Triad Guaranty : TGIC Second Quarter 2021 Quarterly Statement

STATEMENT AS OF JUNE 30, 2021 OF THE TRIAD GUARANTY INSURANCE CORPORATION, IN REHABILITATION

ASSETS

	Current Statement Date		4
1	2	3	December 31
		Net Admitted Assets	Prior Year Net
Assets	Nonadmitted Assets	(Cols. 1 - 2)	Admitted Assets

1.	Bonds	77,414,526	77,414,526	75,823,296
2.	Stocks:
	2.1	Preferred stocks
	2.2	Common stocks	11,300,174	11,300,174	11,067,548

1. Mortgage loans on real estate:
2. 1. First liens
   2. Other than first liens
3. Real estate:
4. 1. Properties occupied by the company (less

	$		encumbrances)
	4.2	Properties held for the production of income
	(less $		encumbrances)
	4.3	Properties held for sale (less
	$		encumbrances)
5.	Cash ($	3,644,159	),
	cash equivalents ($		3,826,397 )
	and short-term investments ($	)	7,470,556	7,470,556	7,308,301
6.	Contract loans (including $	premium notes)

1. Derivatives
2. Other invested assets

9.	Receivables for securities		1,661,377	1,661,377	143
10.	Securities lending reinvested collateral assets
11.	Aggregate write-ins for invested assets
12.	Subtotals, cash and invested assets (Lines 1 to 11)	97,846,633	97,846,633	94,199,288
13.	Title plants less $	charged off (for Title insurers
	only)
14.	Investment income due and accrued		551,956	551,956	612,238
15.	Premiums and considerations:
	15.1 Uncollected premiums and agents' balances in the course of
	collection		526,751	526,751	707,504
	15.2 Deferred premiums, agents' balances and installments booked but
	deferred and not yet due (including $		earned
	but unbilled premiums)		1,850,695	1,850,695	2,977,882
	15.3 Accrued retrospective premiums	($	) and
	contracts subject to redetermination ($	)
16.	Reinsurance:
	16.1 Amounts recoverable from reinsurers	29,271	29,271	23,215

1. Funds held by or deposited with reinsured companies
2. Other amounts receivable under reinsurance contracts

17. Amounts receivable relating to uninsured plans

1. Current federal and foreign income tax recoverable and interest thereon
2. Net deferred tax asset

19.	Guaranty funds receivable or on deposit
20.	Electronic data processing equipment and software	52,078	52,078	15,173
21.	Furniture and equipment, including health care delivery assets
	($	)
22.	Net adjustment in assets and liabilities due to foreign exchange rates
23.	Receivables from parent, subsidiaries and affiliates	(21)	(21)	(432)
24.	Health care ($	) and other amounts receivable

1. Aggregate write-ins for other-than-invested assets
2. Total assets excluding Separate Accounts, Segregated Accounts and

	Protected Cell Accounts (Lines 12 to 25)	100,857,363	100,857,363	98,534,868
27.	From Separate Accounts, Segregated Accounts and Protected
	Cell Accounts
28.	Total (Lines 26 and 27)	100,857,363	100,857,363	98,534,868

DETAILS OF WRITE-INS

1101.

1102.

1103.

1198. Summary of remaining write-ins for Line 11 from overflow page

1199. Totals (Lines 1101 through 1103 plus 1198) (Line 11 above)

2501.

2502.

2503.

2598. Summary of remaining write-ins for Line 25 from overflow page

2599. Totals (Lines 2501 through 2503 plus 2598) (Line 25 above)

2

STATEMENT AS OF JUNE 30, 2021 OF THE TRIAD GUARANTY INSURANCE CORPORATION, IN REHABILITATION

LIABILITIES, SURPLUS AND OTHER FUNDS

				1	2
				Current	December 31,
				Statement Date	Prior Year
1.	Losses (current accident year $	3,648,753 )		69,291,951	74,898,946
2.	Reinsurance payable on paid losses and loss adjustment expenses
3.	Loss adjustment expenses			2,751,920	2,019,926
4.	Commissions payable, contingent commissions and other similar charges
5.	Other expenses (excluding taxes, licenses and fees)		8,525,000	8,525,000
6.	Taxes, licenses and fees (excluding federal and foreign income taxes)		7,500
7.1Current federal and foreign income taxes (including $	on realized capital gains (losses))	358,282	358,282
7.2 Net deferred tax liability
8.	Borrowed money $	and interest thereon $
9.	Unearned premiums (after deducting unearned premiums for ceded reinsurance of $	1,346 and
	including warranty reserves of $	and accrued accident and health experience rating refunds
	including $	for medical loss ratio rebate per the Public Health Service Act)	449,174	493,733

1. Advance premium
2. Dividends declared and unpaid:
3. 1. Stockholders
   2. Policyholders

12.	Ceded reinsurance premiums payable (net of ceding commissions)	110,540	109,481
13.	Funds held by company under reinsurance treaties
14.	Amounts withheld or retained by company for account of others		421,542	408,178
15.	Remittances and items not allocated		194,558	242,231
16.	Provision for reinsurance (including $	certified)

1. Net adjustments in assets and liabilities due to foreign exchange rates
2. Drafts outstanding
3. Payable to parent, subsidiaries and affiliates
4. Derivatives

21. Payable for securities

1,646,227

1. Payable for securities lending
2. Liability for amounts held under uninsured plans

24.	Capital notes $	and interest thereon $
25.	Aggregate write-ins for liabilities		774,818,712	774,006,562
26.	Total liabilities excluding protected cell liabilities (Lines 1 through 25)	858,575,406	861,062,339
27.	Protected cell liabilities
28.	Total liabilities (Lines 26 and 27)		858,575,406	861,062,339
29.	Aggregate write-ins for special surplus funds
30.	Common capital stock		3,500,000	3,500,000

1. Preferred capital stock
2. Aggregate write-ins for other than special surplus funds

33.	Surplus notes			25,000,000	25,000,000
34.	Gross paid in and contributed surplus		105,215,928	105,215,928
35.	Unassigned funds (surplus)			(891,433,971)	(896,243,399)
36.	Less treasury stock, at cost:
	36.1	shares common (value included in Line 30	$	)
	36.2	shares preferred (value included in Line 31	$	)
37.	Surplus as regards policyholders (Lines 29 to 35, less 36)			(757,718,043)	(762,527,471)
38.	Totals (Page 2, Line 28, Col. 3)		100,857,363	98,534,868
	DETAILS OF WRITE-INS
2501.	Deferred Premium Refund			4,948,838	4,851,902
2502.	Deferred Payment Obligation, including carry charges		769,666,068	768,942,334
2503.	Rescinded Premium Payable			203,806	212,326
2598.	Summary of remaining write-ins for Line 25 from overflow page
2599.	Totals (Lines 2501 through 2503 plus 2598) (Line 25 above)		774,818,712	774,006,562
2901.
2902.
2903.
2998.	Summary of remaining write-ins for Line 29 from overflow page
2999.	Totals (Lines 2901 through 2903 plus 2998) (Line 29 above)
3201.
3202.
3203.
3298.	Summary of remaining write-ins for Line 32 from overflow page
3299.	Totals (Lines 3201 through 3203 plus 3298) (Line 32 above)

3

STATEMENT AS OF JUNE 30, 2021 OF THE TRIAD GUARANTY INSURANCE CORPORATION, IN REHABILITATION

STATEMENT OF INCOME

					1	2	3
						Current Year	Prior Year	Prior Year Ended
						to Date	to Date	December 31
1.	Premiums earned:	UNDERWRITING INCOME
	1.1	Direct (written $	6,349,299	)	6,394,299	7,237,589	13,930,831
	1.2	Assumed (written $		)
	1.3	Ceded (written $	75,538	)	75,978	29,073	47,421
	1.4	Net (written $	6,273,761	)	6,318,321	7,208,516	13,883,410
2.		DEDUCTIONS:
Losses incurred (current accident year $	3,610,461 ):
	2.1 Direct			(3,100,218)	21,763,970	26,004,768
	2.2 Assumed
	2.3 Ceded			(17,017)	160,361	239,082
3.	2.4 Net			(3,083,201)	21,603,609	25,765,686
Loss adjustment expenses incurred		1,470,832	1,215,527	2,436,494
4.	Other underwriting expenses incurred		4,526,093	4,454,562	8,938,527
5.	Aggregate write-ins for underwriting deductions
6.	Total underwriting deductions (Lines 2 through 5)	2,913,724	27,273,698	37,140,707
7.	Net income of protected cells
8.	Net underwriting gain (loss) (Line 1 minus Line 6 + Line 7)	3,404,597	(20,065,182)	(23,257,297)
9.	Net investment income earned	INVESTMENT INCOME	1,008,719	1,147,706	2,124,505
10.	Net realized capital gains (losses) less capital gains tax of $		163,486	117,345	242,314
11.	Net investment gain (loss) (Lines 9 + 10)		1,172,205	1,265,051	2,366,819
12.			OTHER INCOME
Net gain or (loss) from agents' or premium balances charged off
	(amount recovered $		amount charged off $	)

1. Finance and service charges not included in premiums
2. Aggregate write-ins for miscellaneous income
3. Total other income (Lines 12 through 14)
4. Net income before dividends to policyholders, after capital gains tax and before all other federal

and foreign income taxes (Lines 8 + 11 + 15)

4,576,802

(18,800,131)

(20,890,478)

1. Dividends to policyholders
2. Net income, after dividends to policyholders, after capital gains tax and before all other federal

19.	and foreign income taxes (Line 16 minus Line 17)	4,576,802	(18,800,131)	(20,890,478)
Federal and foreign income taxes incurred			(620,007)
20.	Net income (Line 18 minus Line 19)(to Line 22)	4,576,802	(18,800,131)	(20,270,471)
21.	CAPITAL AND SURPLUS ACCOUNT
Surplus as regards policyholders, December 31 prior year	(762,527,470)	(742,341,261)	(742,341,261)
22.	Net income (from Line 20)	4,576,802	(18,800,131)	(20,270,471)

1. Net transfers (to) from Protected Cell accounts
2. Change in net unrealized capital gains or (losses) less capital gains tax of

$

232,625

15,885

84,262

1. Change in net unrealized foreign exchange capital gain (loss)
2. Change in net deferred income tax
3. Change in nonadmitted assets
4. Change in provision for reinsurance
5. Change in surplus notes
6. Surplus (contributed to) withdrawn from protected cells
7. Cumulative effect of changes in accounting principles
8. Capital changes:
9. 1. Paid in
   2. Transferred from surplus (Stock Dividend)
   3. Transferred to surplus
10. Surplus adjustments:
11. 1. Paid in
    2. Transferred to capital (Stock Dividend)
    3. Transferred from capital
12. Net remittances from or (to) Home Office
13. Dividends to stockholders
14. Change in treasury stock
15. Aggregate write-ins for gains and losses in surplus

38.	Change in surplus as regards policyholders (Lines 22 through 37)	4,809,427	(18,784,246)	(20,186,209)
39.	Surplus as regards policyholders, as of statement date (Lines 21 plus 38)	(757,718,043)	(761,125,507)	(762,527,470)
0501.	DETAILS OF WRITE-INS
0502.
0503.
0598.	Summary of remaining write-ins for Line 5 from overflow page
0599.	TOTALS (Lines 0501 through 0503 plus 0598) (Line 5 above)
1401.	Misc. Income
1402.
1403.
1498.	Summary of remaining write-ins for Line 14 from overflow page
1499.	TOTALS (Lines 1401 through 1403 plus 1498) (Line 14 above)
3701.
3702.
3703.
3798.	Summary of remaining write-ins for Line 37 from overflow page
3799.	TOTALS (Lines 3701 through 3703 plus 3798) (Line 37 above)

4

STATEMENT AS OF JUNE 30, 2021 OF THE TRIAD GUARANTY INSURANCE CORPORATION, IN REHABILITATION

CASH FLOW

				1	2	3
				Current Year	Prior Year	Prior Year Ended
				To Date	To Date	December 31
1.		Cash from Operations
Premiums collected net of reinsurance		7,623,957	8,758,137	16,571,006
2.	Net investment income		1,287,854	1,296,916	2,461,869
3.	Miscellaneous income
4.	Total (Lines 1 to 3)		8,911,811	10,055,053	19,032,875
5.	Benefit and loss related payments		2,544,953	8,020,914	11,703,449
6.	Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts
7.	Commissions, expenses paid and aggregate write-ins for deductions		4,511,802	4,437,188	8,929,482
8.	Dividends paid to policyholders
9.	Federal and foreign income taxes paid (recovered) net of $	tax on capital
10.	gains (losses)				(620,007)
Total (Lines 5 through 9)		7,056,755	12,458,102	20,012,924
11.	Net cash from operations (Line 4 minus Line 10)		1,855,056	(2,403,049)	(980,049)
12.		Cash from Investments
Proceeds from investments sold, matured or repaid:
	12.1	Bonds		15,842,767	12,832,086	26,104,855
	12.2	Stocks
	12.3	Mortgage loans
	12.4	Real estate
	12.5	Other invested assets
	12.6	Net gains or (losses) on cash, cash equivalents and short-term investments
	12.7	Miscellaneous proceeds		(15,007)
13.	12.8	Total investment proceeds (Lines 12.1 to 12.7)		15,827,760	12,832,086	26,104,855
Cost of investments acquired (long-term only):
	13.1	Bonds		17,489,365	8,918,988	22,346,523
	13.2	Stocks
	13.3	Mortgage loans
	13.4	Real estate
	13.5	Other invested assets
	13.6	Miscellaneous applications			264	267
14.	13.7	Total investments acquired (Lines 13.1 to 13.6)		17,489,365	8,919,252	22,346,790
Net increase (or decrease) in contract loans and premium notes
15.	Net cash from investments (Line 12.8 minus Line 13.7 and Line 14)		(1,661,605)	3,912,834	3,758,065
16.		Cash from Financing and Miscellaneous Sources
Cash provided (applied):
	16.1	Surplus notes, capital notes
	16.2	Capital and paid in surplus, less treasury stock
	16.3	Borrowed funds
	16.4	Net deposits on deposit-type contracts and other insurance liabilities
	16.5	Dividends to stockholders
	16.6	Other cash provided (applied)		(31,196)	1,293	10,999
17.	Net cash from financing and miscellaneous sources (Line 16.1 through Line 16.4 minus Line 16.5
	plus Line 16.6)		(31,196)	1,293	10,999
18.		RECONCILIATION OF CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS
Net change in cash, cash equivalents and short-term investments (Line 11, plus Lines 15 and 17)	162,255	1,511,078	2,789,015
19.	Cash, cash equivalents and short-term investments:
	19.1	Beginning of year		7,308,300	4,519,285	4,519,285
	19.2	End of period (Line 18 plus Line 19.1)		7,470,555	6,030,363	7,308,300

5

STATEMENT AS OF JUNE 30, 2021 OF THE TRIAD GUARANTY INSURANCE CORPORATION, IN

REHABILITATION

NOTES TO FINANCIAL STATEMENTS

As directed by the Office of Special Deputy Receiver, representing the Illinois Director of Insurance, Notes to the Financial Statements are no longer required by the Company. Questions regarding specific items usually included in the Notes should be directed to the annual statement contact.

6