ASSURED GUARANTY LTD
For the period ended Dec 31, 2025. Filed Feb 27, 2026.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2025 · Filed Feb 27, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
3. Outstanding Exposure
- Outstanding Exposure
The Company sells credit protection primarily in financial guaranty insurance form. The Company may also sell credit protection in other forms of insurance or by issuing policies that guarantee payment obligations under credit default swaps (CDS). The Company’s guaranties of CDS are generally structured such that the circumstances giving rise to the Company’s obligation to make loss payments are similar to those for its financial guaranty insurance contracts.
The Company seeks to limit its exposure to losses by underwriting obligations that it views to be investment grade at inception, although on occasion it may underwrite new issuances that it views to be below-investment-grade (BIG), typically as part of its loss mitigation strategy for existing troubled exposures. The Company also seeks to acquire portfolios of insurance from financial guarantors that are no longer writing new business by acquiring such companies, providing reinsurance on or novating a portfolio of insurance; in such instances, the Company evaluates the risk characteristics of the target portfolio, which may include some BIG exposures, as a whole in the context of the proposed transaction. The Company diversifies its insured portfolio across sector and geography and, in the structured finance portfolio, generally requires subordination or collateral to protect it from loss. Reinsurance may be used in order to reduce net exposure to certain insured transactions.
Public finance obligations insured by the Company primarily consist of general obligation bonds supported by the taxing powers of U.S. state or municipal governmental authorities, as well as tax-supported bonds, revenue bonds and other obligations supported by covenants from state or municipal governmental authorities or other municipal obligors to impose and collect fees and charges for public services or specific infrastructure projects. The Company includes within public finance obligations those obligations backed by the cash flow from leases or other revenues from projects serving substantial public purposes, including utilities, toll roads, healthcare facilities and government office buildings as well as obligations issued by U.S. and non-U.S. sovereign and sub-sovereign issuers and governmental authorities.
Structured finance obligations insured by the Company are generally issued by special purpose entities, including VIEs, and backed by pools of assets having an ascertainable cash flow or market value or other specialized financial obligations. Some of these VIEs are consolidated as described in Note 8. Variable Interest Entities. Unless otherwise specified, the outstanding par and debt service amounts presented in this note include outstanding exposures on these VIEs whether or not they are consolidated.
The Company also provides specialty insurance and reinsurance and other types of financial guaranties that are consistent with its risk profile and benefit from its underwriting experience.
Significant Risk Management Activities
The Portfolio Risk Management Committee, which includes members of senior management and senior risk and surveillance officers, is responsible for enterprise risk management for the Company’s insurance business and focuses on measuring and managing credit, market and liquidity risk for the Company’s insurance business. This committee establishes company-wide credit policy for the Company’s direct and assumed insurance business. It implements specific underwriting procedures and limits and allocates underwriting capacity among the Company’s insurance subsidiaries. All insurance transactions in new asset classes or new jurisdictions, or otherwise outside the Company’s Board of Directors (the Board or AGL’s Board)-approved risk appetite statement or its risk limits, must be approved by this committee.
The risk management committees of the insurance subsidiaries conduct in-depth reviews of the insured portfolios of the relevant subsidiaries, focusing on varying portions of the portfolio at each meeting. These committees review and may revise internal ratings assigned to the insured transactions and review sector reports, monthly product line surveillance reports and compliance reports.
All transactions in the insured portfolio are assigned internal credit ratings by the relevant underwriting committee at inception, and such credit ratings are updated by the respective risk management committee based on changes in transaction credit quality. As part of the surveillance process, the Company monitors trends and changes in transaction credit quality, and recommends such remedial actions as may be necessary or appropriate. The Company also develops strategies to enforce its contractual rights and remedies and to mitigate its losses, engage in negotiation discussions with transaction participants and, when necessary, manage the Company’s litigation proceedings.
Surveillance Categories
The Company segregates its insured portfolio into investment grade and BIG surveillance categories to facilitate the appropriate allocation of resources to monitoring and loss mitigation efforts and to aid in establishing the appropriate cycle for periodic review of each exposure. BIG exposures include all exposures with internal credit ratings below BBB-.
The Company’s internal credit ratings are based on internal assessments of the likelihood of default and loss severity in the event of default. Internal credit ratings are expressed on a ratings scale similar to that used by the rating agencies and generally reflect an approach similar to that employed by the rating agencies, except that the Company’s internal credit ratings focus on future performance rather than lifetime performance.
The Company monitors its insured portfolio and refreshes its internal credit ratings on individual exposures in quarterly, semi-annual or annual cycles based on the Company’s view of the exposure’s credit quality, future loss potential, volatility and sector. More extensive monitoring and intervention are employed for all BIG surveillance categories, with internal credit ratings reviewed quarterly. Exposures identified as BIG are subjected to further review to determine (i) the probability of a future loss, (ii) the calculation of the expected future loss to be paid, and (iii) whether the Company has paid a claim for which it expects to be reimbursed within one year (liquidity claim) or a claim for which it does not expect to be reimbursed within one year.
Ratings on exposures in sectors identified as under the most stress or with the most potential volatility are also reviewed every quarter, although the Company may also review a rating in response to developments impacting a credit when a ratings review is not scheduled. For assumed exposures, the Company may use the ceding company’s credit ratings of transactions where it is impractical for it to assign its own rating.
The Company assigns each BIG exposure to one of thethree BIG surveillance categories below, which generally represent the following:
BIG 1: Below-investment-grade exposures for which there are possible future losses, on a present value basis, and the aggregate probability weighting of scenarios with future losses is less than 50%, regardless of whether the Company has or has not paid a liquidity claim.
BIG 2: Below-investment-grade exposures for which there are possible future losses, on a present value basis, and the aggregate probability weighting of scenarios with future losses is 50% or more, but for which no claims (other than liquidity claims) have yet been paid.
BIG 3: Below-investment-grade exposures for which future losses are expected, on a present value basis, and the aggregate probability weighting of scenarios with future losses is 50% or more, and for which claims, other than liquidity claims, have been paid.
For purposes of classifying BIG exposures into one of the three BIG categories, the Company calculates the present value of projected claim payments and recoveries using the pre-tax book yield of the investment portfolio as the applicable discount rate.
As discussed in Note 4. Expected Loss to be Paid (Recovered), for financial statement measurement purposes, the Company uses risk-free rates (as determined each quarter) for discounting, rather than the pre-tax book yield of the investment portfolio, to calculate the expected losses to be paid. Expected losses to be paid (recovered) are based on probability weighted scenarios and serve as the basis for the loss reserves reported in accordance with GAAP.
Financial Guaranty Exposure
The Company measures its financial guaranty exposure in terms of: (i) gross and net par outstanding; and (ii) gross and net debt service.
The Company typically guarantees the payment of debt service when due. Since most of these payments are due in the future, the Company generally uses gross and net par outstanding as a proxy for its financial guaranty exposure. Gross par outstanding generally represents the principal amount of the insured obligation at a point in time. Net par outstanding equals gross par outstanding net of any reinsurance. The Company includes in its par outstanding calculation the impact of any consumer price index inflator to the reporting date as well as, in the case of accreting (zero-coupon) obligations, accretion to the reporting date. Non-U.S. dollar denominated par outstanding is translated at the spot rate at the end of the reporting period.
The Company has, from time to time, purchased securities that it has insured, and for which it had expected losses to be paid, in order to mitigate the economic effect of insured losses (Loss Mitigation Securities). Amounts attributable to Loss Mitigation Securities are excluded from par and debt service outstanding, and are instead reported as Loss Mitigation Securities in the investment portfolio. The Company manages such securities as investments and not insurance exposure. As of December 31, 2025 and December 31, 2024, the Company excluded net par outstanding of $0.8 billion and $1.2 billion, respectively, attributable to Loss Mitigation Securities.
Gross debt service outstanding represents the sum of all estimated future debt service payments on the insured obligations, on an undiscounted basis. Net debt service outstanding equals gross debt service outstanding net of any reinsurance. Future debt service payments include the estimated impact of any consumer price index inflator after the reporting date, as well as, in the case of accreting (zero-coupon) obligations, accretion after the reporting date.
The Company calculates its debt service outstanding as follows:
for insured obligations that are not supported by homogeneous pools of assets (which category includes most of the Company’s public finance transactions), as the total estimated contractual future debt service due through maturity, regardless of whether the obligations may be called and regardless of whether, in the case of obligations where principal payments are due when an underlying asset makes a principal payment, the Company believes the obligations will be repaid prior to contractual maturity; and
for insured obligations that are supported by homogeneous pools of assets that are contractually permitted to prepay principal (which category includes, for example, residential mortgage-backed securities (RMBS)), as the total estimated expected future debt service due on insured obligations through their respective expected terms, which reflects the Company’s expectations as to whether the obligations may be called and, in the case of obligations where principal payments are due when an underlying asset makes a principal payment, when the Company expects principal payments to be made prior to contractual maturity.
The calculation of debt service requires the use of estimates, which the Company updates periodically, including estimates and assumptions for the expected remaining term of insured obligations supported by homogeneous pools of assets, updated interest rates for floating and variable rate insured obligations, behavior of consumer price indices for obligations with consumer price index inflators, foreign exchange rates and other assumptions based on the characteristics of each insured obligation. Debt service is a measure of the estimated maximum potential exposure to insured obligations before considering the Company’s various legal rights to the underlying collateral and other remedies available to it under its financial guaranty contract.
Actual debt service may differ from estimated debt service due to refundings, terminations, negotiated restructurings, prepayments, changes in interest rates on variable rate insured obligations, consumer price index behavior differing from that projected, changes in foreign exchange rates on non-U.S. dollar denominated insured obligations and other factors.
Debt Service and Par Outstanding
| As of December 31, 2025 | As of December 31, 2024 | |||
|---|---|---|---|---|
| Gross | Net | Gross | Net | |
| (in billions) | ||||
| Debt Service | ||||
| Public finance | $428.5 | $428.4 | $403.8 | $403.7 |
| Structured finance | 12.9 | 12.4 | 12.7 | 12.3 |
| Total financial guaranty | $441.4 | $440.8 | $416.5 | $416.0 |
| Par Outstanding | ||||
| Public finance | $265.6 | $265.6 | $250.4 | $250.4 |
| Structured finance | 12.0 | 11.5 | 11.6 | 11.2 |
| Total financial guaranty | $277.6 | $277.1 | $262.0 | $261.6 |
The Company and Financial Guaranty Insurance Company (FGIC) had been parties to a novation agreement, dated as of February 8, 2024 (Novation Agreement) pursuant to which certain FGIC policies insuring approximately $353 million of public finance (including infrastructure) gross par and approximately $50 million of structured finance gross par as of December 31, 2023 could in the future have been novated to the Company in accordance with the terms and conditions of the Novation Agreement. The Company terminated the Novation Agreement effective October 6, 2025.
Financial Guaranty Portfolio by Internal Rating
| Public FinanceU.S. | Public FinanceNon-U.S. | Structured FinanceU.S. | Structured FinanceNon-U.S. | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| RatingCategory | Net ParOutstanding | % | Net ParOutstanding | % | Net ParOutstanding | % | Net ParOutstanding | % | Net ParOutstanding | % |
| (dollars in billions) | ||||||||||
| AAA | $— | —% | $1.8 | 3.5% | $0.5 | 5.8% | $0.5 | 12.6% | $2.8 | 1.0% |
| AA | 18.2 | 8.5 | 1.5 | 2.9 | 5.2 | 66.4 | 0.1 | 3.5 | 25.0 | 9.0 |
| A | 122.8 | 57.1 | 13.5 | 26.7 | 0.7 | 8.9 | 3.0 | 83.7 | 140.0 | 50.5 |
| BBB | 70.5 | 32.8 | 29.4 | 58.1 | 0.6 | 8.2 | — | 0.2 | 100.5 | 36.3 |
| BIG | 3.5 | 1.6 | 4.4 | 8.8 | 0.9 | 10.7 | — | — | 8.8 | 3.2 |
| Total net par outstanding | $215.0 | 100.0% | $50.6 | 100.0% | $7.9 | 100.0% | $3.6 | 100.0% | $277.1 | 100.0% |
Financial Guaranty Portfolio by Internal Rating
| Public FinanceU.S. | Public FinanceNon-U.S. | Structured FinanceU.S. | Structured FinanceNon-U.S. | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| RatingCategory | Net ParOutstanding | % | Net ParOutstanding | % | Net ParOutstanding | % | Net ParOutstanding | % | Net ParOutstanding | % |
| (dollars in billions) | ||||||||||
| AAA | $— | —% | $2.1 | 4.2% | $0.5 | 6.1% | $0.5 | 17.3% | $3.1 | 1.2% |
| AA | 17.7 | 8.8 | 2.9 | 5.8 | 5.4 | 63.7 | — | 2.1 | 26.0 | 9.9 |
| A | 111.5 | 55.5 | 13.0 | 26.5 | 1.0 | 11.3 | 2.1 | 77.7 | 127.6 | 48.8 |
| BBB | 69.1 | 34.3 | 24.8 | 50.5 | 0.7 | 8.3 | 0.1 | 2.9 | 94.7 | 36.2 |
| BIG | 2.9 | 1.4 | 6.4 | 13.0 | 0.9 | 10.6 | — | — | 10.2 | 3.9 |
| Total net par outstanding | $201.2 | 100.0% | $49.2 | 100.0% | $8.5 | 100.0% | $2.7 | 100.0% | $261.6 | 100.0% |
The following tables present net par outstanding by sector for the financial guaranty portfolio.
Net Par Outstanding by Sector
| As of December 31, | ||
|---|---|---|
| Sector | 2025 | 2024 |
| (in billions) | ||
| Public finance: | ||
| U.S. public finance: | ||
| General obligation | $82.3 | $78.2 |
| Tax backed | 36.1 | 33.3 |
| Municipal utilities | 31.4 | 30.0 |
| Transportation | 23.5 | 27.0 |
| Healthcare | 16.8 | 14.0 |
| Infrastructure finance | 15.1 | 9.9 |
| Higher education | 8.4 | 7.3 |
| Renewable energy | 0.2 | 0.2 |
| Other public finance | 1.2 | 1.3 |
| Total U.S. public finance | 215.0 | 201.2 |
| Non-U.S. public finance: | ||
| Regulated utilities | 23.5 | 22.3 |
| Infrastructure finance | 16.0 | 15.0 |
| Sovereign and sub-sovereign | 8.3 | 9.2 |
| Renewable energy | 1.7 | 1.6 |
| Pooled infrastructure | 1.1 | 1.1 |
| Total non-U.S. public finance | 50.6 | 49.2 |
| Total public finance | 265.6 | 250.4 |
| Structured finance: | ||
| U.S. structured finance: | ||
| Insurance reserve financings and securitizations | 4.4 | 4.5 |
| RMBS | 1.4 | 1.5 |
| Pooled corporate obligations | 0.6 | 0.6 |
| Financial products | 0.4 | 0.5 |
| Fund finance facilities | 0.1 | 0.2 |
| Other structured finance | 1.0 | 1.2 |
| Total U.S. structured finance | 7.9 | 8.5 |
| Non-U.S. structured finance: | ||
| Fund finance facilities | 1.6 | 1.4 |
| Pooled corporate obligations | 0.5 | 0.5 |
| RMBS | 0.2 | 0.2 |
| Other structured finance | 1.3 | 0.6 |
| Total non-U.S. structured finance | 3.6 | 2.7 |
| Total structured finance | 11.5 | 11.2 |
| Total net par outstanding | $277.1 | $261.6 |
Expected Amortization of Net Par Outstanding
| Public Finance | Structured Finance | Total | |
|---|---|---|---|
| (in billions) | |||
| 0 to 5 years | $56.1 | $6.7 | $62.8 |
| 5 to 10 years | 57.3 | 2.9 | 60.2 |
| 10 to 15 years | 48.4 | 1.2 | 49.6 |
| 15 to 20 years | 35.1 | 0.2 | 35.3 |
| Over 20 years | 68.7 | 0.5 | 69.2 |
| Total net par outstanding | $265.6 | $11.5 | $277.1 |
Actual amortization may differ from expected maturities due to prepayments and terminations, and because interest rates, consumer price indices, foreign exchange rates and expected terms may be different than management had estimated. The expected maturities of structured finance obligations are, in general, shorter than their contractual maturities.
Components of BIG Net Par Outstanding
| BIG Net Par Outstanding | ||||
|---|---|---|---|---|
| BIG 1 | BIG 2 | BIG 3 | Total BIG | |
| (in billions) | ||||
| Public finance: | ||||
| U.S. public finance | $2.48 | $0.42 | $0.58 | $3.48 |
| Non-U.S. public finance | 1.09 | 3.35 | — | 4.44 |
| Public finance | 3.57 | 3.77 | 0.58 | 7.92 |
| Structured finance: | ||||
| U.S. RMBS | 0.17 | 0.03 | 0.57 | 0.77 |
| Other structured finance | — | 0.01 | 0.06 | 0.07 |
| Structured finance | 0.17 | 0.04 | 0.63 | 0.84 |
| Total | $3.74 | $3.81 | $1.21 | $8.76 |
Components of BIG Net Par Outstanding
| BIG Net Par Outstanding | ||||
|---|---|---|---|---|
| BIG 1 | BIG 2 | BIG 3 | Total BIG | |
| (in billions) | ||||
| Public finance: | ||||
| U.S. public finance | $2.12 | $0.14 | $0.62 | $2.88 |
| Non-U.S. public finance | 5.88 | 0.52 | — | 6.40 |
| Public finance | 8.00 | 0.66 | 0.62 | 9.28 |
| Structured finance: | ||||
| U.S. RMBS | 0.10 | 0.03 | 0.69 | 0.82 |
| Other structured finance | — | 0.02 | 0.06 | 0.08 |
| Structured finance | 0.10 | 0.05 | 0.75 | 0.90 |
| Total | $8.10 | $0.71 | $1.37 | $10.18 |
BIG Net Par Outstanding and Number of Risks
| Net Par Outstanding · Number of Risks (2) | ||||||
|---|---|---|---|---|---|---|
| Description | Financial GuarantyInsurance (1) | CreditDerivatives | Total | Financial Guaranty Insurance (1) | CreditDerivatives | Total |
| (dollars in billions) | ||||||
| BIG 1 | $3.71 | $0.03 | $3.74 | 87 | 3 | 90 |
| BIG 2 | 3.81 | — | 3.81 | 13 | 1 | 14 |
| BIG 3 | 1.21 | — | 1.21 | 95 | 3 | 98 |
| Total BIG | $8.73 | $0.03 | $8.76 | 195 | 7 | 202 |
BIG Net Par Outstanding and Number of Risks
| Net Par Outstanding | Number of Risks (2) | |||||
|---|---|---|---|---|---|---|
| Description | FinancialGuarantyInsurance (1) | CreditDerivatives | Total | FinancialGuarantyInsurance (1) | CreditDerivatives | Total |
| (dollars in billions) | ||||||
| BIG 1 | $8.07 | $0.03 | $8.10 | 98 | 3 | 101 |
| BIG 2 | 0.71 | — | 0.71 | 12 | 1 | 13 |
| BIG 3 | 1.37 | — | 1.37 | 97 | 3 | 100 |
| Total BIG | $10.15 | $0.03 | $10.18 | 207 | 7 | 214 |
(1) Includes FG VIEs.
(2) A risk represents the aggregate of the financial guaranty policies that share the same revenue source for purposes of making debt service payments.
When the Company insures an obligation, it assigns the obligation to one or more geographic location based on its view of the geographic location of the risk. The Company seeks to maintain a diversified portfolio of insured obligations designed to spread its risk across a number of geographic areas.
Geographic Distribution of Net Par Outstanding
| Number of Risks | Net Par Outstanding | Percent of Total Net Par Outstanding | |
|---|---|---|---|
| (dollars in billions) | |||
| U.S.: | |||
| U.S. public finance: | |||
| California | 1,194 | $36.6 | 13.2% |
| Texas | 1,220 | 28.3 | 10.2 |
| New York | 846 | 21.0 | 7.6 |
| Pennsylvania | 538 | 18.8 | 6.8 |
| Illinois | 495 | 13.1 | 4.7 |
| Florida | 219 | 13.0 | 4.7 |
| New Jersey | 231 | 7.8 | 2.8 |
| Louisiana | 146 | 5.4 | 2.0 |
| Michigan | 237 | 5.0 | 1.8 |
| Colorado | 189 | 4.8 | 1.7 |
| Other | 2,142 | 61.2 | 22.1 |
| Total U.S. public finance | 7,457 | 215.0 | 77.6 |
| U.S. structured finance (multiple states) | 308 | 7.9 | 2.8 |
| Total U.S. | 7,765 | 222.9 | 80.4 |
| Non-U.S.: | |||
| United Kingdom | 259 | 42.3 | 15.3 |
| Australia | 7 | 1.9 | 0.7 |
| France | 6 | 1.8 | 0.7 |
| Spain | 10 | 1.8 | 0.6 |
| Canada | 4 | 1.2 | 0.4 |
| Other | 50 | 5.2 | 1.9 |
| Total non-U.S. | 336 | 54.2 | 19.6 |
| Total | 8,101 | $277.1 | 100.0% |
The Company also guarantees specialty business with risk profiles similar to those of its structured finance exposures written in financial guaranty form.
| As of December 31, 2025 | As of December 31, 2024 | |||
|---|---|---|---|---|
| Gross Exposure | Net Exposure | Gross Exposure | Net Exposure | |
| (in billions) | ||||
| Diversified real estate (1) | $2.0 | $2.0 | $2.0 | $2.0 |
| Insurance reserve financings and securitizations | 1.5 | 1.2 | 1.4 | 1.1 |
| Pooled corporate obligations | 0.9 | 0.9 | 0.9 | 0.9 |
| Aircraft residual value insurance (RVI) | 0.2 | 0.1 | 0.2 | 0.1 |
(1) An excess-of-loss guaranty of a minimum amount of billed rent on a diversified portfolio of real estate properties with an internal rating of AAA that matures in 2044. This guaranty is accounted for in accordance with ASC 460, Guarantees.
All exposures in the table above are rated investment-grade, except for aircraft RVI gross and net exposure of $5 million as of both December 31, 2025 and December 31, 2024.
Commitments
In addition to the exposure disclosed above, the Company had outstanding commitments to provide financial guaranties of $0.3 billion of public finance gross par and $2.1 billion of structured finance gross par as of December 31, 2025. These commitments are contingent on the satisfaction of specified conditions and may expire unused or be cancelled at the request of the respective counterparty. Therefore, the total commitment amount does not necessarily reflect actual future guaranteed amounts.
- Expected Loss to be Paid (Recovered)
Net expected loss to be paid (recovered) is equal to the present value of expected future cash outflows for loss and LAE payments, net of: (i) inflows for expected salvage, subrogation and other recoveries; (ii) excess spread on underlying collateral, as applicable; and (iii) amounts ceded to reinsurers. Cash flows are discounted at current risk-free rates. The Company updates the discount rates each quarter and reflects the effect of such changes in economic loss development.
Expected cash outflows and inflows are probability weighted cash flows that reflect management’s assumptions about the likelihood of all possible outcomes based on all information available to the Company. Those assumptions consider the relevant facts and circumstances and are consistent with the information tracked and monitored through the Company’s surveillance and risk management functions. Expected loss to be paid (recovered) is important in that it represents the present value of amounts that the Company expects to pay or recover in future periods.
The Company removes any expected loss to be paid (recovered) associated with Loss Mitigation Securities. For Loss Mitigation Securities, the difference between the purchase price of the insured obligation and the fair value excluding the value of the Company’s insurance (on the date of acquisition) is treated as a paid loss. See Note 7. Investments and Cash, and Note 9. Fair Value Measurement.
Similarly, in cases where issuers of insured obligations elected (or where an issuer and the Company negotiated) to deliver the underlying collateral, insured obligation or a new security to the Company, expected loss to be paid (recovered) is adjusted accordingly and the asset received is prospectively recorded based on the applicable GAAP guidance for that instrument.
Economic loss development (benefit) represents the change in net expected loss to be paid (recovered) attributable to the effects of changes in the economic performance of insured transactions, changes in assumptions based on observed market trends, changes in discount rates, accretion of discount and the economic effects of loss mitigation efforts.
In order to effectively evaluate and manage the economics and liquidity of the entire insured portfolio, management assigns ratings and calculates expected loss to be paid (recovered), on a contract-by-contract basis, in the same manner for all its exposures regardless of form or differing accounting models. The exposure reported in Note 3. Outstanding Exposure, includes policies accounted for under various accounting models depending on the characteristics of the contract and the Company’s control rights. The three primary models are: (i) insurance, as described in Note 5. Contracts Accounted for as Insurance; (ii) derivatives, as described in Note 6. Contracts Accounted for as Credit Derivatives, and Note 9. Fair Value Measurement; and (iii) FG VIE consolidation, as described in Note 8. Variable Interest Entities. The Company has paid and may pay future claims and/or recover past claims on policies which fall under each of these accounting models. This note provides information regarding expected loss to be paid (recovered), regardless of the accounting method.
Loss Estimation Process
The financial guaranties issued by the Company insure the credit performance of the guaranteed obligations over an extended period of time, in some cases over 30 years, and in most circumstances the Company has no right to cancel such financial guaranties. As a result, the Company’s estimate of ultimate loss on a policy is subject to significant uncertainty over the life of the insured transaction. Credit performance can be affected by, among other things, economic, fiscal and financial conditions and political developments over the life of most contracts. The Company guarantees payment of interest and principal when those amounts are scheduled to be paid and cannot be required to pay on an accelerated basis, although in certain circumstances it may elect to do so. When obligors default on their obligations, the Company is only required to pay the shortfall between the debt service due in any given period and the amount paid by the obligors.
The Company does not use traditional actuarial approaches to determine its estimates of expected losses. The determination of expected loss to be paid (recovered) is an inherently subjective process involving numerous estimates, assumptions and judgments by management, using both internal and external data sources with regard to frequency and severity of loss, economic projections, governmental actions, legal developments, negotiations, recovery rates, delinquency and prepayment rates, timing of cash flows and other factors that affect credit performance. These estimates, assumptions and judgments, and the factors on which they are based, may change materially over a reporting period, and have a material effect on the Company’s financial statements. Each quarter, the Company may revise its scenarios and update its assumptions, including the probability weightings of its scenarios, based on public as well as nonpublic information obtained through its surveillance and loss mitigation activities.
Changes over a reporting period in the Company’s loss estimates for public finance obligations supported by specified revenue streams, such as revenue bonds issued by toll road authorities, municipal and regulated utilities, airport authorities or healthcare systems, generally will be influenced by factors impacting their revenue levels, such as changes in demand; changing demographics; and other economic and regulatory factors, especially if the obligations do not benefit from financial support from other tax revenues or governmental authorities. Changes over a reporting period in the Company’s loss estimates for its tax-supported and general obligation public finance transactions generally will be influenced by factors impacting the public issuer’s ability and willingness to pay, such as changes in the economy and population of the relevant area; changes in the issuer’s ability or willingness to raise taxes, decrease spending or receive federal assistance; new legislation; rating agency actions that affect the issuer’s ability to refinance maturing obligations or issue new debt at a reasonable cost; changes in the priority and amount of pensions and other obligations owed to workers; developments in restructuring or settlement negotiations; and other political and economic factors. Changes in loss estimates may also be affected by the Company’s loss mitigation efforts and other variables.
Changes in the Company’s loss estimates for structured finance transactions can be influenced by the performance of the assets supporting those transactions, by macroeconomic factors and by specific actions taken to mitigate losses. For example, changes over a reporting period in the Company’s loss estimates for its RMBS transactions may be influenced by factors such as the level, timing and severity of loan defaults experienced, changes in housing prices, discount rates, prepayments and the results of the Company’s loss mitigation activities. In recent years, expected losses to be paid (recovered) for U.S. RMBS have also been affected by changes in the amount of recoveries on first lien deferred principal balances and second lien charged-off loans.
Actual losses will ultimately depend on future events, transaction performance or other factors that are difficult to predict. As a result, the Company’s current projections of certain losses may be subject to considerable uncertainty and may not reflect the Company’s ultimate claims paid.
In some instances, the terms of the Company’s policy or the terms of certain workout orders and resolutions give the Company the option to pay principal losses that have been recognized in the transaction but which it is not yet required to pay, thereby reducing the amount of guaranteed interest due in the future. The Company has sometimes exercised this option, which results in an acceleration of cash outflows but reduces overall losses paid.
The Company’s reserve committees estimate expected loss to be paid (recovered) by reviewing analyses that consider various scenarios with corresponding probabilities assigned to them. Depending upon the characteristics of the risk, the Company’s view of the potential size of any loss and the information available to the Company, that analysis may be based upon individually developed cash flow models, internal credit rating assessments, sector-driven loss severity assumptions and/or judgmental assessments. In the case of its assumed business, the Company may conduct its own analysis or use loss estimates provided by ceding insurers. Each quarter, the Company’s reserve committees review and refresh their loss projection assumptions, scenarios and the probabilities they assign to those scenarios based on developments during the period and their view of future performance.
Net Expected Loss to be Paid (Recovered) and Net Economic Loss Development (Benefit)
by Accounting Model
| Net Expected Loss to be Paid (Recovered) · Net Economic Loss Development (Benefit) | |||||
|---|---|---|---|---|---|
| As of December 31, · Year Ended December 31, | |||||
| Accounting Model | 2025 | 2024 | 2025 | 2024 | 2023 |
| (in millions) | |||||
| Insurance (see Note 5) | $88 | $90 | $59 | $(1) | $174 |
| FG VIEs (see Note 8) | 13 | 16 | (5) | (1) | (11) |
| Credit derivatives (see Note 6) | — | — | (63) | (1) | 1 |
| Total | $101 | $106 | $(9) | $(3) | $164 |
The following tables present a roll forward of net expected loss to be paid (recovered) for all contracts, which are accounted for under one of the following accounting models: insurance, derivative or FG VIE. The Company used risk-free rates for U.S. and non-U.S. currencies that ranged from 1.93% to 5.35% with a weighted average of 3.92% as of December 31, 2025 and 1.98% to 5.22% with a weighted average of 4.38% as of December 31, 2024.
Roll Forward
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| (in millions) | |||
| Net expected loss to be paid (recovered), beginning of period | $106 | $505 | $522 |
| Economic loss development (benefit) due to: | |||
| Accretion of discount | 7 | 16 | 20 |
| Changes in discount rates | 7 | 4 | 3 |
| Changes in timing and assumptions | (23) | (23) | 141 |
| Total economic loss development (benefit) (1) | (9) | (3) | 164 |
| Net (paid) recovered losses (1) (2) | 4 | (396) | (181) |
| Net expected loss to be paid (recovered), end of period | $101 | $106 | $505 |
(1) 2025 amounts include recoveries recognized in connection with the resolution of the LBIE litigation. See Note 6. Contracts Accounted for as Credit Derivatives, for additional information.
(2) Net (paid) recovered losses includes (i) securities received as recoveries in 2023 in connection with the satisfaction of insurance obligations in the Puerto Rico Trusts, and (ii) claims paid in 2024 and 2023 to extinguish certain insured Puerto Rico exposures.
Roll Forward by Sector
| Sector | Net Expected Loss to be Paid (Recovered) as of December 31, 2024 | Net Economic LossDevelopment (Benefit) | Net(Paid)RecoveredLosses (1) | Net Expected Loss to be Paid (Recovered) as of December 31, 2025 |
|---|---|---|---|---|
| (in millions) | ||||
| Public finance: | ||||
| U.S. public finance | $18 | $64 | $(113) | $(31) |
| Non-U.S. public finance | 98 | 33 | (5) | 126 |
| Public finance | 116 | 97 | (118) | 95 |
| Structured finance: | ||||
| U.S. RMBS | (43) | (43) | 32 | (54) |
| Other structured finance (2) | 33 | (63) | 90 | 60 |
| Structured finance | (10) | (106) | 122 | 6 |
| Total | $106 | $(9) | $4 | $101 |
| Sector | Net Expected Loss to be Paid (Recovered) as of December 31, 2023 | Net Economic LossDevelopment (Benefit) | Net(Paid)RecoveredLosses (1) | Net Expected Loss to be Paid (Recovered) as of December 31, 2024 |
|---|---|---|---|---|
| (in millions) | ||||
| Public finance: | ||||
| U.S. public finance | $398 | $(9) | $(371) | $18 |
| Non-U.S. public finance | 20 | 81 | (3) | 98 |
| Public finance | 418 | 72 | (374) | 116 |
| Structured finance: | ||||
| U.S. RMBS | 43 | (75) | (11) | (43) |
| Other structured finance | 44 | — | (11) | 33 |
| Structured finance | 87 | (75) | (22) | (10) |
| Total | $505 | $(3) | $(396) | $106 |
| Sector | Net Expected Loss to be Paid (Recovered) as of December 31, 2022 | Net Economic LossDevelopment (Benefit) | Net(Paid)RecoveredLosses (1) | Net Expected Loss to be Paid (Recovered) as of December 31, 2023 |
|---|---|---|---|---|
| (in millions) | ||||
| Public finance: | ||||
| U.S. public finance | $403 | $201 | $(206) | $398 |
| Non-U.S. public finance | 9 | 11 | — | 20 |
| Public finance | 412 | 212 | (206) | 418 |
| Structured finance: | ||||
| U.S. RMBS | 66 | (56) | 33 | 43 |
| Other structured finance | 44 | 8 | (8) | 44 |
| Structured finance | 110 | (48) | 25 | 87 |
| Total | $522 | $164 | $(181) | $505 |
(1) Amounts are net of ceded paid losses, whether or not such amounts have been settled with reinsurers. Ceded paid losses are typically settled 45 days after the end of the reporting period. Such amounts are recorded as reinsurance recoverable on paid losses in “other assets.”
(2) 2025 amounts include recoveries recognized in connection with the resolution of the LBIE litigation. See Note 6. Contracts Accounted for as Credit Derivatives, for additional information. Includes cash proceeds for recoveries related to amounts previously paid.
The tables above include (i) net LAE paid (recovered) of $(47) million, $30 million and $25 million for the years ended December 31, 2025, 2024 and 2023, respectively; and (ii) net expected LAE to be paid of $8 million as of December 31, 2025 and $11 million as of December 31, 2024.
Public Finance
The largest components of the public finance net expected losses to be paid (recovered) relate to certain insured healthcare and U.K. regulated utility exposures, as well as Puerto Rico Electric Power Authority (PREPA). The total net expected loss to be paid for public finance exposures is net of expected recoveries of $311 million and $265 million as of December 31, 2025 and December 31, 2024, respectively, for certain claims and LAE that have already been paid. In 2025, the economic loss development for public finance transactions was primarily attributable to PREPA, certain U.K. student accommodation exposures, certain healthcare exposures and certain U.K. regulated utility exposures.
Thames Water
As of December 31, 2025, the Company had £1.8 billion (or $2.4 billion) of net par outstanding of Thames Water Utilities Finance PLC (Thames), a BIG rated U.K. regulated utility. The Company, as part of the Thames senior Class A creditor group, continues to engage the Water Services Regulation Authority (the governmental body responsible for the economic regulation of the privatized water and sewage industry in England and Wales, or Ofwat), His Majesty’s Treasury and other members of the U.K. Government in restructuring negotiations, and is taking other actions to work out this insured credit. The first scheduled principal payment that comes due under the Company’s Thames exposure is in 2037. The Company is actively working to mitigate losses and reduce risk. Although uncertainty remains, the Thames creditors and Ofwat are engaged in discussions regarding a comprehensive settlement to restructure and recapitalize Thames.
European Renewable Energy and U.K. Student Accommodation Transactions
As of December 31, 2025, the Company had insured net par of €773 million (or $908 million) related to BIG European renewable energy transactions that are experiencing operational strain, and £292 million (or $393 million) in BIG U.K. student accommodation transactions that are experiencing weak occupancy rates and financial strain.
U.K. Healthcare
The Company has guaranteed project financings involving National Health Service (NHS) Trusts. As of December 31, 2025, the Company had £413 million (or $557 million) of BIG net par outstanding related to NHS Trusts. Proceeds from the financings funded new and refurbished hospital buildings and facilities in the service area of the particular NHS Trust. Certain of the bond issuers are involved in negotiations (including in some cases triggered by contract disputes) with the relevant NHS Trusts regarding various matters including the condition of the hospital facilities and service standards. The Company takes into account in its internal ratings the nature and severity of any disputes.
U.S. Healthcare
Certain BIG healthcare exposures are experiencing rising labor costs due to competition for labor and shortages in certain markets. Additionally, inflation has increased the cost of medical supplies, medical equipment and pharmacy products, while U.S. hospitals with large Medicaid and Medicare payor mixes have not seen reimbursement levels keep pace with rising costs and may be further impacted by recent cuts to Medicaid funding that will go into effect in 2026 and 2027. The combined revenue and expense challenges have led to cash flow and liquidity stress in certain transactions.
Puerto Rico
All of the Company’s exposure to the Commonwealth of Puerto Rico (Puerto Rico or the Commonwealth) and its various authorities and public corporations is rated BIG. The Company’s Puerto Rico net par and net debt service outstanding as of December 31, 2025 were $553 million and $643 million, respectively, compared with net par and net debt service outstanding as of December 31, 2024 of $637 million and $756 million, respectively.
Defaulting Puerto Rico Exposure
As of December 31, 2025, the Company’s only unresolved outstanding insured Puerto Rico exposure subject to a payment default was PREPA. As of December 31, 2025, the Company’s PREPA net par and debt service outstanding were $464 million and $537 million, respectively. As of December 31, 2024, the Company’s PREPA net par and debt service outstanding were $532 million and $629 million, respectively. The PREPA bonds are secured by a lien on the net revenues of the electric system. The default of PREPA’s obligations has been the subject of restructuring negotiations, mediation and litigation since 2014.
Puerto Rico Litigation
Currently, there are numerous legal actions relating to defaults by PREPA on debt service payments and related matters and the Company is a party to a number of them. The Company has taken legal action, and may take additional legal action in the future, to enforce its rights with respect to the remaining Puerto Rico obligations it still insures. In addition, the Commonwealth, the Financial Oversight and Management Board (FOMB) established under the Puerto Rico Oversight, Management, and Economic Stability Act (PROMESA) and others have taken legal action naming the Company as a party.
Certain legal actions involving the Company and relating to defaults by the Commonwealth and its authorities and public corporations were resolved in 2022. The remaining proceedings relate to PREPA’s default, including two recently active proceedings and a number of proceedings that remain stayed pending the U.S. District Court for the District of Puerto Rico’s (Federal District Court of Puerto Rico) determination on a plan of adjustment and disclosure statement, as described below.
PREPA – Recently Active Proceedings
Lien Challenge Adversary Proceeding and Appeal. On March 22, 2023, the Federal District Court of Puerto Rico held that the PREPA bondholders had perfected liens only in revenues that had been deposited in the sinking fund established under the PREPA trust agreement and related funds over which the bond trustee had control but did not have a lien on future revenues until deposited in those funds. The Federal District Court of Puerto Rico also held, however, that PREPA bondholders do have recourse under the PREPA trust agreement in the form of an unsecured net revenue claim. At that time, the Federal District Court of Puerto Rico declined to value the unsecured net revenue claim or the method for its determination. The ultimate value of the claim, according to the Federal District Court of Puerto Rico, should be determined through a claim estimation proceeding.
On June 26, 2023, the Federal District Court of Puerto Rico issued an opinion and order estimating the unsecured net revenue claim to be $2.4 billion as of July 3, 2017. Subject to their appeal of the Federal District Court of Puerto Rico’s ruling on the scope of lien, PREPA bondholders had sought an unsecured net revenue claim of approximately $8.5 billion.
On November 28, 2023, the Federal District Court of Puerto Rico finally adjudicated all claims and counterclaims in the PREPA lien challenge adversary proceeding.
On November 30, 2023, the Company filed a notice of appeal with the U.S. Court of Appeals for the First Circuit (First Circuit) for portions of the March 22, 2023 decision, including the lien scope ruling and the need for a claim estimation proceeding, as well as the June 26, 2023 claim estimation ruling. On June 12, 2024, the First Circuit held that bondholders have a claim against PREPA for the full principal amount of the bonds, plus matured interest, that there was no need for a claim estimation proceeding because the PREPA bonds specify the amount that PREPA legally owes bondholders, and that the claim is secured by PREPA’s net revenues, including future net revenues.
The FOMB asked the First Circuit to reconsider its determination that bondholders’ security interest in future net revenues is perfected twice, once on June 26, 2024, and again on November 27, 2024. In both instances, the First Circuit upheld its determination, with the most recent decision published on December 31, 2024.
Bondholders’ Administrative Expense Claim. In light of the decision by the First Circuit described above in Lien Challenge Adversary Proceeding and Appeal, in March 2025, the Federal District Court of Puerto Rico ordered the parties to propose an agreed proposal or competing proposals for a litigation schedule for resolving certain key issues related to PREPA bondholders’ claims, including determining whether the bondholders’ perfected lien described above includes collateral used for PREPA’s administrative expenses, prior to a further plan confirmation hearing. If the bondholders succeed in establishing that their perfected lien includes collateral used for PREPA’s administrative expenses, PREPA would be required under the U.S. Bankruptcy Code to pay such claims in full in cash prior to exiting bankruptcy. On March 13, 2025, the parties submitted competing proposals. At an Omnibus Hearing held on March 19, 2025, the Federal District Court of Puerto Rico indicated that it would allow the bondholders, including the Company, to litigate an administrative expense claim based on PREPA’s post-petition use of the bondholders’ collateral and that the parties could revisit the possibility of litigating other key issues at a later time. On November 24, 2025, the parties submitted to the Federal District Court of Puerto Rico a joint status report for the administrative expense claim. On December 9, 2025, the Federal District Court of Puerto Rico ordered a schedule to finalize the scope of discovery production for the administrative expense claim but deferred setting a schedule for expert discovery and evidentiary proceedings; a briefing on outstanding issues related to the discovery production was completed on February 6, 2026.
Financial Oversight and Management Board for Puerto Rico
In August 2025, the FOMB announced that the U.S. administration terminatedsix of itsseven board members. On September 18, 2025, three of the terminated board members sued the U.S. administration for reinstatement, alleging that they had been unlawfully terminated without cause and that their offices are a form of property protected by due process. On October 3, 2025, the Federal District Court of Puerto Rico granted the plaintiffs’ request for a preliminary injunction. On December 2, 2025, the U.S. administration filed a notice of appeal of the preliminary injunction to the First Circuit. Subsequently, the U.S. administration requested a stay pending the U.S. Supreme Court’s decision in Trump v. Cook, a case involving related questions of the powers of the U.S. President to terminate a member of the Federal Reserve Board of Governors; the requested stay was unopposed and granted on December 30, 2025. Oral arguments in the Trump v. Cook case were heard on January 21, 2026, with a decision expected to follow by the end of the U.S. Supreme Court’s current term in late June or early July 2026.
Mediation and PREPA Litigation Stay
On July 10, 2024, the Federal District Court of Puerto Rico ordered the FOMB and bondholders to resume mediation and instituted a 60-day stay of all PREPA litigation, subsequently extending mediation and the litigation stay several times. Following the Omnibus Hearing held on March 19, 2025, the Federal District Court of Puerto Rico partially lifted the PREPA litigation stay and indicated that the PREPA litigation stay otherwise remains in place for the time being. The Federal District Court of Puerto Rico most recently extended the term of mediation through April 30, 2026.
Plan of Adjustment, Disclosure Statement and Related Stayed Proceedings
The FOMB filed an initial plan of adjustment and disclosure statement for PREPA with the Federal District Court of Puerto Rico on December 16, 2022. On November 17, 2023, the Federal District Court of Puerto Rico approved a supplemental disclosure statement (Supplemental Disclosure Statement) relating to the PREPA plan of adjustment filed by the FOMB (as amended or modified from time to time). On February 16, 2024, the FOMB filed with the Federal District Court of Puerto Rico the Modified Fourth Amended Title III Plan of Adjustment (Fourth FOMB PREPA Plan). The Supplemental Disclosure
Statement and the Fourth FOMB PREPA Plan are based on the PREPA fiscal plan certified by the FOMB on June 23, 2023. The confirmation hearing for the Fourth FOMB PREPA Plan occurred in March 2024. At the end of the hearing, the Federal District Court of Puerto Rico stated that it was taking the confirmation of the Fourth FOMB PREPA Plan under advisement. As directed by the Federal District Court of Puerto Rico, the FOMB filed on March 28, 2025 its Fifth Amended Title III Plan of Adjustment and related Disclosure Statement for informational purposes of the parties.
The following proceedings involving the Company and relating to the default by PREPA remain stayed in the Federal District Court of Puerto Rico pending its determination on a plan of adjustment and disclosure statement:
The Company’s motion to compel the FOMB to certify the PREPA restructuring support agreement executed in May 2019 (PREPA RSA) for implementation under Title VI of PROMESA.
The Company’s motion to dismiss PREPA’s Title III Bankruptcy proceeding or, in the alternative, to lift the PROMESA automatic stay to allow for the appointment of a receiver.
Adversary complaint by certain fuel line lenders of PREPA against the Company, among other parties, including various PREPA bondholders and bond insurers, seeking, among other things, declarations that there is no valid lien securing the PREPA bonds unless and until such lenders are paid in full, as well as orders subordinating the PREPA bondholders’ lien and claims to such lenders’ claims, and declaring the PREPA RSA null and void.
The Company’s motion to intervene in a lawsuit by the retirement system for PREPA employees against, among others, the FOMB, PREPA, the Commonwealth and the trustee for PREPA bondholders seeking, among other things, declarations that there is no valid lien securing the PREPA bonds other than on amounts in the sinking funds, and order subordinating the PREPA bondholders’ lien and claim to the PREPA employees’ claims.
Non-Defaulting Puerto Rico Exposure
As of December 31, 2025 and December 31, 2024, the Company had $76 million and $92 million, respectively, of remaining non-defaulting Puerto Rico net par outstanding related primarily to the Puerto Rico Municipal Finance Agency (MFA). The MFA exposures are secured by a lien on local tax revenues and remain current on debt service payments.
U.S. RMBS Loss Projections
The Company projects losses (and recoveries) on its insured U.S. RMBS on a transaction-by-transaction basis by projecting the future cash flow of the underlying collateral pool of mortgages over time. The Company then uses individual models for each transaction to project the Company’s future claims and claim reimbursements based upon these collateral cashflow projections, the payment priorities among the transaction liabilities, and assumptions about future market conditions. The resulting projected claim payments or reimbursements are then discounted using risk-free rates. The Company runs several sets of assumptions regarding mortgage collateral performance, or scenarios, which are probability weighted.
Each period the Company reviews the assumptions it uses to make RMBS loss and recovery projections based upon the performance of its insured transactions as well as the residential property market, interest rate environment and economy in general. To the extent it observes changes, it makes a judgment as to whether those changes are normal fluctuations or part of a more prolonged trend.
The loss and recovery projections for insured RMBS are affected by a variety of assumptions including: (i) the rate at which borrowers from a particular delinquency category (number of monthly payments behind) eventually default (which is referred to as the “liquidation rate”), (ii) projections of how many of the currently performing loans will default and when they will default, (iii) loss severity, which is the amount of loss the transaction experiences on a defaulted loan after the application of net proceeds from the disposal of the underlying property, and (iv) recovery assumptions to reflect observed trends in recoveries of principal balances of modified loans that had been previously written off.
In recent years, the two primary drivers of changes in expected loss have been the projected and actual recoveries on previously written off or deferred loan balances, and changes in discount rates.
Expected Loss to be Paid (Recovered) and Net Economic Loss Development (Benefit)
U.S. RMBS
| Net Expected Loss to be Paid (Recovered) · Economic Loss Development (Benefit) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, · Year Ended December 31, | |||||||||||
| 2025 · 2024 · 2025 · 2024 · 2023 | |||||||||||
| (dollars in millions) | |||||||||||
| First lien U.S. RMBS | $90 | $91 | $(3) | $(27) | $(7) | ||||||
| Second lien U.S. RMBS | (144) | (134) | (40) | (48) | (49) | ||||||
| Total U.S. RMBS economic loss development (benefit) | $(54) | $(43) | $(43) | $(75) | $(56) | ||||||
| Impact of changes in discount rates | $(1) | $(6) | $(2) | ||||||||
| Range of discount rates | 3.45% | - | 4.97% | 4.11% | - | 4.89% | |||||
| Weighted average discount rate | 3.84% | 4.41% | |||||||||
| First lien U.S. RMBS weighted average future recovery for deferred principal balances | 50% | 50% | |||||||||
| Second lien U.S. RMBS weighted average future recoveries on charged-off loans | 60% | 50% | |||||||||
First Lien U.S. RMBS Loss Projections: Alt-A, Prime, Option ARM and Subprime
The majority of projected insured losses in first lien U.S. RMBS transactions stem from future insurance claim payments related to structures that are currently undercollateralized (outstanding insured bonds that did not have their principal balance reduced by collateral losses, but will experience a shortfall at the transaction’s final maturity). Most of any future collateral losses are expected to come from non-performing mortgage loans (those that are or have recently beentwo or more payments behind, have been modified, are in foreclosure or have been foreclosed upon). Collateral losses are projected to be offset by recoveries on deferred principal balances (where information about the amount of deferred balances is disclosed by the trustee of the transaction).
The Company establishes its scenarios by assuming various levels of recoveries on known deferred balances and increasing and decreasing the periods and levels of stress on the remaining collateral. In the Company’s most stressful scenario where 20% of deferred principal balances are assumed to be recovered, loss severities experience stress fornine years and the initial ramp-down of the conditional default rates (CDR) was assumed to occur over 16 months, expected loss to be paid would increase from current projections by approximately $33 million for all first lien U.S. RMBS transactions. In the Company’s least stressful scenario where 80% of deferred principal balances are assumed to be recovered, the CDR plateau wassix months shorter (30 months, effectively assuming that liquidation rates would improve) and the CDR recovery was more pronounced (including an initial ramp-down of the CDR over eight months), expected loss to be paid would decrease from current projections by approximately $32 million for all first lien U.S. RMBS transactions.
Certain transactions benefit from excess spread (the amount by which the interest paid by the borrowers on the underlying loan exceeds the amount of interest owed on the insured obligations) when they are supported by large portions of fixed rate assets (either originally fixed or modified to be fixed) but have insured floating rate debt linked to the Secured Overnight Finance Rate (SOFR). An increase in projected SOFR decreases excess spread, while lower SOFR projections can result in higher excess spread. Due to the current level of SOFR, there are few transactions with substantial excess spread. If projected future interest rates were to fall below the weighted average coupon of the underlying mortgages, excess spread projections may increase.
Second Lien U.S. RMBS Loss Projections
Second lien U.S. RMBS transactions include both home equity lines of credit (HELOC) and closed-end second lien mortgages. The Company believes the most important driver of its projected second lien U.S. RMBS claims and reimbursements is dependent on the amount and timing of future recoveries from previously charged-off loans and changes in discount rates.
In the Company’s most stressful scenario, assuming 40% recoveries on charged-off loans would decrease the expected recovery by approximately $48 million for HELOC transactions. On the other hand, in the Company’s least stressful scenario, assuming 80% recoveries on charged-off loans, would increase the expected recovery by approximately $48 million for HELOC transactions.
When a second lien loan defaults, there is generally a low recovery. The Company assumes that it will generally recover 2% of future defaulting collateral at the time of charge-off. Additional amounts of post charge-off recoveries are projected to come in evenly over the next five years in instances where the Company is able to obtain information on the lien status. The Company evaluates its assumptions regularly based on actual recoveries of charged-off loans observed from period to period and reasonable expectations of future recoveries. During 2025, due to observed trends and high levels of home equity, the Company updated its assumptions of such recoveries to reflect a base scenario and a weighted average recovery of 60%, up from 50%, which resulted in an economic benefit of $26 million.
Recovery Litigation and Dispute Resolution
In the ordinary course of their respective businesses, certain of the Company’s subsidiaries are involved in litigation or other dispute resolution with third parties to recover insurance losses paid or return benefits received in prior periods or prevent or reduce losses in the future. For example, the Company has asserted claims in a number of legal proceedings in connection with its exposure to Puerto Rico. See above for a discussion of the Company’s exposure to Puerto Rico and related recovery litigation being pursued by the Company. The impact, if any, of these and other proceedings on the amount of recoveries the Company ultimately receives and losses it pays in the future is uncertain, and the impact of any one or more of these proceedings during any quarter or year could be material to the Company’s financial statements.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.