Information provided in connection with outstanding debt of subsidiaries | Information provided in connection with outstanding debt of subsidiaries The following tables present condensed consolidating financial information at September 30, 2017 and December 31, 2016 , and for the three and nine months ended September 30, 2017 and 2016 for Chubb Limited (Parent Guarantor) and Chubb INA Holdings Inc. (Subsidiary Issuer). 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, 2017 (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 $ — $ 169 $ 102,255 $ — $ 102,424 Cash (1) 1 — 1,174 (87 ) 1,088 Insurance and reinsurance balances receivable — — 11,076 (1,525 ) 9,551 Reinsurance recoverable on losses and loss expenses — — 27,007 (12,208 ) 14,799 Reinsurance recoverable on policy benefits — — 1,232 (1,039 ) 193 Value of business acquired — — 339 — 339 Goodwill and other intangible assets — — 22,265 — 22,265 Investments in subsidiaries 40,936 50,926 — (91,862 ) — Due from subsidiaries and affiliates, net 9,913 — — (9,913 ) — Other assets 61 276 20,699 (4,117 ) 16,919 Total assets $ 50,911 $ 51,371 $ 186,047 $ (120,751 ) $ 167,578 Liabilities Unpaid losses and loss expenses $ — $ — $ 75,688 $ (11,535 ) $ 64,153 Unearned premiums — — 19,150 (3,694 ) 15,456 Future policy benefits — — 6,346 (1,039 ) 5,307 Due to subsidiaries and affiliates, net — 9,697 216 (9,913 ) — Affiliated notional cash pooling programs (1) 85 2 — (87 ) — Repurchase agreements — — 1,408 — 1,408 Short-term debt — 1,020 — — 1,020 Long-term debt — 11,548 11 — 11,559 Trust preferred securities — 308 — — 308 Other liabilities 355 1,685 18,477 (2,621 ) 17,896 Total liabilities 440 24,260 121,296 (28,889 ) 117,107 Total shareholders’ equity 50,471 27,111 64,751 (91,862 ) 50,471 Total liabilities and shareholders’ equity $ 50,911 $ 51,371 $ 186,047 $ (120,751 ) $ 167,578 (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, 2017 , the cash balance of one or more entities was negative; however, the overall Pool balances were positive. Condensed Consolidating Balance Sheet at December 31, 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 $ 27 $ 485 $ 98,582 $ — $ 99,094 Cash (1) 1 1 1,965 (982 ) 985 Insurance and reinsurance balances receivable — — 10,498 (1,528 ) 8,970 Reinsurance recoverable on losses and loss expenses — — 24,496 (10,919 ) 13,577 Reinsurance recoverable on policy benefits — — 1,153 (971 ) 182 Value of business acquired — — 355 — 355 Goodwill and other intangible assets — — 22,095 — 22,095 Investments in subsidiaries 38,408 49,509 — (87,917 ) — Due from subsidiaries and affiliates, net 10,482 — — (10,482 ) — Other assets 3 436 18,442 (4,353 ) 14,528 Total assets $ 48,921 $ 50,431 $ 177,586 $ (117,152 ) $ 159,786 Liabilities Unpaid losses and loss expenses $ — $ — $ 70,683 $ (10,143 ) $ 60,540 Unearned premiums — — 18,538 (3,759 ) 14,779 Future policy benefits — — 6,007 (971 ) 5,036 Due to subsidiaries and affiliates, net — 10,209 273 (10,482 ) — Affiliated notional cash pooling programs (1) 363 619 — (982 ) — Repurchase agreements — — 1,403 — 1,403 Short-term debt — 500 — — 500 Long-term debt — 12,599 11 — 12,610 Trust preferred securities — 308 — — 308 Other liabilities 283 1,582 17,368 (2,898 ) 16,335 Total liabilities 646 25,817 114,283 (29,235 ) 111,511 Total shareholders’ equity 48,275 24,614 63,303 (87,917 ) 48,275 Total liabilities and shareholders’ equity $ 48,921 $ 50,431 $ 177,586 $ (117,152 ) $ 159,786 (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, 2016 , 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, 2017 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 $ — $ — $ 7,902 $ — $ 7,902 Net premiums earned — — 7,807 — 7,807 Net investment income 1 3 809 — 813 Equity in earnings of subsidiaries (127 ) 212 — (85 ) — Net realized gains (losses) including OTTI — (8 ) (2 ) — (10 ) Losses and loss expenses — — 6,247 — 6,247 Policy benefits — — 169 — 169 Policy acquisition costs and administrative expenses 20 16 2,166 — 2,202 Interest (income) expense (84 ) 208 26 — 150 Other (income) expense (5 ) 9 (122 ) — (118 ) Amortization of purchased intangibles — — 65 — 65 Chubb integration expenses 7 1 42 — 50 Income tax expense (benefit) 6 (89 ) (2 ) — (85 ) Net income (loss) $ (70 ) $ 62 $ 23 $ (85 ) $ (70 ) Comprehensive income $ 629 $ 748 $ 724 $ (1,472 ) $ 629 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 Nine Months Ended September 30, 2017 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 $ — $ — $ 22,193 $ — $ 22,193 Net premiums earned — — 21,816 — 21,816 Net investment income 3 10 2,315 — 2,328 Equity in earnings of subsidiaries 2,153 1,578 — (3,731 ) — Net realized gains (losses) including OTTI (2 ) (22 ) 108 — 84 Losses and loss expenses — — 14,182 — 14,182 Policy benefits — — 500 — 500 Policy acquisition costs and administrative expenses 56 28 6,346 — 6,430 Interest (income) expense (252 ) 641 62 — 451 Other (income) expense (7 ) 34 (360 ) — (333 ) Amortization of purchased intangibles — — 194 — 194 Chubb integration expenses 13 54 166 — 233 Income tax expense (benefit) 16 (288 ) 515 — 243 Net income $ 2,328 $ 1,097 $ 2,634 $ (3,731 ) $ 2,328 Comprehensive income $ 3,711 $ 2,459 $ 4,018 $ (6,477 ) $ 3,711 Condensed Consolidating Statements of Operations and Comprehensive Income For the 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 Statement of Cash Flows Nine Months Ended September 30, 2017 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 $ 639 $ 1,472 $ 3,341 $ (2,041 ) $ 3,411 Cash flows from investing activities Purchases of fixed maturities available for sale — (9 ) (18,469 ) — (18,478 ) Purchases of fixed maturities held to maturity — — (262 ) — (262 ) Purchases of equity securities — — (125 ) — (125 ) Sales of fixed maturities available for sale — 99 9,116 — 9,215 Sales of equity securities — — 152 — 152 Maturities and redemptions of fixed maturities available for sale — 22 7,677 — 7,699 Maturities and redemptions of fixed maturities held to maturity — — 644 — 644 Net change in short-term investments — 197 (153 ) — 44 Net derivative instruments settlements — (13 ) (157 ) — (170 ) Other — 6 (68 ) — (62 ) Net cash flows from (used for) investing activities — 302 (1,645 ) — (1,343 ) Cash flows from financing activities Dividends paid on Common Shares (978 ) — — — (978 ) Common Shares repurchased — — (707 ) — (707 ) Repayment of long-term debt — (500 ) — — (500 ) Proceeds from issuance of repurchase agreements — — 1,798 — 1,798 Repayment of repurchase agreements — — (1,793 ) — (1,793 ) Proceeds from share-based compensation plans — — 109 — 109 Dividend to parent company — — (2,041 ) 2,041 — Advances (to) from affiliates 617 (658 ) 41 — — Net payments to affiliated notional cash pooling programs (1) (278 ) (617 ) — 895 — Policyholder contract deposits — — 312 — 312 Policyholder contract withdrawals — — (211 ) — (211 ) Net cash flows used for financing activities (639 ) (1,775 ) (2,492 ) 2,936 (1,970 ) Effect of foreign currency rate changes on cash and cash equivalents — — 5 — 5 Net increase (decrease) in cash — (1 ) (791 ) 895 103 Cash – beginning of period (1) 1 1 1,965 (982 ) 985 Cash – end of period (1) $ 1 $ — $ 1,174 $ (87 ) $ 1,088 (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, 2017 and December 31, 2016, 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, 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 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 from (used for) 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 from (used for) 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. |