Information provided in connection with outstanding debt of subsidiaries | Information provided in connection with outstanding debt of subsidiaries In connection with the Chubb Corp acquisition, Chubb INA Holdings Inc., entered into a series of intercompany loans totaling $ 10 billion involving its parents, Chubb Group Holdings Inc. and Chubb Limited. The weighted-average interest rate is 3.3 percent with fixed interest rates ranging from 2.3 percent to 4.35 percent and various maturity dates from 2021 to 2046. As part of the acquisition, Chubb INA Holdings Inc. assumed $ 3.3 billion par value outstanding debt of Chubb Corp, fair valued at $ 3.8 billion at the acquisition date. Chubb INA Holdings Inc. assumed Chubb Corp's rights, duties and obligations and Chubb Limited fully and unconditionally guarantees Chubb INA Holding Inc.'s payment obligations under these debts. The following tables present condensed consolidating financial information at September 30, 2016 and December 31, 2015 , and for the three and nine months ended September 30, 2016 and 2015 for Chubb Limited (Parent Guarantor) and Chubb INA Holdings Inc. (Subsidiary Issuer). The transactions noted above are reflected in the tables below. The Subsidiary Issuer is an indirect 100 percent-owned subsidiary of the Parent Guarantor. The Parent Guarantor fully and unconditionally guarantees certain of the debt of the Subsidiary Issuer. Condensed consolidating financial information of the Parent Guarantor and Subsidiary Issuer are presented on the equity method of accounting. The revenues and expenses and cash flows of the subsidiaries of the Subsidiary Issuer are presented in the Other Chubb Limited Subsidiaries column on a combined basis. Condensed Consolidating Balance Sheet at September 30, 2016 (in millions of U.S. dollars) Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated Assets Investments $ 25 $ 812 $ 100,199 $ — $ 101,036 Cash (1) 6 2 2,158 (1,296 ) 870 Insurance and reinsurance balances receivable — — 11,392 (2,899 ) 8,493 Reinsurance recoverable on losses and loss expenses — — 23,642 (10,194 ) 13,448 Reinsurance recoverable on policy benefits — — 1,167 (972 ) 195 Value of business acquired — — 368 — 368 Goodwill and other intangible assets — — 22,472 — 22,472 Investments in subsidiaries 38,403 50,316 — (88,719 ) — Due from subsidiaries and affiliates, net 11,186 — — (11,186 ) — Other assets 5 366 18,856 (4,299 ) 14,928 Total assets $ 49,625 $ 51,496 $ 180,254 $ (119,565 ) $ 161,810 Liabilities Unpaid losses and loss expenses $ — $ — $ 70,882 $ (9,535 ) $ 61,347 Unearned premiums — — 18,773 (3,719 ) 15,054 Future policy benefits — — 5,982 (972 ) 5,010 Due to subsidiaries and affiliates, net — 10,996 190 (11,186 ) — Affiliated notional cash pooling programs (1) 927 369 — (1,296 ) — Repurchase agreements — — 1,406 — 1,406 Short-term debt — 500 — — 500 Long-term debt — 12,610 11 — 12,621 Trust preferred securities — 308 — — 308 Other liabilities 326 1,588 19,416 (4,138 ) 17,192 Total liabilities 1,253 26,371 116,660 (30,846 ) 113,438 Total shareholders’ equity 48,372 25,125 63,594 (88,719 ) 48,372 Total liabilities and shareholders’ equity $ 49,625 $ 51,496 $ 180,254 $ (119,565 ) $ 161,810 (1) Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2016 , the cash balance of one or more entities was negative; however, the overall Pool balances were positive. Condensed Consolidating Balance Sheet at December 31, 2015 (in millions of U.S. dollars) Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated Assets Investments $ 28 $ 7,839 $ 58,384 $ — $ 66,251 Cash (1) 1 2 2,743 (971 ) 1,775 Insurance and reinsurance balances receivable — — 6,075 (752 ) 5,323 Reinsurance recoverable on losses and loss expenses — — 20,124 (8,738 ) 11,386 Reinsurance recoverable on policy benefits — — 1,129 (942 ) 187 Value of business acquired — — 395 — 395 Goodwill and other intangible assets — — 5,683 — 5,683 Investments in subsidiaries 29,612 18,386 — (47,998 ) — Due from subsidiaries and affiliates, net 644 1,800 — (2,444 ) — Other assets 8 457 14,434 (3,593 ) 11,306 Total assets $ 30,293 $ 28,484 $ 108,967 $ (65,438 ) $ 102,306 Liabilities Unpaid losses and loss expenses $ — $ — $ 45,490 $ (8,187 ) $ 37,303 Unearned premiums — — 10,243 (1,804 ) 8,439 Future policy benefits — — 5,749 (942 ) 4,807 Due to subsidiaries and affiliates, net — — 2,444 (2,444 ) — Affiliated notional cash pooling programs (1) 882 89 — (971 ) — Repurchase agreements — — 1,404 — 1,404 Long-term debt — 9,378 11 — 9,389 Trust preferred securities — 307 — — 307 Other liabilities 276 1,422 12,916 (3,092 ) 11,522 Total liabilities 1,158 11,196 78,257 (17,440 ) 73,171 Total shareholders’ equity 29,135 17,288 30,710 (47,998 ) 29,135 Total liabilities and shareholders’ equity $ 30,293 $ 28,484 $ 108,967 $ (65,438 ) $ 102,306 (1) Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At December 31, 2015 , the cash balance of one or more entities was negative; however, the overall Pool balances were positive. Condensed Consolidating Statements of Operations and Comprehensive Income For the Three Months Ended September 30, 2016 Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated (in millions of U.S. dollars) Net premiums written $ — $ — $ 7,573 $ — $ 7,573 Net premiums earned — — 7,688 — 7,688 Net investment income 1 2 736 — 739 Equity in earnings of subsidiaries 1,292 748 — (2,040 ) — Net realized gains (losses) including OTTI — (2 ) 102 — 100 Losses and loss expenses — — 4,269 — 4,269 Policy benefits — — 155 — 155 Policy acquisition costs and administrative expenses 15 12 2,259 — 2,286 Interest (income) expense (93 ) 233 12 — 152 Other (income) expense (7 ) 6 (90 ) — (91 ) Amortization of purchased intangibles — — 4 — 4 Chubb integration expenses 12 16 87 — 115 Income tax expense (benefit) 6 (136 ) 407 — 277 Net income $ 1,360 $ 617 $ 1,423 $ (2,040 ) $ 1,360 Comprehensive income $ 1,376 $ 627 $ 1,439 $ (2,066 ) $ 1,376 Condensed Consolidating Statements of Operations and Comprehensive Income For the Three Months Ended September 30, 2015 Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated (in millions of U.S. dollars) Net premiums written $ — $ — $ 4,709 $ — $ 4,709 Net premiums earned — — 4,719 — 4,719 Net investment income 1 1 547 — 549 Equity in earnings of subsidiaries 488 255 — (743 ) — Net realized gains (losses) including OTTI — (4 ) (393 ) — (397 ) Losses and loss expenses — — 2,643 — 2,643 Policy benefits — — 89 — 89 Policy acquisition costs and administrative expenses 15 7 1,317 — 1,339 Interest (income) expense (8 ) 68 8 — 68 Other (income) expense (51 ) (5 ) 68 — 12 Amortization of purchased intangibles — — 51 — 51 Chubb integration expenses 1 8 — — 9 Income tax expense (benefit) 4 (31 ) 159 — 132 Net income $ 528 $ 205 $ 538 $ (743 ) $ 528 Comprehensive income (loss) $ (271 ) $ (265 ) $ (262 ) $ 527 $ (271 ) Condensed Consolidating Statements of Operations and Comprehensive Income Nine Months Ended September 30, 2016 Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated (in millions of U.S. dollars) Net premiums written $ — $ — $ 21,207 $ — $ 21,207 Net premiums earned — — 21,690 — 21,690 Net investment income 3 9 2,109 — 2,121 Equity in earnings of subsidiaries 2,331 1,803 — (4,134 ) — Net realized gains (losses) including OTTI (1 ) (3 ) (506 ) — (510 ) Losses and loss expenses — — 12,197 — 12,197 Policy benefits — — 427 — 427 Policy acquisition costs and administrative expenses 48 144 6,668 — 6,860 Interest (income) expense (266 ) 681 36 — 451 Other (income) expense (20 ) 26 (98 ) — (92 ) Amortization of purchased intangibles — — 16 — 16 Chubb integration expenses 29 56 276 — 361 Income tax expense (benefit) 17 (323 ) 862 — 556 Net income $ 2,525 $ 1,225 $ 2,909 $ (4,134 ) $ 2,525 Comprehensive income $ 4,457 $ 2,687 $ 4,841 $ (7,528 ) $ 4,457 Condensed Consolidating Statements of Operations and Comprehensive Income Nine Months Ended September 30, 2015 Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated (in millions of U.S. dollars) Net premiums written $ — $ — $ 13,569 $ — $ 13,569 Net premiums earned — — 13,006 — 13,006 Net investment income 2 2 1,658 — 1,662 Equity in earnings of subsidiaries 2,037 755 — (2,792 ) — Net realized gains (losses) including OTTI — (6 ) (354 ) — (360 ) Losses and loss expenses — — 7,182 — 7,182 Policy benefits — — 384 — 384 Policy acquisition costs and administrative expenses 47 20 3,838 — 3,905 Interest (income) expense (23 ) 206 24 — 207 Other (income) expense (149 ) (12 ) 100 — (61 ) Amortization of purchased intangibles — — 136 — 136 Chubb integration expenses 1 8 — — 9 Income tax expense (benefit) 12 (84 ) 467 — 395 Net income $ 2,151 $ 613 $ 2,179 $ (2,792 ) $ 2,151 Comprehensive income (loss) $ 768 $ (332 ) $ 795 $ (463 ) $ 768 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2016 Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Consolidating Adjustments and Eliminations Chubb Limited Consolidated (in millions of U.S. dollars) Net cash flows from operating activities $ 3,399 $ 3,892 $ 3,918 $ (7,372 ) $ 3,837 Cash flows from investing activities Purchases of fixed maturities available for sale — (154 ) (23,683 ) — (23,837 ) Purchases of fixed maturities held to maturity — — (189 ) — (189 ) Purchases of equity securities — — (100 ) — (100 ) Sales of fixed maturities available for sale — 66 13,797 — 13,863 Sales of equity securities — — 963 — 963 Maturities and redemptions of fixed maturities available for sale — 59 6,877 — 6,936 Maturities and redemptions of fixed maturities held to maturity — — 627 — 627 Net change in short-term investments — 7,627 4,239 — 11,866 Net derivative instruments settlements — (10 ) (171 ) — (181 ) Acquisition of subsidiaries (net of cash acquired of $71) — (14,282 ) 34 — (14,248 ) Capital contribution (2,330 ) (20 ) (2,330 ) 4,680 — Other — (3 ) 29 — 26 Net cash flows (used for) from investing activities (2,330 ) (6,717 ) 93 4,680 (4,274 ) Cash flows from financing activities Dividends paid on Common Shares (851 ) — — — (851 ) Proceeds from issuance of repurchase agreements — — 1,457 — 1,457 Repayment of repurchase agreements — — (1,455 ) — (1,455 ) Proceeds from share-based compensation plans, including windfall tax benefits — — 117 — 117 Dividend to parent company — — (7,372 ) 7,372 — Advances (to) from affiliates (258 ) 219 39 — — Capital contribution — 2,330 2,350 (4,680 ) — Net proceeds from (payments to) affiliated notional cash pooling programs (1) 45 280 — (325 ) — Policyholder contract deposits — — 473 — 473 Policyholder contract withdrawals — — (247 ) — (247 ) Other — (4 ) — — (4 ) Net cash flows (used for) from financing activities (1,064 ) 2,825 (4,638 ) 2,367 (510 ) Effect of foreign currency rate changes on cash and cash equivalents — — 42 — 42 Net increase (decrease) in cash 5 — (585 ) (325 ) (905 ) Cash – beginning of period (1) 1 2 2,743 (971 ) 1,775 Cash – end of period (1) $ 6 $ 2 $ 2,158 $ (1,296 ) $ 870 (1) Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2016 and December 31, 2015, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2015 Chubb Limited (Parent Guarantor) Chubb INA Holdings Inc. (Subsidiary Issuer) Other Chubb Limited Subsidiaries Consolidating Adjustments and Eliminations Chubb Limited Consolidated (in millions of U.S. dollars) Net cash flows from (used for) operating activities $ 350 $ (46 ) $ 2,671 $ (276 ) $ 2,699 Cash flows from investing activities Purchases of fixed maturities available for sale — — (13,052 ) (8 ) (13,060 ) Purchases of fixed maturities held to maturity — — (39 ) — (39 ) Purchases of equity securities — — (122 ) — (122 ) Sales of fixed maturities available for sale — — 5,233 — 5,233 Sales of equity securities — — 150 — 150 Maturities and redemptions of fixed maturities available for sale — — 5,257 — 5,257 Maturities and redemptions of fixed maturities held to maturity — — 552 — 552 Net change in short-term investments — 215 206 — 421 Net derivative instruments settlements — (10 ) 72 — 62 Acquisition of subsidiaries (net of cash acquired of $620) — — 259 — 259 Capital contribution — (625 ) — 625 — Other — (25 ) (121 ) 8 (138 ) Net cash flows from (used for) investing activities — (445 ) (1,605 ) 625 (1,425 ) Cash flows from financing activities Dividends paid on Common Shares (644 ) — — — (644 ) Common Shares repurchased — — (758 ) — (758 ) Proceeds from issuance of long-term debt — 800 — — 800 Proceeds from issuance of repurchase agreements — — 1,478 — 1,478 Repayment of long-term debt — (450 ) (1 ) — (451 ) Repayment of repurchase agreements — — (1,477 ) — (1,477 ) Proceeds from share-based compensation plans, including windfall tax benefits — — 89 — 89 Dividend to parent company — — (276 ) 276 — Advances (to) from affiliates (416 ) 272 144 — — Capital contribution — — 625 (625 ) — Net proceeds from (payments to) affiliated notional cash pooling programs (1) 727 (121 ) — (606 ) — Policyholder contract deposits — — 351 — 351 Policyholder contract withdrawals — — (159 ) — (159 ) Other — (6 ) — — (6 ) Net cash flows used for financing activities (333 ) 495 16 (955 ) (777 ) Effect of foreign currency rate changes on cash and cash equivalents — — (114 ) — (114 ) Net increase in cash 17 4 968 (606 ) 383 Cash – beginning of period (1) — 1 1,209 (555 ) 655 Cash – end of period (1) $ 17 $ 5 $ 2,177 $ (1,161 ) $ 1,038 (1) Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Various Chubb entities participate in one or the other of the Pools, pursuant to which credit and debit balances in individual Chubb accounts are translated daily into a single currency and pooled on a notional basis. Individual Chubb entities are permitted to overdraw on their individual accounts provided the overall Pool balances do not fall below zero. At September 30, 2015 and December 31, 2014, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |