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 June 30, 2020 and December 31, 2019, and for the three and six months ended June 30, 2020 and 2019 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 June 30, 2020 (in millions of U.S. dollars) Chubb Chubb INA Other Chubb Consolidating Chubb Limited Assets Investments $ — $ 195 $ 110,682 $ — $ 110,877 Cash (1) 1 — 2,624 (1,068) 1,557 Restricted cash — — 152 — 152 Insurance and reinsurance balances receivable — — 13,637 (2,784) 10,853 Reinsurance recoverable on losses and loss expenses — — 24,804 (9,597) 15,207 Reinsurance recoverable on policy benefits — — 292 (95) 197 Value of business acquired — — 290 — 290 Goodwill and other intangible assets — — 21,093 — 21,093 Investments in subsidiaries 52,339 52,752 — (105,091) — Due from subsidiaries and affiliates, net 3,636 — — (3,636) — Other assets 8 336 22,858 (1,954) 21,248 Total assets $ 55,984 $ 53,283 $ 196,432 $ (124,225) $ 181,474 Liabilities Unpaid losses and loss expenses $ — $ — $ 75,013 $ (9,314) $ 65,699 Unearned premiums — — 18,301 (1,220) 17,081 Future policy benefits — — 5,990 (95) 5,895 Due to subsidiaries and affiliates, net — 3,365 271 (3,636) — Affiliated notional cash pooling programs (1) 882 186 — (1,068) — Repurchase agreements — — 1,409 — 1,409 Short-term debt — 1,300 — — 1,300 Long-term debt — 13,656 — — 13,656 Trust preferred securities — 308 — — 308 Other liabilities 342 1,415 23,410 (3,801) 21,366 Total liabilities 1,224 20,230 124,394 (19,134) 126,714 Total shareholders’ equity 54,760 33,053 72,038 (105,091) 54,760 Total liabilities and shareholders’ equity $ 55,984 $ 53,283 $ 196,432 $ (124,225) $ 181,474 (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 June 30, 2020, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. Condensed Consolidating Balance Sheet at December 31, 2019 (in millions of U.S. dollars) Chubb Chubb INA Other Chubb Consolidating Chubb Limited Assets Investments $ — $ 1,013 $ 108,221 $ — $ 109,234 Cash (1) 2 442 1,093 — 1,537 Restricted cash — — 109 — 109 Insurance and reinsurance balances receivable — — 12,920 (2,563) 10,357 Reinsurance recoverable on losses and loss expenses — — 24,780 (9,599) 15,181 Reinsurance recoverable on policy benefits — — 292 (95) 197 Value of business acquired — — 306 — 306 Goodwill and other intangible assets — — 21,359 — 21,359 Investments in subsidiaries 50,853 52,076 — (102,929) — Due from subsidiaries and affiliates, net 4,776 — — (4,776) — Other assets 12 408 20,072 (1,829) 18,663 Total assets $ 55,643 $ 53,939 $ 189,152 $ (121,791) $ 176,943 Liabilities Unpaid losses and loss expenses $ — $ — $ 71,916 $ (9,226) $ 62,690 Unearned premiums — — 17,978 (1,207) 16,771 Future policy benefits — — 5,909 (95) 5,814 Due to subsidiaries and affiliates, net — 4,446 330 (4,776) — Repurchase agreements — — 1,416 — 1,416 Short-term debt — 1,298 1 — 1,299 Long-term debt — 13,559 — — 13,559 Trust preferred securities — 308 — — 308 Other liabilities 312 1,649 21,352 (3,558) 19,755 Total liabilities 312 21,260 118,902 (18,862) 121,612 Total shareholders’ equity 55,331 32,679 70,250 (102,929) 55,331 Total liabilities and shareholders’ equity $ 55,643 $ 53,939 $ 189,152 $ (121,791) $ 176,943 (1) Chubb maintains two notional multicurrency cash pools (Pools) with a third-party bank. Refer to the 2019 Form 10-K for additional information. Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) For the Three Months Ended June 30, 2020 Chubb Chubb INA Other Chubb Consolidating Chubb (in millions of U.S. dollars) Net premiums written $ — $ — $ 8,355 $ — $ 8,355 Net premiums earned — — 8,128 — 8,128 Net investment income — 1 826 — 827 Equity in earnings of subsidiaries (366) (271) — 637 — Net realized gains (losses) 23 (192) 199 — 30 Losses and loss expenses — — 6,577 — 6,577 Policy benefits — — 223 — 223 Policy acquisition costs and administrative expenses 21 (30) 2,329 — 2,320 Interest (income) expense (35) 149 14 — 128 Other (income) expense (8) (5) 71 — 58 Amortization of purchased intangibles — — 72 — 72 Income tax expense (benefit) 10 (66) (6) — (62) Net loss $ (331) $ (510) $ (127) $ 637 $ (331) Comprehensive income $ 2,860 $ 1,872 $ 3,078 $ (4,950) $ 2,860 Condensed Consolidating Statements of Operations and Comprehensive Income For the Three Months Ended June 30, 2019 Chubb Chubb INA Other Chubb Consolidating Chubb (in millions of U.S. dollars) Net premiums written $ — $ — $ 8,343 $ — $ 8,343 Net premiums earned — — 7,891 — 7,891 Net investment income 1 (6) 864 — 859 Equity in earnings of subsidiaries 1,104 762 — (1,866) — Net realized gains (losses) including OTTI 4 (21) (206) — (223) Losses and loss expenses — — 4,715 — 4,715 Policy benefits — — 161 — 161 Policy acquisition costs and administrative expenses 22 (5) 2,285 — 2,302 Interest (income) expense (62) 180 22 — 140 Other (income) expense (6) 1 (225) — (230) Amortization of purchased intangibles — — 77 — 77 Chubb integration expenses — — 4 — 4 Income tax expense (benefit) 5 (45) 248 — 208 Net income $ 1,150 $ 604 $ 1,262 $ (1,866) $ 1,150 Comprehensive income $ 2,059 $ 1,397 $ 2,181 $ (3,578) $ 2,059 Condensed Consolidating Statements of Operations and Comprehensive Income For the Six Months Ended June 30, 2020 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 $ — $ — $ 16,332 $ — $ 16,332 Net premiums earned — — 15,922 — 15,922 Net investment income (2) 5 1,685 — 1,688 Equity in earnings of subsidiaries (110) 322 — (212) — Net realized gains (losses) 2 (79) (851) — (928) Losses and loss expenses — — 11,062 — 11,062 Policy benefits — — 352 — 352 Policy acquisition costs and administrative expenses 45 (68) 4,699 — 4,676 Interest (income) expense (69) 297 32 — 260 Other (income) expense (17) 3 127 — 113 Amortization of purchased intangibles — — 145 — 145 Income tax expense (benefit) 10 (59) 202 — 153 Net income (loss) $ (79) $ 75 $ 137 $ (212) $ (79) Comprehensive income $ 400 $ 672 $ 660 $ (1,332) $ 400 Condensed Consolidating Statements of Operations and Comprehensive Income For the Six Months Ended June 30, 2019 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 $ — $ — $ 15,656 $ — $ 15,656 Net premiums earned — — 15,028 — 15,028 Net investment income 2 (10) 1,703 — 1,695 Equity in earnings of subsidiaries 2,094 1,521 — (3,615) — Net realized gains (losses) including OTTI 5 (34) (291) — (320) Losses and loss expenses — — 8,813 — 8,813 Policy benefits — — 357 — 357 Policy acquisition costs and administrative expenses 42 (20) 4,454 — 4,476 Interest (income) expense (128) 365 43 — 280 Other (income) expense (12) 4 (261) — (269) Amortization of purchased intangibles — — 153 — 153 Chubb integration expenses — 2 5 — 7 Income tax expense (benefit) 9 (87) 474 — 396 Net income $ 2,190 $ 1,213 $ 2,402 $ (3,615) $ 2,190 Comprehensive income $ 4,777 $ 3,338 $ 4,969 $ (8,307) $ 4,777 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2020 Chubb Chubb INA Other Chubb Consolidating Chubb (in millions of U.S. dollars) Net cash flows from (used for) operating activities $ 181 $ (307) $ 3,933 $ (110) $ 3,697 Cash flows from investing activities Purchases of fixed maturities available for sale — (13) (13,045) — (13,058) Purchases of fixed maturities held to maturity — — (42) — (42) Purchases of equity securities — — (2,824) — (2,824) Sales of fixed maturities available for sale — 7 7,727 — 7,734 Sales of equity securities — — 1,353 — 1,353 Maturities and redemptions of fixed maturities available for sale — 29 5,191 — 5,220 Maturities and redemptions of fixed maturities held to maturity — — 642 — 642 Net change in short-term investments — 761 (588) — 173 Net derivative instruments settlements — 69 (87) — (18) Private equity contributions — — (546) — (546) Private equity distributions — — 443 — 443 Deposit paid on share acquisition — — (1,550) — (1,550) Capital contribution (1,200) — — 1,200 — Other (1) (3) (217) — (221) Net cash flows from (used for) investing activities (1,201) 850 (3,543) 1,200 (2,694) Cash flows from financing activities Dividends paid on Common Shares (678) — — — (678) Common Shares repurchased (333) — — — (333) Proceeds from issuance of repurchase agreements — — 1,402 — 1,402 Repayment of repurchase agreements — — (1,402) — (1,402) Proceeds from share-based compensation plans — — 74 — 74 Dividend to parent company — — (110) 110 — Advances (to) from affiliates 1,149 (1,168) 19 — — Capital contribution — — 1,200 (1,200) — Net proceeds from (payments to) affiliated notional cash pooling programs (1) 882 186 — (1,068) — Policyholder contract deposits — — 215 — 215 Policyholder contract withdrawals — — (173) — (173) Other — (3) — — (3) Net cash flows from (used for) financing activities 1,020 (985) 1,225 (2,158) (898) Effect of foreign currency rate changes on cash and restricted cash (1) — (41) — (42) Net increase (decrease) in cash and restricted cash (1) (442) 1,574 (1,068) 63 Cash and restricted cash – beginning of period (1) 2 442 1,202 — 1,646 Cash and restricted cash – end of period (1) $ 1 $ — $ 2,776 $ (1,068) $ 1,709 (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 June 30, 2020 and December 31, 2019, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2019 Chubb Chubb INA Other Chubb Consolidating Chubb (in millions of U.S. dollars) Net cash flows from operating activities $ 323 $ 1,302 $ 2,943 $ (1,860) $ 2,708 Cash flows from investing activities Purchases of fixed maturities available for sale — (5) (12,561) — (12,566) Purchases of fixed maturities held to maturity — — (73) — (73) Purchases of equity securities — — (147) — (147) Sales of fixed maturities available for sale — — 7,838 — 7,838 Sales of equity securities — — 266 — 266 Maturities and redemptions of fixed maturities available for sale — 16 3,947 — 3,963 Maturities and redemptions of fixed maturities held to maturity — — 598 — 598 Net change in short-term investments — (11) (752) — (763) Net derivative instruments settlements — (35) (501) — (536) Private equity contributions — — (920) — (920) Private equity distributions — — 780 — 780 Capital contribution (600) (110) — 710 — Other — (12) (715) — (727) Net cash flows used for investing activities (600) (157) (2,240) 710 (2,287) Cash flows from financing activities Dividends paid on Common Shares (671) — — — (671) Common Shares repurchased — — (741) — (741) Proceeds from issuance of long-term debt — 1,289 — — 1,289 Repayment of long-term debt — (500) — — (500) Proceeds from issuance of repurchase agreements — — 1,984 — 1,984 Repayment of repurchase agreements — — (1,986) — (1,986) Proceeds from share-based compensation plans — — 95 — 95 Dividend to parent company — — (1,860) 1,860 — Advances (to) from affiliates 801 (1,498) 697 — — Capital contribution — — 710 (710) — Net proceeds from (payments to) affiliated notional cash pooling programs (1) 142 (437) — 295 — Policyholder contract deposits — — 237 — 237 Policyholder contract withdrawals — — (138) — (138) Other — — — — — Net cash flows from (used for) financing activities 272 (1,146) (1,002) 1,445 (431) Effect of foreign currency rate changes on cash and restricted cash 5 — 33 — 38 Net increase (decrease) in cash and restricted cash — (1) (266) 295 28 Cash and restricted cash – beginning of period (1) 1 2 1,989 (652) 1,340 Cash and restricted cash – end of period (1) $ 1 $ 1 $ 1,723 $ (357) $ 1,368 (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 June 30, 2019 and December 31, 2018, the cash balance of one or more entities was negative; however, the overall Pool balances were positive. |