 

 

 

 

 

 

 

Distributions

(45)

 

 

(528)

 

 

 

 

(597)

 

 

(1,170)

 

Total outflows

(45)

 

 

(528)

 

 

 

 

(597)

 

 

(1,170)

 

Net flows

418

 

 

487

 

 

 

 

(597)

 

 

308

 

Change in fund value

27

 

 

15

 

 

5

 

 

(33)

 

 

14

 

AUM, December 31, 2020

$

13,856

 

 

$

1,486

 

 

$

383

 

 

$

1,623

 

 

$

17,348

 

Total inflows of $1.5 billion in fourth quarter 2020 consist primarily of CLO issuance and the launch of a new healthcare strategy, which included significant third-party subscriptions.

Full Year

Asset Management segment FY 2020 results represent the first full calendar year of results since the acquisition of BlueMountain on October 1, 2019. FY 2019 results represent only fourth quarter 2019 results.

Roll Forward of

Assets Under Management

(in millions)

 

 

CLOs

 

Opportunity
Funds

 

Liquid
Strategies

 

Wind-Down
Funds

 

Total

AUM, December 31, 2019

$

12,758

 

 

$

1,023

 

 

$

 

 

$

4,046

 

 

$

17,827

 

 

 

 

 

 

 

 

 

 

 

Inflows-third party

837

 

 

761

 

 

20

 

 

 

 

1,618

 

Inflows-intercompany

535

 

 

372

 

 

350

 

 

 

 

1,257

 

Outflows:

 

 

 

 

 

 

 

 

 

Redemptions

 

 

 

 

 

 

 

 

 

Distributions

(370)

 

 

(723)

 

 

 

 

(2,241)

 

 

(3,334)

 

Total outflows

(370)

 

 

(723)

 

 

 

 

(2,241)

 

 

(3,334)

 

Net flows

1,002

 

 

410

 

 

370

 

 

(2,241)

 

 

(459)

 

Change in fund value

96

 

 

53

 

 

13

 

 

(182)

 

 

(20)

 

AUM, December 31, 2020

$

13,856

 

 

$

1,486

 

 

$

383

 

 

$

1,623

 

 

$

17,348

 

Inflows of $2.9 billion in FY 2020 includes the launch of a new healthcare strategy and new CLOs and also includes assets managed for the Insurance segment under an IMA of $550 million for a portion of the insurance companies' CLOs and municipal bonds. While total AUM decreased slightly in 2020 from $17.8 billion to $17.3 billion, fee earning AUM rose by 62%, from $8.0 billion to $12.9 billion.

Components of

Assets Under Management (1)

(in millions)

 

 

As of

 

December 31,
2020

 

December 31,
2019

Funded AUM

$

16,785

 

 

$

17,497

 

Unfunded AUM

563

 

 

330

 

 

 

 

 

Fee earning AUM

$

12,940

 

 

$

7,971

 

Non-fee Earning AUM

4,408

 

 

9,856

 

 

 

 

 

Intercompany AUM

 

 

 

Funded AUM (2)

$

893

 

 

$

77

 

Unfunded AUM

177

 

 

114

 

(1)

Please see “Definitions” at the end of this press release.

(2)

Includes assets managed by AssuredIM under an IMA with its insurance affiliates of $305 million in CLO strategies and $257 million in liquid municipal strategies as of December 31, 2020.

Corporate Division

The Corporate division consists primarily of interest expense on the debt of Assured Guaranty US Holdings Inc. (AGUS) and Assured Guaranty Municipal Holdings Inc. (AGMH), as well as other operating expenses attributed to holding company activities such as Board of Directors' expenses and administrative services performed by operating subsidiaries for the holding companies.

Corporate Results

(in millions)

 

 

Quarter Ended

 

Year Ended

 

December 31,

 

December 31,

 

2020

 

2019

 

2020

 

2019

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Net investment income

$

1

 

 

$

1

 

 

$

2

 

 

$

4

 

Other income (loss)

 

 

 

 

7

 

 

(1)

 

Total revenues

1

 

 

1

 

 

9

 

 

3

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Interest expense

23

 

 

25

 

 

95

 

 

94

 

Employee compensation and benefit expenses

7

 

 

4

 

 

18

 

 

17

 

Other operating expenses

3

 

 

11

 

 

19

 

 

22

 

Total expenses

33

 

 

40

 

 

132

 

 

133

 

Equity in earnings of investees

(1)

 

 

 

 

(6)

 

 

 

Adjusted operating income (loss) before income taxes

(33)

 

 

(39)

 

 

(129)

 

 

(130)

 

Provision (benefit) for income taxes

(5)

 

 

(7)

 

 

(18)

 

 

(19)

 

Adjusted operating income (loss)

$

(28)

 

 

$

(32)

 

 

$

(111)

 

 

$

(111)

 

Fourth quarter 2020 adjusted operating loss for the Corporate division is lower compared with fourth quarter 2019 due to the inclusion of acquisition expenses related to the acquisition of BlueMountain in fourth quarter 2019.

Other income for FY 2020 includes a $12 million benefit related to the separation of the former Chief Investment Officer and Head of Asset Management, and a loss on extinguishment of debt of $5 million. Other operating expenses in FY 2019 include acquisition expenses that did not recur in FY 2020.

Other Items

Other items consist of intersegment eliminations, reclassifications of reimbursable fund expenses, and consolidation adjustments, including the effect of consolidating FG VIEs and certain AssuredIM investment vehicles. The majority of the economic effect of the Company's interest in consolidated AssuredIM Funds, as well as the premiums, investment income and losses associated with consolidated FG VIEs, are presented in the Insurance segment. On a consolidated basis, the ownership interests of the consolidated AssuredIM Funds to which it has no economic rights are reflected as either redeemable or nonredeemable noncontrolling interests in the Company's consolidated financial statements.

Reconciliation to GAAP

The following table presents other income items that are not reflected in the Company's segment metric, along with a reconciliation of net income (loss) attributable to AGL to adjusted operating income.

Reconciliation of Net Income (Loss) Attributable to AGL to

Adjusted Operating Income (Loss)

(in millions, except per share amounts)

 

 

Quarter Ended

 

Year Ended

 

December 31,

 

December 31,

 

2020

 

2019

 

2020

 

2019

 

Total

 

Per
Diluted
Share

 

Total

 

Per
Diluted
Share

 

Total

 

Per
Diluted
Share

 

Total

 

Per
Diluted
Share

Net income (loss) attributable to AGL

$

148

 

 

$

1.82

 

 

$

137

 

 

$

1.42

 

 

$

362

 

 

$

4.19

 

 

$

402

 

 

$

4.00

 

Less pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gains (losses) on investments

6

 

 

0.08

 

 

10

 

 

0.11

 

 

18

 

 

0.21

 

 

22

 

 

0.22

 

Non-credit-impairment unrealized fair value gains (losses) on credit derivatives

59

 

 

0.72

 

 

19

 

 

0.19

 

 

65

 

 

0.75

 

 

(10)

 

 

(0.11)

 

Fair value gains (losses) on committed capital securities (CCS)

(14)

 

 

(0.17)

 

 

(18)

 

 

(0.18)

 

 

(1)

 

 

(0.01)

 

 

(22)

 

 

(0.22)

 

Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and loss adjustment expense (LAE) reserves (1)

57

 

 

0.71

 

 

45

 

 

0.46

 

 

42

 

 

0.49

 

 

22

 

 

0.21

 

Total pre-tax adjustments

108

 

 

1.34

 

 

56

 

 

0.58

 

 

124

 

 

1.44

 

 

12

 

 

0.10

 

Less tax effect on pre-tax adjustments

(16)

 

 

(0.21)

 

 

(6)

 

 

(0.06)

 

 

(18)

 

 

(0.22)

 

 

(1)

 

 

(0.01)

 

Adjusted operating income (loss)

$

56

 

 

$

0.69

 

 

$

87

 

 

$

0.90

 

 

$

256

 

 

$

2.97

 

 

$

391

 

 

$

3.91

 

(1)

Foreign exchange gains in all periods primarily relate to remeasurement of premiums receivable and are mainly due to changes in the exchange rate of the euro and pound sterling relative to the U.S. dollar.

Fourth Quarter

Net realized investment gains in fourth quarter 2020 were primarily due to sales of fixed-maturity securities and other invested assets, offset partially by credit losses on loss mitigation securities. Net realized investment gains in fourth quarter 2019 were primarily due to sales of fixed-maturity securities.

Non-credit impairment unrealized fair value gains on credit derivatives in fourth quarter 2020 related primarily to a general tightening in collateral spreads. Non-credit impairment fair value gains on credit derivatives in fourth quarter 2019 related primarily to price improvements on the underlying collateral of certain transactions. Except for credit impairment, the fair value adjustments on credit derivatives in the insured portfolio are non-economic adjustments that reverse to zero over the remaining term of that portfolio.

Fair value losses on CCS in fourth quarter 2020 and 2019 related primarily to a tightening in market spreads during the periods. Fair value of CCS is heavily affected by, and in part fluctuates with, changes in market interest rates, credit spreads and other market factors and are not expected to result in an economic gain or loss.

Full Year

Net realized investment gains in FY 2020 related primarily to the sale of fixed-maturity securities, partially offset by credit impairment related primarily to an increase in the allowance for credit loss on loss mitigation securities. Shut-downs due to COVID-19 pandemic restrictions contributed to the increase in the allowance for credit losses in 2020. Net realized investment gains in FY 2019 related primarily to the sale of the notes received pursuant to the implementation of the plan of adjustment for Puerto Rico Sales Tax Financing Corporation and other fixed-maturity securities, offset in part by credit losses.

Non-credit impairment fair value gains on credit derivatives in FY 2020 primarily related to the increased cost to buy protection on the Company's name. Non-credit impairment fair value losses on credit derivatives in FY 2019 related to the decreased cost to buy protection on the Company's name during the period, partially offset by price improvements on the underlying collateral of the Company's credit default swaps.

Fair value losses on CCS in FY 2020 were primarily due to a reduction in LIBOR which was partially offset by widened market spreads. Fair value losses on CCS in FY 2019 related primarily to a tightening in market spreads during the year.

Common Share Repurchases

Summary of Share Repurchases

(in millions, except per share amounts)

 

 

Amount

 

Number of Shares

 

Average Price Per
Share

 

 

 

 

 

 

2020 (January 1 - March 31)

$

116

 

 

3.63

 

 

$

32.03

 

2020 (April 1 - June 30)

164

 

 

5.96

 

 

27.49

 

2020 (July 1 - September 30) (1)

40

 

 

1.86

 

 

21.72

 

2020 (October 1 - December 31)

126

 

 

4.34

 

 

28.87

 

Total 2020

446

 

 

15.79

 

 

28.23

 

 

 

 

 

 

 

2021 (January 1 - February 25)

$

50

 

 

1.38

 

 

$

36.67

 

(1)

Excludes 385,777 cancelled shares the Company received from the Company's former Chief Investment Officer and Head of Asset Management, pursuant to the terms of a separation agreement dated August 6, 2020.

From January 2013 through February 25, 2021, the Company repurchased a total of 122.9 million common shares at an average price of $30.21, representing approximately 63% of the total shares outstanding at the beginning of the repurchase program in 2013. On November 2, 2020, the Board authorized an additional $250 million of share repurchases. Under this and previous authorizations, as of February 25, 2021, the Company was authorized to purchase $202 million of its common shares. These repurchases can be made from time to time in the open market or in privately negotiated transactions.

The timing, form and amount of the share repurchases under the program are at the discretion of management and will depend on a variety of factors, including funds available at the parent company, other potential uses for such funds, market conditions, the Company's capital position, legal requirements and other factors, some of which factors may be impacted by the direct and indirect consequences of the course and duration of the COVID-19 pandemic and evolving governmental and private responses to the pandemic. The repurchase program may be modified, extended or terminated by the Board of Directors at any time. It does not have an expiration date.

Financial Statements

Consolidated Statements of Operations (unaudited)

(in millions)

 

 

Quarter Ended

 

Year Ended

 

December 31,

 

December 31,

 

2020

 

2019

 

2020

 

2019

Revenues

 

 

 

 

 

 

 

Net earned premiums

$

154

 

 

$

123

 

 

$

485

 

 

$

476

 

Net investment income

68

 

 

82

 

 

297

 

 

378

 

Asset management fees

29

 

 

22

 

 

89

 

 

22

 

Net realized investment gains (losses)

6

 

 

10

 

 

18

 

 

22

 

Net change in fair value of credit derivatives

61

 

 

19

 

 

81

 

 

(6)

 

Fair value gains (losses) on FG VIEs

(2)

 

 

 

 

(10)

 

 

42

 

Fair value gains (losses) on consolidated investment vehicles (CIVs)

4

 

 

(3)

 

 

41

 

 

(3)

 

Foreign exchange gains (losses) on remeasurement

59

 

 

48

 

 

39

 

 

24

 

Commutation gains (losses)

 

 

 

 

38

 

 

1

 

Other income (loss)

 

 

(5)

 

 

37

 

 

7

 

Total revenues

379

 

 

296

 

 

1,115

 

 

963

 

Expenses

 

 

 

 

 

 

 

Loss and LAE

73

 

 

18

 

 

203

 

 

93

 

Interest expense

21

 

 

22

 

 

85

 

 

89

 

Amortization of DAC

5

 

 

5

 

 

16

 

 

18

 

Employee compensation and benefit expenses

61

 

 

60

 

 

228

 

 

178

 

Other operating expenses

69

 

 

54

 

 

197

 

 

125

 

Total expenses

229

 

 

159

 

 

729

 

 

503

 

Income (loss) before income taxes and equity in earnings of investees

150

 

 

137

 

 

386

 

 

460

 

Equity in earnings of investees

24

 

 

1

 

 

27

 

 

4

 

Income (loss) before income taxes

174

 

 

138

 

 

413

 

 

464

 

Provision (benefit) for income taxes

25

 

 

2

 

 

45

 

 

63

 

Net income (loss)

149

 

 

136

 

 

368

 

 

401

 

Less: Noncontrolling interests

1

 

 

(1)

 

 

6

 

 

(1)

 

Net income (loss) attributable to AGL

$

148

 

 

$

137

 

 

$

362

 

 

$

402

 

Results by Segment

(in millions)

 

 

Quarter Ended December 31, 2020

 

Insurance

 

Asset
Management

 

Corporate

 

Other

 

Total

Revenues

 

 

 

 

 

 

 

 

 

Net earned premiums and credit derivative revenues

$

159

 

 

$

 

 

$

 

 

$

(1)

 

 

$

158

 

Net investment income

70

 

 

 

 

1

 

 

(3)

 

 

68

 

Asset management fees

 

 

20

 

 

 

 

9

 

 

29

 

Fair value gains (losses) on FG VIEs

 

 

 

 

 

 

(2)

 

 

(2)

 

Fair value gains (losses) on CIVs

 

 

 

 

 

 

4

 

 

4

 

Commutation gains (losses)

 

 

 

 

 

 

 

 

 

Other income (loss)

14

 

 

2

 

 

 

 

 

 

16

 

Total revenues

243

 

 

22

 

 

1

 

 

7

 

 

273

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Loss expense

71

 

 

 

 

 

 

4

 

 

75

 

Interest expense

 

 

 

 

23

 

 

(2)

 

 

21

 

Amortization of DAC and intangible assets

5

 

 

4

 

 

 

 

 

 

9

 

Employee compensation and benefit expenses

38

 

 

16

 

 

7

 

 

 

 

61

 

Other operating expenses

24

 

 

27

 

 

3

 

 

11

 

 

65

 

Total expenses

138

 

 

47

 

 

33

 

 

13

 

 

231

 

Equity in earnings of investees

24

 

 

 

 

(1)

 

 

1

 

 

24

 

Adjusted operating income (loss) before income taxes

129

 

 

(25)

 

 

(33)

 

 

(5)

 

 

66

 

Provision (benefit) for income taxes

20

 

 

(5)

 

 

(5)

 

 

(1)

 

 

9

 

Noncontrolling interests

 

 

 

 

 

 

1

 

 

1

 

Adjusted operating income (loss)

$

109

 

 

$

(20)

 

 

$

(28)

 

 

$

(5)

 

 

$

56

 

Results by Segment (continued)

(in millions)

 

 

Quarter Ended December 31, 2019

 

Insurance

 

Asset
Management

 

Corporate

 

Other

 

Total

Revenues

 

 

 

 

 

 

 

 

 

Net earned premiums and credit derivative revenues

$

129

 

 

$

 

 

$

 

 

$

(2)

 

 

$

127

 

Net investment income

85

 

 

 

 

1

 

 

(4)

 

 

82

 

Asset management fees

 

 

22

 

 

 

 

 

 

22

 

Fair value gains (losses) on FG VIEs

 

 

 

 

 

 

 

 

 

Fair value gains (losses) on CIVs

 

 

 

 

 

 

(3)

 

 

(3)

 

Commutation gains (losses)

 

 

 

 

 

 

 

 

 

Other income (loss)

6

 

 

 

 

 

 

10

 

 

16

 

Total revenues

220

 

 

22

 

 

1

 

 

1

 

 

244

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Loss expense

20

 

 

 

 

 

 

2

 

 

22

 

Interest expense

 

 

 

 

25

 

 

(3)

 

 

22

 

Amortization of DAC and intangible assets

5

 

 

3

 

 

 

 

 

 

8

 

Employee compensation and benefit expenses

32

 

 

24

 

 

4

 

 

 

 

60

 

Other operating expenses

23

 

 

7

 

 

11

 

 

10

 

 

51

 

Total expenses

80

 

 

34

 

 

40

 

 

9

 

 

163

 

Equity in earnings of investees

(1)

 

 

 

 

 

 

2

 

 

1

 

Adjusted operating income (loss) before income taxes

139

 

 

(12)

 

 

(39)

 

 

(6)

 

 

82

 

Provision (benefit) for income taxes

6

 

 

(2)

 

 

(7)

 

 

(1)

 

 

(4)

 

Noncontrolling interests

 

 

 

 

 

 

(1)

 

 

(1)

 

Adjusted operating income (loss)

$

133

 

 

$

(10)

 

 

$

(32)

 

 

$

(4)

 

 

$

87

 

Results by Segment (continued)

(in millions)

 

 

Year Ended December 31, 2020

 

Insurance

 

Asset
Management

 

Corporate

 

Other

 

Total

Revenues

 

 

 

 

 

 

 

 

 

Net earned premiums and credit derivative revenues

$

504

 

 

$

 

 

$

 

 

$

(5)

 

 

$

499

 

Net investment income

310

 

 

 

 

2

 

 

(15)

 

 

297

 

Asset management fees

 

 

60

 

 

 

 

29

 

 

89

 

Fair value gains (losses) on FG VIEs

 

 

 

 

 

 

(10)

 

 

(10)

 

Fair value gains (losses) on CIVs

 

 

 

 

 

 

41

 

 

41

 

Commutation gains (losses)

38

 

 

 

 

 

 

 

 

38

 

Other income (loss)

22

 

 

6

 

 

7

 

 

 

 

35

 

Total revenues

874

 

 

66

 

 

9

 

 

40

 

 

989

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Loss expense

204

 

 

 

 

 

 

(3)

 

 

201

 

Interest expense

 

 

 

 

95

 

 

(10)

 

 

85

 

Amortization of DAC and intangible assets

16

 

 

13

 

 

 

 

 

 

29

 

Employee compensation and benefit expenses

143

 

 

67

 

 

18

 

 

 

 

228

 

Other operating expenses

83

 

 

48

 

 

19

 

 

34

 

 

184

 

Total expenses

446

 

 

128

 

 

132

 

 

21

 

 

727

 

Equity in earnings of investees

61

 

 

 

 

(6)

 

 

(28)

 

 

27

 

Adjusted operating income (loss) before income taxes

489

 

 

(62)

 

 

(129)

 

 

(9)

 

 

289

 

Provision (benefit) for income taxes

60

 

 

(12)

 

 

(18)

 

 

(3)

 

 

27

 

Noncontrolling interests

 

 

 

 

 

 

6

 

 

6

 

Adjusted operating income (loss)

$

429

 

 

$

(50)

 

 

$

(111)

 

 

$

(12)

 

 

$

256

 

Results by Segment (continued)

(in millions)

 

 

Year Ended December 31, 2019

 

Insurance

 

Asset
Management

 

Corporate

 

Other

 

Total

Revenues

 

 

 

 

 

 

 

 

 

Net earned premiums and credit derivative revenues

$

511

 

 

$

 

 

$

 

 

$

(18)

 

 

$

493

 

Net investment income

383

 

 

 

 

4

 

 

(9)

 

 

378

 

Asset management fees

 

 

22

 

 

 

 

 

 

22

 

Fair value gains (losses) on FG VIEs

 

 

 

 

 

 

42

 

 

42

 

Fair value gains (losses) on CIVs

 

 

 

 

 

 

(3)

 

 

(3)

 

Commutation gains (losses)

1

 

 

 

 

 

 

 

 

1

 

Other income (loss)

22

 

 

 

 

(1)

 

 

10

 

 

31

 

Total revenues

917

 

 

22

 

 

3

 

 

22

 

 

964

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Loss expense

86

 

 

 

 

 

 

20

 

 

106

 

Interest expense

 

 

 

 

94

 

 

(5)

 

 

89

 

Amortization of DAC and intangible assets

18

 

 

3

 

 

 

 

 

 

21

 

Employee compensation and benefit expenses

137

 

 

24

 

 

17

 

 

 

 

178

 

Other operating expenses

83

 

 

7

 

 

22

 

 

10

 

 

122

 

Total expenses

324

 

 

34

 

 

133

 

 

25

 

 

516

 

Equity in earnings of investees

2

 

 

 

 

 

 

2

 

 

4

 

Adjusted operating income (loss) before income taxes

595

 

 

(12)

 

 

(130)

 

 

(1)

 

 

452

 

Provision (benefit) for income taxes

83

 

 

(2)

 

 

(19)

 

 

 

 

62

 

Noncontrolling interests

 

 

 

 

 

 

(1)

 

 

(1)

 

Adjusted operating income (loss)

$

512

 

 

$

(10)

 

 

$

(111)

 

 

$

 

 

$

391

 

Consolidated Balance Sheets (unaudited)

(in millions)

 

 

As of

 

December 31, 2020

 

December 31, 2019

Assets

 

 

 

Investment portfolio:

 

 

 

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

$

8,773

 

 

$

8,854

 

Short-term investments, at fair value

851

 

 

1,268

 

Other invested assets

214

 

 

118

 

Total investment portfolio

9,838

 

 

10,240

 

 

 

 

 

Cash

162

 

 

169

 

Premiums receivable, net of commissions payable

1,372

 

 

1,286

 

DAC

119

 

 

111

 

Salvage and subrogation recoverable

991

 

 

747

 

FG VIEs’ assets, at fair value

296

 

 

442

 

Assets of CIVs

1,913

 

 

572

 

Goodwill and other intangible assets

203

 

 

216

 

Other assets

440

 

 

543

 

Total assets

$

15,334

 

 

$

14,326

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

Liabilities

 

 

 

Unearned premium reserve

$

3,735

 

 

$

3,736

 

Loss and LAE reserve

1,088

 

 

1,050

 

Long-term debt

1,224

 

 

1,235

 

Credit derivative liabilities, at fair value

103

 

 

191

 

FG VIEs’ liabilities with recourse, at fair value

316

 

 

367

 

FG VIEs’ liabilities without recourse, at fair value

17

 

 

102

 

Liabilities of CIVs

1,590

 

 

482

 

Other liabilities

556

 

 

511

 

Total liabilities

8,629

 

 

7,674

 

 

 

 

 

Redeemable noncontrolling interests

21

 

 

7

 

Shareholders' equity

 

 

 

Common shares

1

 

 

1

 

Retained earnings

6,143

 

 

6,295

 

Accumulated other comprehensive income

498

 

 

342

 

Deferred equity compensation

1

 

 

1

 

Total shareholders' equity attributable to AGL

6,643

 

 

6,639

 

Nonredeemable noncontrolling interests

41

 

 

6

 

Total shareholders' equity

6,684

 

 

6,645

 

Total liabilities, redeemable noncontrolling interests and shareholders’ equity

$

15,334

 

 

$

14,326

 

Explanation of Non-GAAP Financial Measures

The Company discloses both (a) financial measures determined in accordance with GAAP and (b) financial measures not determined in accordance with GAAP (non-GAAP financial measures). Financial measures identified as non-GAAP should not be considered substitutes for GAAP financial measures. The primary limitation of non-GAAP financial measures is the potential lack of comparability to financial measures of other companies, whose definitions of non-GAAP financial measures may differ from those of the Company.

The Company believes its presentation of non-GAAP financial measures provides information that is necessary for analysts to calculate their estimates of Assured Guaranty’s financial results in their research reports on Assured Guaranty and for investors, analysts and the financial news media to evaluate Assured Guaranty’s financial results.

GAAP requires the Company to consolidate:

  • certain FG VIEs, which the Company does not own and where its exposure is limited to its obligation under the financial guaranty insurance contract, and
  • certain investment vehicles for which the Company is deemed the primary beneficiary.

The Company provides the effect of VIE consolidation that is embedded in each non-GAAP financial measure, as applicable. The Company believes this information may also be useful to analysts and investors evaluating Assured Guaranty's financial results. In the case of both the consolidated FG VIEs and the CIVs, the economic effect of each of the consolidated FG VIEs and CIVs is reflected primarily in the results of the Insurance segment.

Management and the Board of Directors use non-GAAP financial measures further adjusted to remove the effect of VIE consolidation (which the Company refers to as its core financial measures), as well as GAAP financial measures and other factors, to evaluate the Company’s results of operations, financial condition and progress towards long-term goals. The Company uses core financial measures in its decision-making process for and in its calculation of certain components of management compensation. The core financial measures that the Company uses to help determine compensation are: (1) adjusted operating income, further adjusted to remove the effect of VIE consolidation, (2) adjusted operating shareholders' equity, further adjusted to remove the effect of VIE consolidation, (3) growth in adjusted book value per share, further adjusted to remove the effect of VIE consolidation, and (4) PVP.

Management believes that many investors, analysts and financial news reporters use adjusted operating shareholders’ equity and/or adjusted book value, each further adjusted to remove the effect of VIE consolidation, as the principal financial measures for valuing AGL’s current share price or projected share price and also as the basis of their decision to recommend, buy or sell AGL’s common shares. Management also believes that many of the Company’s fixed income investors also use adjusted operating shareholders' equity, further adjusted to remove the effect of VIE consolidation to evaluate the Company’s capital adequacy.

Adjusted operating income, further adjusted for the effect of VIE consolidation enables investors and analysts to evaluate the Company’s financial results in comparison with the consensus analyst estimates distributed publicly by financial databases.

In 2020, the Company changed the discount rate used in the calculation of PVP and net present value of estimated future net revenues, which is a component of adjusted book value. Beginning in 2020, the Company sets its discount rate for the year as the approximate average pre-tax fixed book yield of fixed-maturity securities purchased in the prior calendar year, excluding loss mitigation bonds. In prior periods the discount rate was a constant 6% discount rate. The Company made these changes and recast prior periods to better reflect the then current interest rate environment. The reconciliation tables of GAAP to non-GAAP financial measures for PVP and adjusted book value indicate the new discount rate for each relevant period. The following paragraphs define each non-GAAP financial measure disclosed by the Company and describe why it is useful. To the extent there is a directly comparable GAAP financial measure, a reconciliation of the non-GAAP financial measure and the most directly comparable GAAP financial measure is presented below.

Adjusted Operating Income

Management believes that adjusted operating income is a useful measure because it clarifies the understanding of the operating results of the Company. Adjusted operating income is defined as net income (loss) attributable to AGL, as reported under GAAP, adjusted for the following:

(1)

Elimination of realized gains (losses) on the Company’s investments, except for gains and losses on securities classified as trading. The timing of realized gains and losses, which depends largely on market credit cycles, can vary considerably across periods. The timing of sales is largely subject to the Company’s discretion and influenced by market opportunities, as well as the Company’s tax and capital profile.

 

 

(2)

Elimination of non-credit-impairment unrealized fair value gains (losses) on credit derivatives that are recognized in net income, which is the amount of unrealized fair value gains (losses) in excess of the present value of the expected estimated economic credit losses, and non-economic payments. Such fair value adjustments are heavily affected by, and in part fluctuate with, changes in market interest rates, the Company's credit spreads, and other market factors and are not expected to result in an economic gain or loss.

 

 

(3)

Elimination of fair value gains (losses) on the Company’s CCS that are recognized in net income. Such amounts are affected by changes in market interest rates, the Company's credit spreads, price indications on the Company's publicly traded debt, and other market factors and are not expected to result in an economic gain or loss.

 

 

(4)

Elimination of foreign exchange gains (losses) on remeasurement of net premium receivables and loss and LAE reserves that are recognized in net income. Long-dated receivables and loss and LAE reserves represent the present value of future contractual or expected cash flows. Therefore, the current period’s foreign exchange remeasurement gains (losses) are not necessarily indicative of the total foreign exchange gains (losses) that the Company will ultimately recognize.

 

 

(5)

Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.

See "Reconciliation to GAAP" above for a reconciliation of net income (loss) attributable to AGL to adjusted operating income (loss).

Adjusted Operating Shareholders’ Equity and Adjusted Book Value

Management believes that adjusted operating shareholders’ equity is a useful measure because it excludes the fair value adjustments on investments, credit derivatives and CCS that are not expected to result in economic gain or loss.

Adjusted operating shareholders’ equity is defined as shareholders’ equity attributable to AGL, as reported under GAAP, adjusted for the following:

(1)

Elimination of non-credit-impairment unrealized fair value gains (losses) on credit derivatives, which is the amount of unrealized fair value gains (losses) in excess of the present value of the expected estimated economic credit losses, and non-economic payments. Such fair value adjustments are heavily affected by, and in part fluctuate with, changes in market interest rates, credit spreads and other market factors and are not expected to result in an economic gain or loss.

 

 

(2)

Elimination of fair value gains (losses) on the Company’s CCS. Such amounts are affected by changes in market interest rates, the Company's credit spreads, price indications on the Company's publicly traded debt, and other market factors and are not expected to result in an economic gain or loss.

 

 

(3)

Elimination of unrealized gains (losses) on the Company’s investments that are recorded as a component of accumulated other comprehensive income (AOCI) (excluding foreign exchange remeasurement). The AOCI component of the fair value adjustment on the investment portfolio is not deemed economic because the Company generally holds these investments to maturity and therefore should not recognize an economic gain or loss.

 

 

(4)

Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.

Management uses adjusted book value, further adjusted for VIE consolidation, to measure the intrinsic value of the Company, excluding franchise value. Growth in adjusted book value per share, further adjusted for VIE consolidation (core adjusted book value), is one of the key financial measures used in determining the amount of certain long-term compensation elements to management and employees and used by rating agencies and investors. Management believes that adjusted book value is a useful measure because it enables an evaluation of the Company’s in-force premiums and revenues net of expected losses. Adjusted book value is adjusted operating shareholders’ equity, as defined above, further adjusted for the following:

(1)

Elimination of deferred acquisition costs, net. These amounts represent net deferred expenses that have already been paid or accrued and will be expensed in future accounting periods.

 

 

(2)

Addition of the net present value of estimated net future revenue. See below.

 

 

(3)

Addition of the deferred premium revenue on financial guaranty contracts in excess of expected loss to be expensed, net of reinsurance. This amount represents the present value of the expected future net earned premiums, net of the present value of expected losses to be expensed, which are not reflected in GAAP equity.

 

 

(4)

Elimination of the tax effects related to the above adjustments, which are determined by applying the statutory tax rate in each of the jurisdictions that generate these adjustments.

The unearned premiums and revenues included in adjusted book value will be earned in future periods, but actual earnings may differ materially from the estimated amounts used in determining current adjusted book value due to changes in foreign exchange rates, prepayment speeds, terminations, credit defaults and other factors.

Reconciliation of GAAP Shareholders' Equity attributable to AGL to

Adjusted Operating Shareholders' Equity and ABV (1)

(in millions, except per share amounts)

 

 

As of

 

December 31, 2020

 

December 31, 2019

 

Total

 

Per Share

 

Total

 

Per Share

Shareholders' equity attributable to AGL

$

6,643

 

 

85.66

 

 

$

6,639

 

 

71.18

 

Less pre-tax adjustments:

 

 

 

 

 

 

 

Non-credit-impairment unrealized fair value gains (losses) on credit derivatives

9

 

 

0.12

 

 

(56)

 

 

(0.60)

 

Fair value gains (losses) on CCS

52

 

 

0.66

 

 

52

 

 

0.56

 

Unrealized gain (loss) on investment portfolio excluding foreign exchange effect

611

 

 

7.89

 

 

486

 

 

5.21

 

Less taxes

(116)

 

 

(1.50)

 

 

(89)

 

 

(0.95)

 

Adjusted operating shareholders' equity

6,087

 

 

78.49

 

 

6,246

 

 

66.96

 

Pre-tax adjustments:

 

 

 

 

 

 

 

Less: Deferred acquisition costs

119

 

 

1.54

 

 

111

 

 

1.19

 

Plus: Net present value of estimated net future revenue

182

 

 

2.35

 

 

206

 

 

2.20

 

Plus: Net unearned premium reserve on financial guaranty contracts in excess of expected loss to be expensed

3,355

 

 

43.27

 

 

3,296

 

 

35.34

 

Plus taxes

(597)

 

 

(7.70)

 

 

(590)

 

 

(6.32)

 

ABV

$

8,908

 

 

114.87

 

 

$

9,047

 

 

96.99

 

 

 

 

 

 

 

 

 

Gain (loss) related to VIE consolidation included in adjusted operating shareholders' equity

$

2

 

 

$

0.03

 

 

$

7

 

 

$

0.07

 

Gain (loss) related to VIE consolidation included in ABV

(8)

 

 

(0.10)

 

 

(4)

 

 

(0.05)

 

 

 

 

 

 

 

 

 

Shares outstanding at the end of the period

77.5

 

 

 

 

93.3

 

 

 

 

(1)

The discount rate used for net present value of estimated net future revenues as of December 31, 2020 is 3%. The prior period has been recast to present the net present value of net future revenues discounted at 3% instead of 6%.

Net Present Value of Estimated Net Future Revenue

Management believes that this amount is a useful measure because it enables an evaluation of the value of the present value of estimated net future revenue for contracts other than financial guaranty insurance contracts (such as specialty insurance and reinsurance contracts and credit derivatives). This amount represents the net present value of estimated future revenue from these contracts (other than credit derivatives with net expected losses), net of reinsurance, ceding commissions and premium taxes.

Future installment premiums are discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, other than loss mitigation securities. The discount rate is recalculated annually and updated as necessary. Net present value of estimated future revenue for an obligation may change from period to period due to a change in the discount rate or due to a change in estimated net future revenue for the obligation, which may change due to changes in foreign exchange rates, prepayment speeds, terminations, credit defaults or other factors that affect par outstanding or the ultimate maturity of an obligation. There is no corresponding GAAP financial measure.

PVP or Present Value of New Business Production

Management believes that PVP is a useful measure because it enables the evaluation of the value of new business production for the Company by taking into account the value of estimated future installment premiums on all new contracts underwritten in a reporting period as well as additional installment premium on existing contracts (which may result from supplements or fees or from the issuer not calling an insured obligation the Company projected would be called), whether in insurance or credit derivative contract form, which management believes GAAP gross written premiums and changes in fair value of credit derivatives do not adequately measure. PVP in respect of contracts written in a specified period is defined as gross upfront and installment premiums received and the present value of gross estimated future installment premiums.

Future installment premiums are discounted at the approximate average pre-tax book yield of fixed-maturity securities purchased during the prior calendar year, other than loss mitigation securities. The discount rate is recalculated annually and updated as necessary. Under GAAP, financial guaranty installment premiums are discounted at a risk-free rate. Additionally, under GAAP, management records future installment premiums on financial guaranty insurance contracts covering non-homogeneous pools of assets based on the contractual term of the transaction, whereas for PVP purposes, management records an estimate of the future installment premiums the Company expects to receive, which may be based upon a shorter period of time than the contractual term of the transaction.

Actual installment premiums may differ from those estimated in the Company's PVP calculation due to factors including, but not limited to, changes in foreign exchange rates, prepayment speeds, terminations, credit defaults, or other factors that affect par outstanding or the ultimate maturity of an obligation.

Reconciliation of GWP to PVP(1)

(in millions)

 

 

 

Quarter Ended December 31, 2020

 

 

Public Finance

 

Structured Finance

 

 

 

 

U.S.

 

Non-U.S.

 

U.S.

 

Non-U.S.

 

Total

GWP

 

$

112

 

 

$

(1)

 

 

$

8

 

 

$

1

 

 

$

120

 

Less: Installment GWPand other GAAP adjustments (2)

 

33

 

 

(2)

 

 

7

 

 

1

 

 

39

 

Upfront GWP

 

79

 

 

1

 

 

1

 

 

 

 

81

 

Plus: Installment premium PVP

 

31

 

 

8

 

 

4

 

 

2

 

 

45

 

PVP

 

$

110

 

 

$

9

 

 

$

5

 

 

$

2

 

 

$

126

 

 

 

Quarter Ended December 31, 2019

 

 

Public Finance

 

Structured Finance

 

 

 

 

U.S.

 

Non-U.S.

 

U.S.

 

Non-U.S.

 

Total

GWP

 

$

79

 

 

$

383

 

 

$

53

 

 

$

3

 

 

$

518

 

Less: Installment GWPand other GAAP adjustments(2)

 

 

 

383

 

 

52

 

 

1

 

 

436

 

Upfront GWP

 

79

 

 

 

 

1

 

 

2

 

 

82

 

Plus: Installment premium PVP

 

 

 

280

 

 

19

 

 

1

 

 

300

 

PVP

 

$

79

 

 

$

280

 

 

$

20

 

 

$

3

 

 

$

382

 

 

 

Year Ended December 31, 2020

 

 

Public Finance

 

Structured Finance

 

 

 

 

U.S.

 

Non-U.S.

 

U.S.

 

Non-U.S.

 

Total

GWP

 

$

294

 

 

$

142

 

 

$

18

 

 

$

 

 

$

454

 

Less: Installment GWPand other GAAP adjustments(2)

 

33

 

 

141

 

 

17

 

 

 

 

191

 

Upfront GWP

 

261

 

 

1

 

 

1

 

 

 

 

263

 

Plus: Installment premium PVP

 

31

 

 

81

 

 

13

 

 

2

 

 

127

 

PVP

 

$

292

 

 

$

82

 

 

$

14

 

 

$

2

 

 

$

390

 

 

 

Year Ended December 31, 2019

 

 

Public Finance

 

Structured Finance

 

 

 

 

U.S.

 

Non-U.S.

 

U.S.

 

Non-U.S.

 

Total

GWP

 

$

198

 

 

$

417

 

 

$

57

 

 

$

5

 

 

$

677

 

Less: Installment GWPand other GAAP adjustments(2)

 

(3)

 

 

417

 

 

55

 

 

 

 

469

 

Upfront GWP

 

201

 

 

 

 

2

 

 

5

 

 

208

 

Plus: Installment premium PVP

 

 

 

308

 

 

51

 

 

2

 

 

361

 

PVP

 

$

201

 

 

$

308

 

 

$

53

 

 

$

7

 

 

$

569

 

(1)

The discount rate used for PVP as of December 31, 2020 is 3%. The prior periods have been recast to present PVP discounted at 3% instead of 6%.

(2)

Includes present value of new business on installment policies discounted at the prescribed GAAP discount rates, GWP adjustments on existing installment policies due to changes in assumptions, and other GAAP adjustments.

Definitions

The Company uses AUM as a metric to measure progress in its Asset Management segment. Management fee revenue is based on a variety of factors and is not perfectly correlated with AUM. However, we believe AUM is a useful metric for assessing the relative size and scope of our asset management business. The Company uses measures of its AUM in its decision-making process and intends to use third-party inflows in its calculation of certain components of management compensation. Investors also use AUM to evaluate companies that participate in the asset management business. AUM refers to the assets managed, advised or serviced by the Asset Management segment and equals the sum of the following:

  • the amount of aggregate collateral balance and principal cash of AssuredIM's CLOs, including CLO equity that may be held by AssuredIM Funds. This also includes CLO assets managed by BlueMountain Fuji Management, LLC (BM Fuji). AssuredIM is not the investment manager of BM Fuji-advised CLOs, but rather has entered into a services agreement and a secondment agreement with BM Fuji pursuant to which AssuredIM provides certain services associated with the management of BM Fuji-advised CLOs and acts in the capacity of service provider, and
  • the NAV of all funds and accounts other than CLOs, plus any unfunded commitments. Changes in NAV attributable to movements in fund value of certain private equity funds are reported on a quarter lag.

The Company’s calculation of AUM may differ from the calculation employed by other investment managers and, as a result, this measure may not be directly comparable to similar measures presented by other investment managers. The calculation also differs from the manner in which AssuredIM affiliates registered with the U.S. Securities and Exchange Commission (SEC) report “Regulatory Assets Under Management” on Form ADV and Form PF in various ways.

The Company also uses several other measurements of AUM to understand and measure its AUM in more detail and for various purposes, including its relative position in the market and its income and income potential:

“Third-party AUM” refers to the assets AssuredIM manages or advises on behalf of third-party investors. This includes current and former employee investments in AssuredIM Funds. For CLOs, this also includes CLO equity that may be held by AssuredIM Funds.

“Intercompany AUM” refers to the assets AssuredIM manages or advises on behalf of the Company. This includes investments from affiliates of Assured Guaranty along with general partners' investments of AssuredIM (or its affiliates) into the AssuredIM Funds.

“Funded AUM” refers to assets that have been deployed or invested into the funds or CLOs.

“Unfunded AUM” refers to unfunded capital commitments from closed-end funds and CLO warehouse funds.

“Fee earning AUM” refers to assets where AssuredIM collects fees and has elected not to waive or rebate fees to investors.

“Non-fee earning AUM” refers to assets where AssuredIM does not collect fees or has elected to waive or rebate fees to investors. AssuredIM reserves the right to waive some or all fees for certain investors, including investors affiliated with AssuredIM and/or the Company. Further, to the extent that the Company's wind-down and/or opportunity funds are invested in AssuredIM managed CLOs, AssuredIM may rebate any management fees and/or performance compensation earned from the CLOs to the extent such fees are attributable to the wind-down and opportunity funds’ holdings of CLOs also managed by AssuredIM.

Conference Call and Webcast Information

The Company will host a conference call for investors at 8:00 a.m. Eastern Time (9:00 a.m. Atlantic Time) on Friday, February 26, 2021. The conference call will be available via live and archived webcast in the Investor Information section of the Company's website at AssuredGuaranty.com or by dialing 1-877-281-1545 (in the U.S.) or 1-412-902-6609 (International). A replay of the call will be made available through May 26, 2021. To listen to the replay, dial 1-877-344-7529 (in the U.S.) or 1-412-317-0088 (International), passcode 10152453. The replay will be available one hour after the conference call ends.

Please refer to Assured Guaranty's December 31, 2020 Financial Supplement, which is posted on the Company's website at assuredguaranty.com/agldata, for more information on the Company's financial guaranty portfolio, investment portfolio and other items. In addition, the Company is posting at assuredguaranty.com/presentations its “December 31, 2020 Equity Investor Presentation.”

The Company plans to post by early next week on its website at assuredguaranty.com/agldata the following:

  • “Public Finance Transactions in 4Q 2020,” which lists the U.S. public finance new issues insured by the Company in fourth quarter 2020, and
  • “Structured Finance Transactions at December 31, 2020,” which lists the Company's structured finance exposure as of that date.

In addition, the Company will post on its website, when available, the Company's separate-company subsidiary financial supplements and its “Fixed Income Presentation” for the current quarter. Those documents will be furnished to the Securities and Exchange Commission in a Current Report on Form 8-K.

Assured Guaranty Ltd. is a publicly traded (NYSE: AGO), Bermuda-based holding company. Through its subsidiaries, Assured Guaranty provides credit enhancement products to the U.S. and international public finance, infrastructure and structured finance markets and also provides asset management services. More information on Assured Guaranty Ltd. and its subsidiaries can be found at AssuredGuaranty.com.

Cautionary Statement Regarding Forward-Looking Statements

Any forward-looking statements made in this press release reflect the Company's current views with respect to future events and financial performance and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements involve risks and uncertainties that may cause actual results to differ materially from those set forth in these statements. For example, Assured Guaranty's calculations of ABV, PVP, net present value of estimated future installment premiums in force and total estimated net future premium earnings and statements regarding its capital position and demand for its insurance and other forward-looking statements could be affected by the development, course and duration of the COVID-19 pandemic and the governmental and private actions taken in response, and the global consequences of the pandemic and such actions, including their impact on the factors listed below; changes in the world’s credit markets, segments thereof, interest rates, credit spreads or general economic conditions; developments in the world’s financial and capital markets that adversely affect insured obligors’ repayment rates, Assured Guaranty’s insurance loss or recovery experience, investments of Assured Guaranty or assets it manages; reduction in the amount of available insurance opportunities and/or in the demand for Assured Guaranty's insurance; the loss of investors in Assured Guaranty's asset management strategies or the failure to attract new investors to Assured Guaranty's asset management business; the possibility that budget or pension shortfalls or other factors will result in credit losses or impairments on obligations of state, territorial and local governments and their related authorities and public corporations that Assured Guaranty insures or reinsures; insured losses in excess of those expected by Assured Guaranty or the failure of Assured Guaranty to realize loss recoveries that are assumed in its expected loss estimates for insurance exposures; increased competition, including from new entrants into the financial guaranty industry; poor performance of Assured Guaranty's asset management strategies compared to the performance of the asset management strategies of Assured Guaranty's competitors; the possibility that investments made by Assured Guaranty for its investment portfolio, including alternative investments and investments it manages, do not result in the benefits anticipated or subject Assured Guaranty to reduced liquidity at a time it requires liquidity or to unanticipated consequences; the impact of market volatility on the mark-to-market of Assured Guaranty’s assets and liabilities subject to mark-to-market, including certain of its investments, most of its contracts written in credit default swap form, and VIEs as well as on the mark-to-market of assets Assured Guaranty manages; rating agency action, including a ratings downgrade, a change in outlook, the placement of ratings on watch for downgrade, or a change in rating criteria, at any time, of AGL or any of its insurance subsidiaries, and/or of any securities AGL or any of its subsidiaries have issued, and/or of transactions that AGL’s insurance subsidiaries have insured; the inability of Assured Guaranty to access external sources of capital on acceptable terms; changes in applicable accounting policies or practices; changes in applicable laws or regulations, including insurance, bankruptcy and tax laws, or other governmental actions; the failure of Assured Guaranty to successfully integrate the business of BlueMountain Capital Management, LLC (BlueMountain, now known as Assured Investment Management LLC) and its associated entities; the possibility that acquisitions made by Assured Guaranty, including its acquisition of BlueMountain, do not result in the benefits anticipated or subject Assured Guaranty to unanticipated consequences; difficulties with the execution of Assured Guaranty’s business strategy; loss of key personnel; the effects of mergers, acquisitions and divestitures; natural or man-made catastrophes or pandemics; other risk factors identified in AGL’s filings with the SEC; other risks and uncertainties that have not been identified at this time; and management’s response to these factors. Readers are cautioned not to place undue reliance on these forward-looking statements. These forward-looking statements are made as of February 25, 2021, and Assured Guaranty undertakes no obligation to update publicly or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

Robert Tucker
Senior Managing Director, Investor Relations and Corporate Communications
212-339-0861
rtucker@agltd.com

Ashweeta Durani
Vice President, Corporate Communications
212-408-6042
adurani@agltd.com

Source: Assured Guaranty Ltd.

Multimedia Files:

View All Press Releases