MBIA INC Fair Value Disclosure
Note 7: Fair Value of Financial Instruments
Fair Value Measurement
Financial Assets and Liabilities
Financial assets held by the Company primarily consist of investments in debt and equity securities and loans receivables at fair value. Financial liabilities issued by the Company primarily consist of debt issued for general corporate purposes within its corporate segment, MTNs, investment agreements, and debt issued by consolidated VIEs.
Valuation Techniques
Valuation techniques for financial instruments measured at fair value are described below.
Fixed-Maturity Securities Held as Available-For-Sale, Investments Carried at Fair Value and Short-term Investments
These investments include investments in U.S. Treasury and government agencies, state and municipal bonds, foreign governments, corporate obligations, MBS, ABS, money market securities, equity investments and loans carried at fair value.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
Substantially all of these investments are valued based on recently executed transaction prices or quoted market prices by independent third parties, including pricing services and brokers. When quoted market prices are not available, fair value is generally determined using quoted prices of similar investments or a valuation model based on observable and unobservable inputs. Inputs vary depending on the type of investment. Observable inputs include contractual cash flows, interest rate yield curves, credit default swap (“CDS”) spreads, prepayment and volatility scores, diversity scores, cross-currency basis index spreads, and credit spreads for structures similar to the financial instrument in terms of issuer, maturity and seniority. Unobservable inputs include cash flow projections, the value of any credit enhancement and currently for certain equity investments, a discount rate, EBITDA multiple and EBITDA royalty share.
Investments based on quoted market prices of identical investments in active markets are classified as Level 1 of the fair value hierarchy. Level 1 investments generally consist of U.S. Treasury and government agency, money market securities and certain equity investments. Quoted market prices of investments in less active markets, as well as investments which are valued based on other than quoted prices for which the inputs are observable, such as interest rate yield curves, are categorized in Level 2 of the fair value hierarchy. Investments that contain significant inputs that are not observable are categorized as Level 3.
Cash and Cash Equivalents
The carrying amounts of cash and cash equivalents approximate fair value due to the short-term nature and credit worthiness of these instruments and are categorized in Level 1 of the fair value hierarchy.
Variable Interest Entity Loans Receivable at Fair Value
Loans receivable at fair value are assets held by a consolidated VIE consisting of residential mortgage loans and are categorized in Level 3 of the fair value hierarchy. Fair values of residential mortgage loans are determined using quoted prices for similar MBS liabilities, adjusted for the fair values of the financial guarantees provided by MBIA Corp. The fair values of the financial guarantees consider expected claim payments, net of recoveries, under MBIA Corp.’s policies.
Medium-term Notes at Fair Value
The fair values of certain MTNs are based on quoted market prices provided by third-party sources, where available. When quoted market prices are not available, the Company applies a matrix pricing grid to determine fair value based on the quoted market prices received for similar instruments and considering the MTNs’ stated maturity and interest rate. Nonperformance risk is included in the quoted market prices and the matrix pricing grid. MTNs are categorized in Level 3 of the fair value hierarchy and do not include accrued interest.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
Variable Interest Entity Debt
The fair values of VIE debt are determined based on recently executed transaction prices or quoted prices where observable. When position-specific quoted prices are not observable, fair values are based on quoted prices of similar securities. Fair values based on quoted prices of similar securities may be adjusted for factors unique to the securities, including any credit enhancement. Observable inputs include interest rate yield curves, bond spreads of similar securities and MBIA Corp.’s CDS spreads. Unobservable inputs include the value of any credit enhancement. VIE debt are categorized in Level 3 of the fair value hierarchy based on the lowest level input that is significant to the fair value measurement in its entirety.
Derivatives
A VIE consolidated by the Company entered into a derivative instrument consisting of a cross currency swap that as of December 31, 2025 and 2024 had outstanding notional amounts of $28 million and $36 million, respectively. The cross currency swap was entered into to manage the variability in cash flows resulting from fluctuations in foreign currency rates. The fair value of the VIE derivative was determined based on the valuation provided by an independent third-party, which is included in “Liabilities of consolidated variable interest entities – Other liabilities” on the Company’s consolidated balance sheets. As the significant inputs are unobservable, the derivative contract is categorized in Level 3 of the fair value hierarchy.
Significant Unobservable Inputs
The following tables provide quantitative information regarding the significant unobservable inputs used by the Company for assets and liabilities measured at fair value on a recurring basis as of December 31, 2025 and 2024:
|
|
|
Fair Value as of |
|
|
|
|
|
|
Range |
|
|
|
|
December 31, |
|
|
|
|
|
|
(Weighted |
|
In millions |
|
2025 |
|
|
Valuation Techniques |
|
Unobservable Input |
|
Average) |
||
Assets: |
|
|
|
|
|
|
|
|
|
||
|
Equity Investments |
|
$ |
33 |
|
|
Discounted cash flow |
|
Discount rate (1) |
|
|
|
|
|
|
|
|
|
|
EBITDA multiple (1) |
|
|
|
|
|
|
|
|
|
Type certificate |
|
Discount rate (1) |
|
|
|
|
|
|
|
|
|
|
|
EBITDA royalty share (1) |
|
|
|
|
Loans carried at fair value |
|
|
17 |
|
|
Discounted cash flow |
|
Discount rate (1) |
|
|
Assets of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
||
|
Loans receivable at fair value |
|
|
34 |
|
|
Market prices of similar liabilities adjusted for financial guarantees provided to VIE obligations |
|
Impact of financial guarantee |
|
3% to 3% (3%) (2) |
(1) - Ranges for discount rate, EBITDA multiple and EBITDA royalty share are not meaningful.
(2) - Weighted average represents the total MBIA guarantees as a percentage of total instrument fair value. The percentage is negative when the guarantees are in a net receivable position and positive when they are in a net payable position.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
|
|
|
Fair Value as of |
|
|
|
|
|
|
Range |
|
|
|
|
December 31, |
|
|
|
|
|
|
(Weighted |
|
In millions |
|
2024 |
|
|
Valuation Techniques |
|
Unobservable Input |
|
Average) |
||
Assets: |
|
|
|
|
|
|
|
|
|
||
|
Equity Investments |
|
$ |
52 |
|
|
Discounted cash flow |
|
Discount rate (1) |
|
|
|
|
|
|
|
|
|
|
EBITDA multiple (1) |
|
|
|
|
|
|
|
|
|
Type certificate |
|
Discount rate (1) |
|
|
|
|
|
|
|
|
|
|
|
EBITDA royalty share (1) |
|
|
|
|
Loans carried at fair value |
|
|
15 |
|
|
Discounted cash flow |
|
Discount rate (1) |
|
|
Assets of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
||
|
Loans receivable at fair value |
|
|
28 |
|
|
Market prices of similar liabilities adjusted for financial guarantees provided to VIE obligations |
|
Impact of financial guarantee |
|
27% to 27% (27%) (2) |
(1) - Ranges for discount rate, EBITDA multiple and EBITDA royalty share are not meaningful.
(2) - Weighted average represents the total MBIA guarantees as a percentage of total instrument fair value. The percentage is negative when the guarantees are in a net receivable position and positive when they are in a net payable position.
Sensitivity of Significant Unobservable Inputs
The significant unobservable inputs used in the fair value measurement of the Company’s equity investments at fair value are the discount rate, EBITDA multiple and EBITDA royalty share. The fair value of equity investments is determined as the mid-point of a range of valuation scenarios. If there had been lower or higher EBITDA multiple or EBITDA royalty share, the value of equity investments would have been lower or higher, respectively. If there had been a lower or higher discount rate, the value of equity investments would have been higher or lower, respectively.
The significant unobservable input used in the fair value measurement of the loans carried at fair value is the discount rate. The loans carried at fair value is determined by discounting cash flows. The discount rate includes the credit spread which primarily reflects the credit quality of the obligor. If there had been a lower or higher discount rate, the value of loans carried at fair value would have been higher or lower, respectively.
The significant unobservable input used in the fair value measurement of the Company’s residential loans receivable at fair value of consolidated VIEs is the impact of the financial guarantee. The fair value of residential loans receivable is calculated by subtracting the value of the financial guarantee from the market value of similar instruments to that of the VIE liabilities. The value of a financial guarantee is estimated by the Company as the present value of expected cash payments, net of recoveries, under the policy. If there had been a lower expected cash flow on the underlying loans receivable of the VIE, the value of the financial guarantee provided by the Company under the insurance policy would have been higher. This would have resulted in a lower fair value of the residential loans receivable in relation to the obligations of the VIE.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
Fair Value Measurements
The following tables present the fair value of the Company’s assets (including short-term investments) and liabilities measured and reported at fair value on a recurring basis as of December 31, 2025 and 2024:
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
||||||||||
|
|
|
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Significant |
|
|
|
|
|
||||
|
|
|
|
|
|
for Identical |
|
|
Observable |
|
|
Unobservable |
|
|
Balance as of |
|
|
||||
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
|
December 31, |
|
|
||||
In millions |
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
2025 |
|
|
||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed-maturity investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government agency |
|
$ |
473 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
473 |
|
|
|||
|
State and municipal bonds |
|
|
- |
|
|
|
100 |
|
|
|
- |
|
|
|
100 |
|
|
|||
|
Foreign governments |
|
|
- |
|
|
|
5 |
|
|
|
- |
|
|
|
5 |
|
|
|||
|
Corporate obligations |
|
|
- |
|
|
|
415 |
|
|
|
18 |
|
(1) |
|
433 |
|
|
|||
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Residential mortgage-backed agency |
|
|
- |
|
|
|
117 |
|
|
|
- |
|
|
|
117 |
|
|
||
|
|
Residential mortgage-backed non-agency |
|
|
- |
|
|
|
21 |
|
|
|
- |
|
|
|
21 |
|
|
||
|
|
Commercial mortgage-backed |
|
|
- |
|
|
|
18 |
|
|
|
- |
|
|
|
18 |
|
|
||
|
Asset-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Collateralized debt obligations |
|
|
- |
|
|
|
49 |
|
|
|
- |
|
|
|
49 |
|
|
||
|
|
Other asset-backed |
|
|
- |
|
|
|
252 |
|
|
|
- |
|
|
|
252 |
|
|
||
|
|
|
Total fixed-maturity investments |
|
|
473 |
|
|
|
977 |
|
|
|
18 |
|
|
|
1,468 |
|
|
|
Money market securities |
|
|
109 |
|
|
|
- |
|
|
|
- |
|
|
|
109 |
|
|
||||
Equity investments |
|
|
47 |
|
|
|
7 |
|
|
|
33 |
|
|
|
97 |
|
(2) |
||||
Cash and cash equivalents |
|
|
69 |
|
|
|
- |
|
|
|
- |
|
|
|
69 |
|
|
||||
Assets of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash |
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|||
|
Loans receivable at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Residential loans receivable |
|
|
- |
|
|
|
- |
|
|
|
34 |
|
|
|
34 |
|
|
||
Total assets |
|
$ |
700 |
|
|
$ |
984 |
|
|
$ |
85 |
|
|
$ |
1,779 |
|
|
||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Medium-term notes |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
46 |
|
|
$ |
46 |
|
|
||||
Liabilities of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Variable interest entity notes |
|
|
- |
|
|
|
- |
|
|
|
25 |
|
|
|
25 |
|
|
|||
|
Currency derivatives |
|
|
- |
|
|
|
- |
|
|
|
12 |
|
|
|
12 |
|
|
|||
Total liabilities |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
83 |
|
|
$ |
83 |
|
|
||||
(1) - Includes loans carried at fair value of $17 million.
(2) - Includes $10 million of an exchange-traded bond fund that seeks to track the investment results of an index composed of U.S. dollar-denominated, high yield corporate bonds. The fund is measured at fair value by applying the net asset value per share practical expedient, and is not required to be classified in the fair value hierarchy.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
||||||||||||
|
|
|
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Significant |
|
|
|
|
|
||||
|
|
|
|
|
|
for Identical |
|
|
Observable |
|
|
Unobservable |
|
|
Balance as of |
|
|
||||
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
|
December 31, |
|
|
||||
In millions |
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
2024 |
|
|
||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed-maturity investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government agency |
|
$ |
481 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
481 |
|
|
|||
|
State and municipal bonds |
|
|
- |
|
|
|
102 |
|
|
|
- |
|
|
|
102 |
|
|
|||
|
Foreign governments |
|
|
- |
|
|
|
10 |
|
|
|
- |
|
|
|
10 |
|
|
|||
|
Corporate obligations |
|
|
- |
|
|
|
435 |
|
|
|
16 |
|
(1) |
|
451 |
|
|
|||
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Residential mortgage-backed agency |
|
|
- |
|
|
|
111 |
|
|
|
- |
|
|
|
111 |
|
|
||
|
|
Residential mortgage-backed non-agency |
|
|
- |
|
|
|
41 |
|
|
|
- |
|
|
|
41 |
|
|
||
|
|
Commercial mortgage-backed |
|
|
- |
|
|
|
7 |
|
|
|
- |
|
|
|
7 |
|
|
||
|
Asset-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Collateralized debt obligations |
|
|
- |
|
|
|
101 |
|
|
|
- |
|
|
|
101 |
|
|
||
|
|
Other asset-backed |
|
|
- |
|
|
|
52 |
|
|
|
- |
|
|
|
52 |
|
|
||
|
|
|
Total fixed-maturity investments |
|
|
481 |
|
|
|
859 |
|
|
|
16 |
|
|
|
1,356 |
|
|
|
Money market securities |
|
|
181 |
|
|
|
- |
|
|
|
- |
|
|
|
181 |
|
|
||||
Equity investments |
|
|
48 |
|
|
|
7 |
|
|
|
52 |
|
|
|
117 |
|
(2) |
||||
Cash and cash equivalents |
|
|
84 |
|
|
|
- |
|
|
|
- |
|
|
|
84 |
|
|
||||
Assets of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash |
|
|
3 |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|||
|
Loans receivable at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Residential loans receivable |
|
|
- |
|
|
|
- |
|
|
|
28 |
|
|
|
28 |
|
|
||
Total assets |
|
$ |
797 |
|
|
$ |
866 |
|
|
$ |
96 |
|
|
$ |
1,769 |
|
|
||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Medium-term notes |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
35 |
|
|
$ |
35 |
|
|
||||
Other liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Insured credit derivatives |
|
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|||
Liabilities of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Variable interest entity notes |
|
|
- |
|
|
|
- |
|
|
|
31 |
|
|
|
31 |
|
|
|||
|
Currency derivatives |
|
|
- |
|
|
|
- |
|
|
|
6 |
|
|
|
6 |
|
|
|||
Total liabilities |
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
72 |
|
|
$ |
73 |
|
|
||||
(1) - Includes loans carried at fair value of $15 million.
(2) - Includes $10 million of an exchange-traded bond fund that seeks to track the investment results of an index composed of U.S. dollar-denominated, high yield corporate bonds. The fund is measured at fair value by applying the net asset value per share practical expedient, and is not required to be classified in the fair value hierarchy.
Level 3 assets at fair value as of December 31, 2025 and 2024 represented approximately 5% of total assets measured at fair value. Level 3 liabilities at fair value as of December 31, 2025 and 2024 represented approximately 100% and 99%, respectively, of total liabilities measured at fair value.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
The following tables present the fair values and carrying values of the Company’s assets and liabilities that are disclosed at fair value but not reported at fair value on the Company’s consolidated balance sheets as of December 31, 2025 and 2024. The majority of the financial assets and liabilities for which the Company requires fair value reporting or disclosures are valued based on the Company’s or a third party’s estimate of discounted cash flows or quoted market values for identical or similar products.
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
Significant |
|
|
Fair Value |
|
|
Carry Value |
|
|
|||||
|
|
|
Active Markets for |
|
|
Other Observable |
|
|
Unobservable |
|
|
Balance as of |
|
|
Balance as of |
|
|
|||||
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
December 31, |
|
|
December 31, |
|
|
|||||
In millions |
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
2025 |
|
|
2025 |
|
|
||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other investments |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
Total assets |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Long-term debt |
|
$ |
- |
|
|
$ |
242 |
|
|
$ |
- |
|
|
$ |
242 |
|
|
$ |
2,843 |
|
|
|
Medium-term notes |
|
|
- |
|
|
|
- |
|
|
|
275 |
|
|
|
275 |
|
|
|
424 |
|
(1) |
|
Investment agreements |
|
|
- |
|
|
|
- |
|
|
|
187 |
|
|
|
187 |
|
|
|
174 |
|
|
Liabilities of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Variable interest entity loans payable |
|
|
- |
|
|
|
- |
|
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
Total liabilities |
|
$ |
- |
|
|
$ |
242 |
|
|
$ |
469 |
|
|
$ |
711 |
|
|
$ |
3,448 |
|
|
|
Financial Guarantees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross liability (recoverable) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
817 |
|
|
$ |
817 |
|
|
$ |
583 |
|
|
|
Ceded recoverable (liability) |
|
|
- |
|
|
|
- |
|
|
|
19 |
|
|
|
19 |
|
|
|
16 |
|
|
(1) - The carry value includes complex interest calculations for an MTN feature that is accounted for as a separate derivative and reported together with the host contract. As of December 31, 2025, the Company had an embedded derivative liability of $1 million.
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
Significant |
|
|
Fair Value |
|
|
Carry Value |
|
|
|||||
|
|
|
Active Markets for |
|
|
Other Observable |
|
|
Unobservable |
|
|
Balance as of |
|
|
Balance as of |
|
|
|||||
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
December 31, |
|
|
December 31, |
|
|
|||||
In millions |
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
2024 |
|
|
2024 |
|
|
||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other investments |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
Total assets |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Long-term debt |
|
$ |
- |
|
|
$ |
305 |
|
|
$ |
- |
|
|
$ |
305 |
|
|
$ |
2,741 |
|
|
|
Medium-term notes |
|
|
- |
|
|
|
- |
|
|
|
217 |
|
|
|
217 |
|
|
|
403 |
|
(1) |
|
Investment agreements |
|
|
- |
|
|
|
- |
|
|
|
217 |
|
|
|
217 |
|
|
|
204 |
|
|
Liabilities of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Variable interest entity loans payable |
|
|
- |
|
|
|
- |
|
|
|
12 |
|
|
|
12 |
|
|
|
12 |
|
|
Total liabilities |
|
$ |
- |
|
|
$ |
305 |
|
|
$ |
446 |
|
|
$ |
751 |
|
|
$ |
3,360 |
|
|
|
Financial Guarantees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross liability (recoverable) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
764 |
|
|
$ |
764 |
|
|
$ |
540 |
|
|
|
Ceded recoverable (liability) |
|
|
- |
|
|
|
- |
|
|
|
19 |
|
|
|
19 |
|
|
|
18 |
|
|
(1) - The carry value includes complex interest calculations for an MTN feature that is accounted for as a separate derivative and reported together with the host contract. As of December 31, 2024, the Company had an embedded derivative liability of $2 million.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
The following tables present information about changes in Level 3 assets and liabilities measured at fair value on a recurring basis for the years ended December 31, 2025 and 2024:
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis for the Year Ended December 31, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in |
|
|
Change in |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
Unrealized |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains |
|
|
Gains |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Losses) for |
|
|
(Losses) for |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the Period |
|
|
the Period |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in |
|
|
Included in |
|
||||||||||||
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
s for |
|
|
OCI for |
|
||||||||||||
|
|
|
|
|
Gains / |
|
|
Unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
Assets |
|
||||||||||||
|
|
|
|
|
(Losses) |
|
|
Gains / |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
still held |
|
|
still held |
|
||||||||||||
|
|
Balance |
|
|
Included |
|
|
(Losses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers |
|
|
Transfers |
|
|
|
|
|
as of |
|
|
as of |
|
||||||||||||
|
|
Beginning |
|
|
in |
|
|
Included |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
into |
|
|
out of |
|
|
Ending |
|
|
December 31, |
|
|
December 31, |
|
||||||||||||
In millions |
|
of Year |
|
|
|
|
in OCI(1) |
|
|
Purchases |
|
|
Issuances |
|
|
Settlements |
|
|
Sales |
|
|
Level 3 |
|
|
Level 3 |
|
|
Balance |
|
|
2025 |
|
|
2025(1) |
|
|||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate obligations |
|
$ |
16 |
|
|
$ |
(1 |
) |
|
$ |
- |
|
|
$ |
3 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
18 |
|
(3) |
$ |
(1 |
) |
|
$ |
- |
|
Equity investments |
|
|
52 |
|
|
|
(19 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
33 |
|
|
|
(19 |
) |
|
|
- |
|
Assets of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans receivable - |
|
|
28 |
|
|
|
10 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(4 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
34 |
|
|
|
7 |
|
|
|
- |
|
Total assets |
|
$ |
96 |
|
|
$ |
(10 |
) |
|
$ |
- |
|
|
$ |
3 |
|
|
$ |
- |
|
|
$ |
(4 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
85 |
|
|
$ |
(13 |
) |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in |
|
|
Change in |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
Unrealized |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gains) |
|
|
(Gains) |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses for |
|
|
Losses for |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the Period |
|
|
the Period |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in |
|
|
Included in |
|
||||||||||||
|
|
|
|
|
Total |
|
|
Unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings for |
|
|
OCI for |
|
||||||||||||
|
|
|
|
|
(Gains) / |
|
|
(Gains) / |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
Liabilities |
|
||||||||||||
|
|
|
|
|
Losses |
|
|
Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
still held |
|
|
still held |
|
||||||||||||
|
|
Balance, |
|
|
Included |
|
|
Included in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers |
|
|
Transfers |
|
|
|
|
|
as of |
|
|
as of |
|
||||||||||||
|
|
Beginning |
|
|
in |
|
|
Credit Risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
into |
|
|
out of |
|
|
Ending |
|
|
December 31, |
|
|
December 31, |
|
||||||||||||
In millions |
|
of Year |
|
|
|
|
in(2) |
|
|
Purchases |
|
|
Issuances |
|
|
Settlements |
|
|
Sales |
|
|
Level 3 |
|
|
Level 3 |
|
|
Balance |
|
|
2025 |
|
|
2025(2) |
|
|||||||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Medium-term notes |
|
$ |
35 |
|
|
$ |
3 |
|
|
$ |
8 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
46 |
|
|
$ |
3 |
|
|
$ |
8 |
|
Liabilities of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
VIE notes |
|
|
31 |
|
|
|
4 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
25 |
|
|
|
1 |
|
|
|
- |
|
Currency derivatives |
|
|
6 |
|
|
|
6 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12 |
|
|
|
6 |
|
|
|
- |
|
Total liabilities |
|
$ |
72 |
|
|
$ |
13 |
|
|
$ |
8 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(10 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
83 |
|
|
$ |
10 |
|
|
$ |
8 |
|
(1) - Reported within the "Unrealized gains (losses) on available-for-sale securities" on the Company's consolidated statements of comprehensive income (loss).
(2) - Reported within the "Instrument-specific credit risk of liabilities measured at fair value" on the Company's consolidated statements of comprehensive income (loss).
(3) - Includes loans carried at fair value of $17 million.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis for the Year Ended December 31, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in |
|
|
Change in |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
Unrealized |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains |
|
|
Gains |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Losses) for |
|
|
(Losses) for |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the Period |
|
|
the Period |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in |
|
|
Included in |
|
||||||||||||
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for |
|
|
OCI for |
|
||||||||||||
|
|
|
|
|
Gains / |
|
|
Unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
Assets |
|
||||||||||||
|
|
|
|
|
(Losses) |
|
|
Gains / |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
still held |
|
|
still held |
|
||||||||||||
|
|
Balance, |
|
|
Included |
|
|
(Losses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers |
|
|
Transfers |
|
|
|
|
|
as of |
|
|
as of |
|
||||||||||||
|
|
Beginning |
|
|
in |
|
|
Included |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
into |
|
|
out of |
|
|
Ending |
|
|
December 31, |
|
|
December 31, |
|
||||||||||||
In millions |
|
of Year |
|
|
|
|
in OCI(1) |
|
|
Purchases |
|
|
Issuances |
|
|
Settlements |
|
|
Sales |
|
|
Level 3 |
|
|
Level 3 |
|
|
Balance |
|
|
2024 |
|
|
2024(1) |
|
|||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate obligations |
|
$ |
1 |
|
|
$ |
(2 |
) |
|
$ |
- |
|
|
$ |
17 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
16 |
|
(3) |
$ |
- |
|
|
$ |
- |
|
Equity investments |
|
|
108 |
|
|
|
(56 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
52 |
|
|
|
(56 |
) |
|
|
- |
|
Assets of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans receivable - |
|
|
35 |
|
|
|
(4 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28 |
|
|
|
(6 |
) |
|
|
- |
|
Other |
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total assets |
|
$ |
146 |
|
|
$ |
(62 |
) |
|
$ |
- |
|
|
$ |
17 |
|
|
$ |
- |
|
|
$ |
(3 |
) |
|
$ |
(2 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
96 |
|
|
$ |
(62 |
) |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in |
|
|
Change in |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
Unrealized |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gains) |
|
|
(Gains) |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses for |
|
|
Losses for |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the Period |
|
|
the Period |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in |
|
|
Included in |
|
||||||||||||
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings for |
|
|
OCI for |
|
||||||||||||
|
|
|
|
|
(Gains) / |
|
|
Unrealized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
Liabilities |
|
||||||||||||
|
|
|
|
|
Losses |
|
|
(Gains) / |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
still held |
|
|
still held |
|
||||||||||||
|
|
Balance, |
|
|
Included |
|
|
Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers |
|
|
Transfers |
|
|
|
|
|
as of |
|
|
as of |
|
||||||||||||
|
|
Beginning |
|
|
in |
|
|
Included |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
into |
|
|
out of |
|
|
Ending |
|
|
December 31, |
|
|
December 31, |
|
||||||||||||
In millions |
|
of Year |
|
|
|
|
in(2) |
|
|
Purchases |
|
|
Issuances |
|
|
Settlements |
|
|
Sales |
|
|
Level 3 |
|
|
Level 3 |
|
|
Balance |
|
|
2024 |
|
|
2024(2) |
|
|||||||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Medium-term notes |
|
$ |
40 |
|
|
$ |
(4 |
) |
|
$ |
(1 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
35 |
|
|
$ |
(4 |
) |
|
$ |
(1 |
) |
Liabilities of consolidated VIEs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
VIE notes |
|
|
78 |
|
|
|
40 |
|
|
|
(27 |
) |
|
|
- |
|
|
|
- |
|
|
|
(40 |
) |
|
|
(20 |
) |
|
|
- |
|
|
|
- |
|
|
|
31 |
|
|
|
- |
|
|
|
1 |
|
Currency derivatives |
|
|
14 |
|
|
|
(8 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6 |
|
|
|
(8 |
) |
|
|
- |
|
Total liabilities |
|
$ |
132 |
|
|
$ |
28 |
|
|
$ |
(28 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(40 |
) |
|
$ |
(20 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
72 |
|
|
$ |
(12 |
) |
|
$ |
- |
|
(1) - Reported within the "Unrealized gains (losses) on available-for-sale securities" on the Company's consolidated statements of comprehensive income (loss).
(2) - Reported within the "Instrument-specific credit risk of liabilities measured at fair value" on the Company's consolidated statements of comprehensive income (loss).
(3) - Includes loans carried at fair value of $15 million.
For the year ended December 31, 2024, sales include the impact of the deconsolidation of VIEs. Refer to “Note 4: Variable Interest Entities” for additional information about the deconsolidation of VIEs.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
Gains and losses (realized and unrealized) included in earnings relating to Level 3 assets and liabilities for the years ended December 31, 2025, 2024 and 2023 are reported on the Company’s consolidated statements of operations as follows:
|
|
|
|
|
Change in Unrealized Gains (Losses) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
for the Period Included in Earnings |
|
||||||||||||
|
|
Total Gains (Losses) |
|
|
for Assets and Liabilities still |
|
||||||||||||||||||
In millions |
Included in Earnings |
|
|
held as of December 31, |
|
|||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
|
2025 |
|
|
2024 |
|
|
2023 |
|
||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net gains (losses) on financial instruments |
$ |
(23 |
) |
|
$ |
(54 |
) |
|
$ |
(12 |
) |
|
$ |
(23 |
) |
|
$ |
(52 |
) |
|
$ |
(12 |
) |
|
Revenues of consolidated VIEs (1) |
|
- |
|
|
|
(36 |
) |
|
|
(62 |
) |
|
|
- |
|
|
|
2 |
|
|
|
(10 |
) |
$ |
(23 |
) |
|
$ |
(90 |
) |
|
$ |
(74 |
) |
|
$ |
(23 |
) |
|
$ |
(50 |
) |
|
$ |
(22 |
) |
||
(1) - Reported within "Net gains (losses) on financial instruments at fair value and foreign exchange-VIE" and "Other net realized gains (losses)-VIE" on the Company's consolidated statements of operations.
Derivative Instruments
The Company's derivatives are comprised of insured swaps, primarily consisting of insured interest rate swaps and inflation-linked swaps related to its insured debt issuance, embedded derivatives containing the complex interest rate calculations and a cross currency swap entered into by a consolidated VIE. The following table presents the effect of derivative instruments on the Company's consolidated statements of operations for the years ended December 31, 2025, 2024 and 2023:
In millions |
|
|
|
|
|
|
|
|
|
|
|
|||
Derivatives Not Designated |
|
|
|
Years Ended December 31, |
|
|||||||||
as Hedging Instruments |
|
Location of Gain (Loss) Recognized in Income on Derivative |
|
2025 |
|
|
2024 |
|
|
2023 |
|
|||
Interest rate swaps |
|
Net gains (losses) on financial instruments at fair value and foreign exchange |
|
$ |
1 |
|
|
$ |
- |
|
|
$ |
13 |
|
Currency swaps-VIE |
|
Net gains (losses) on financial instruments at fair value and foreign exchange-VIE |
|
|
(6 |
) |
|
|
8 |
|
|
|
(7 |
) |
|
|
|
$ |
(5 |
) |
|
$ |
8 |
|
|
$ |
6 |
|
|
Fair Value Option
The Company elected to record at fair value certain financial instruments, including certain equity investments and financial instruments that are consolidated in connection with the adoption of the accounting guidance for consolidation of VIEs.
MBIA Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 7: Fair Value of Financial Instruments (continued)
The following table presents the gains and (losses) included in the Company's consolidated statements of operations for the years ended December 31, 2025, 2024 and 2023 for financial instruments for which the fair value option was elected:
|
|
|
Years Ended December 31, |
|
|||||||||
In millions |
|
2025 |
|
|
2024 |
|
|
2023 |
|
||||
Investments carried at fair value (1) |
|
$ |
(19 |
) |
|
$ |
(55 |
) |
|
$ |
1 |
|
|
Fixed-maturity securities held at fair value-VIE (2) |
|
|
- |
|
|
|
(1 |
) |
|
|
(4 |
) |
|
Loans receivable and other instruments at fair value: |
|
|
|
|
|
|
|
|
|
||||
|
Residential mortgage loans (2) |
|
|
10 |
|
|
|
(4 |
) |
|
|
(33 |
) |
Other assets-VIE (2) |
|
|
- |
|
|
|
- |
|
|
|
4 |
|
|
Medium-term notes (1) |
|
|
(3 |
) |
|
|
4 |
|
|
|
(5 |
) |
|
Variable interest entity notes (2) |
|
|
(4 |
) |
|
|
(40 |
) |
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
(1) - Reported within "Net gains (losses) on financial instruments at fair value and foreign exchange" on the Company's consolidated statements of operations.
(2) - Reported within "Net gains (losses) on financial instruments at fair value and foreign exchange-VIE" and "Other net realized gains (losses)-VIE" on the Company's consolidated statements of operations.
The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding as of December 31, 2025 and 2024, for loans and notes for which the fair value option was elected:
|
|
|
As of December 31, 2025 |
|
|
As of December 31, 2024 |
|
|
||||||||||||||||||
|
|
|
Contractual |
|
|
|
|
|
|
|
|
Contractual |
|
|
|
|
|
|
|
|
||||||
|
|
|
Outstanding |
|
|
Fair |
|
|
|
|
|
Outstanding |
|
|
Fair |
|
|
|
|
|
||||||
In millions |
|
Principal |
|
|
Value |
|
|
Difference |
|
|
Principal |
|
|
Value |
|
|
Difference |
|
|
|||||||
Loans receivable at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Residential mortgage loans - current |
|
$ |
12 |
|
|
$ |
12 |
|
|
$ |
- |
|
|
$ |
12 |
|
|
$ |
12 |
|
|
$ |
- |
|
|
|
Residential mortgage loans (90 days or more past due) |
|
|
55 |
|
|
|
22 |
|
|
|
33 |
|
|
|
48 |
|
|
|
16 |
|
|
|
32 |
|
|
|
Corporate loans - current |
|
|
19 |
|
|
|
17 |
|
|
|
2 |
|
|
|
16 |
|
|
|
15 |
|
|
|
1 |
|
|
Total loans receivable at fair value |
|
$ |
86 |
|
|
$ |
51 |
|
|
$ |
35 |
|
|
$ |
76 |
|
|
$ |
43 |
|
|
$ |
33 |
|
|
|
Variable interest entity notes |
|
$ |
39 |
|
|
$ |
25 |
|
|
$ |
14 |
|
|
$ |
45 |
|
|
$ |
31 |
|
|
$ |
14 |
|
|
|
Medium-term notes |
|
$ |
59 |
|
|
$ |
46 |
|
|
$ |
13 |
|
|
$ |
52 |
|
|
$ |
35 |
|
|
$ |
17 |
|
|
|
The differences between the contractual outstanding principal and the fair values on residential mortgage loans receivable, VIE notes and MTNs in the preceding table are primarily attributable to credit risk. This is due to the high rate of defaults on loans (90 days or more past due), the collateral supporting the VIE notes and the nonperformance risk of the Company on its MTNs, all of which resulted in depressed pricing of the financial instruments.
Instrument-Specific Credit Risk of Liabilities Elected Under the Fair Value Option
As of December 31, 2025 and 2024, the cumulative changes in instrument-specific credit risk of liabilities elected under the fair value option were gains of $19 million and $27 million, respectively, reported in AOCI on the Company’s consolidated balance sheets. Changes in value attributable to instrument-specific credit risk were derived principally from changes in the Company’s credit spread. For liabilities of VIEs, additional adjustments to instrument-specific credit risk are required, which is determined by an analysis of deal specific performance of collateral that support these liabilities. During the years ended December 31, 2024 and 2023, the portions of instrument-specific credit risk included in AOCI that were recognized in earnings due to settlement of liabilities were losses of $28 million and $45 million, respectively.
About Fair Value Disclosures
Fair value disclosures classify all assets and liabilities measured at fair value into a three-level hierarchy: Level 1 (quoted market prices), Level 2 (observable inputs like yield curves), and Level 3 (unobservable inputs requiring management estimates). The proportion of Level 3 assets directly reflects how much of the balance sheet depends on internal models rather than market evidence.
Key signals: a growing Level 3 balance relative to total fair-value assets increases valuation uncertainty and earnings volatility risk. Watch for transfers between levels — assets moving from Level 2 to Level 3 often signal deteriorating market liquidity. Unrealized gains and losses on Level 3 positions flow through earnings or other comprehensive income, so large swings deserve scrutiny. For financial institutions, examine the sensitivity disclosures that show how Level 3 valuations change under alternative assumptions. Compare the fair value of debt against its carrying amount to gauge hidden leverage.