XML 30 R14.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value
6 Months Ended
Jun. 30, 2016
Fair Value Disclosures [Abstract]  
Fair Value
8. Fair Value
Considerable judgment is often required in interpreting market data to develop estimates of fair value, and the use of different assumptions or valuation methodologies may have a material effect on the estimated fair value amounts.
Recurring Fair Value Measurements
The assets and liabilities measured at estimated fair value on a recurring basis and their corresponding placement in the fair value hierarchy, including those items for which the Company has elected the FVO, are presented below.
 
 
June 30, 2016
 
 
Fair Value Hierarchy
 
 
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Estimated
Fair Value
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
Fixed maturity securities:
 
 
 
 
 
 
 
 
U.S. corporate
 
$

 
$
97,323

 
$
7,292

 
$
104,615

U.S. government and agency
 
41,028

 
28,386

 
323

 
69,737

Foreign corporate
 

 
52,794

 
6,418

 
59,212

Foreign government
 

 
61,885

 
376

 
62,261

RMBS
 
4,164

 
35,172

 
5,262

 
44,598

State and political subdivision
 

 
17,357

 
53

 
17,410

ABS
 

 
15,712

 
806

 
16,518

CMBS
 

 
12,525

 
632

 
13,157

Total fixed maturity securities
 
45,192

 
321,154

 
21,162

 
387,508

Equity securities
 
1,364

 
1,287

 
682

 
3,333

FVO and trading securities:
 
 
 
 
 
 
 
 
Actively traded securities
 

 
7

 
1

 
8

FVO general account securities
 
509

 
31

 
100

 
640

FVO contractholder-directed unit-linked investments
 
10,729

 
2,804

 
124

 
13,657

FVO securities held by CSEs
 

 
3

 
6

 
9

Total FVO and trading securities
 
11,238

 
2,845

 
231

 
14,314

Short-term investments (1)
 
2,262

 
6,472

 
175

 
8,909

Mortgage loans:
 
 
 
 
 
 
 
 
Residential mortgage loans — FVO
 

 

 
449

 
449

Commercial mortgage loans held by CSEs — FVO
 

 
159

 

 
159

Total mortgage loans
 

 
159

 
449

 
608

Other investments
 
91

 
58

 

 
149

Derivative assets: (2)
 
 
 
 
 
 
 
 
Interest rate
 
2

 
16,056

 
228

 
16,286

Foreign currency exchange rate
 

 
4,936

 
43

 
4,979

Credit
 

 
107

 
15

 
122

Equity market
 
2

 
1,824

 
350

 
2,176

Total derivative assets
 
4

 
22,923

 
636

 
23,563

Net embedded derivatives within asset host contracts (3)
 

 

 
608

 
608

Separate account assets (4)
 
84,717

 
223,323

 
1,632

 
309,672

Total assets
 
$
144,868

 
$
578,221

 
$
25,575

 
$
748,664

Liabilities
 
 
 
 
 
 
 
 
Derivative liabilities: (2)
 
 
 
 
 
 
 
 
Interest rate
 
$
12

 
$
3,540

 
$
4

 
$
3,556

Foreign currency exchange rate
 
2

 
2,907

 
63

 
2,972

Credit
 

 
47

 

 
47

Equity market
 
194

 
1,234

 
701

 
2,129

Total derivative liabilities
 
208

 
7,728

 
768

 
8,704

Net embedded derivatives within liability host contracts (3)
 

 

 
7,412

 
7,412

Long-term debt of CSEs — FVO
 

 
35

 
12

 
47

Trading liabilities (5)
 

 

 

 

Separate account liabilities (4)
 

 
97

 
5

 
102

Total liabilities
 
$
208

 
$
7,860

 
$
8,197

 
$
16,265

 
 
December 31, 2015
 
 
Fair Value Hierarchy
 
 
 
 
Level 1
 
Level 2
 
Level 3
 
Total
Estimated
Fair Value
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
Fixed maturity securities:
 
 
 
 
 
 
 
 
U.S. corporate
 
$

 
$
93,758

 
$
7,036

 
$
100,794

U.S. government and agency
 
37,660

 
23,986

 

 
61,646

Foreign corporate
 

 
51,438

 
5,760

 
57,198

Foreign government
 

 
49,643

 
856

 
50,499

RMBS
 

 
34,088

 
4,709

 
38,797

State and political subdivision
 

 
15,395

 
46

 
15,441

ABS
 

 
12,731

 
1,663

 
14,394

CMBS
 

 
11,889

 
744

 
12,633

Total fixed maturity securities
 
37,660

 
292,928

 
20,814

 
351,402

Equity securities
 
1,274

 
1,615

 
432

 
3,321

FVO and trading securities:
 
 
 
 
 
 
 
 
Actively traded securities
 

 
400

 
4

 
404

FVO general account securities
 
506

 
32

 
89

 
627

FVO contractholder-directed unit-linked investments
 
10,829

 
2,985

 
167

 
13,981

FVO securities held by CSEs
 

 
2

 
10

 
12

Total FVO and trading securities
 
11,335

 
3,419

 
270

 
15,024

Short-term investments (1)
 
2,543

 
5,985

 
291

 
8,819

Mortgage loans:
 
 
 
 
 
 
 
 
Residential mortgage loans — FVO
 

 

 
314

 
314

Commercial mortgage loans held by CSEs — FVO
 

 
172

 

 
172

Total mortgage loans
 

 
172

 
314

 
486

Other investments
 
109

 
53

 

 
162

Derivative assets: (2)
 
 
 
 
 
 
 
 
Interest rate
 
4

 
9,405

 
25

 
9,434

Foreign currency exchange rate
 

 
3,003

 
16

 
3,019

Credit
 

 
99

 
7

 
106

Equity market
 
63

 
1,435

 
349

 
1,847

Total derivative assets
 
67

 
13,942

 
397

 
14,406

Net embedded derivatives within asset host contracts (3)
 

 

 
391

 
391

Separate account assets (4)
 
77,080

 
222,814

 
1,704

 
301,598

Total assets
 
$
130,068

 
$
540,928

 
$
24,613

 
$
695,609

Liabilities
 
 
 
 
 
 
 
 
Derivative liabilities: (2)
 
 
 
 
 
 
 
 
Interest rate
 
$
7

 
$
2,340

 
$

 
$
2,347

Foreign currency exchange rate
 

 
2,754

 
148

 
2,902

Credit
 

 
45

 
2

 
47

Equity market
 
18

 
1,077

 
658

 
1,753

Total derivative liabilities
 
25

 
6,216

 
808

 
7,049

Net embedded derivatives within liability host contracts (3)
 

 

 
935

 
935

Long-term debt of CSEs — FVO
 

 
49

 
11

 
60

Trading liabilities (5)
 
103

 
50

 

 
153

Separate account liabilities (4)
 

 

 

 

Total liabilities
 
$
128

 
$
6,315

 
$
1,754

 
$
8,197

__________________
(1)
Short-term investments as presented in the tables above differ from the amounts presented on the consolidated balance sheets because certain short-term investments are not measured at estimated fair value on a recurring basis.
(2)
Derivative assets are presented within other invested assets on the consolidated balance sheets and derivative liabilities are presented within other liabilities on the consolidated balance sheets. The amounts are presented gross in the tables above to reflect the presentation on the consolidated balance sheets, but are presented net for purposes of the rollforward in the Fair Value Measurements Using Significant Unobservable Inputs (Level 3) tables.
(3)
Net embedded derivatives within asset host contracts are presented within premiums, reinsurance and other receivables and other invested assets on the consolidated balance sheets. Net embedded derivatives within liability host contracts are presented within policyholder account balances, future policy benefits and other liabilities on the consolidated balance sheets. At June 30, 2016 and December 31, 2015, debt and equity securities also included embedded derivatives of ($257) million and ($220) million, respectively.
(4)
Investment performance related to separate account assets is fully offset by corresponding amounts credited to contractholders whose liability is reflected within separate account liabilities. Separate account liabilities are set equal to the estimated fair value of separate account assets. Separate account liabilities presented in the tables above represent derivative liabilities.
(5)
Trading liabilities are presented within other liabilities on the consolidated balance sheets.
The following describes the valuation methodologies used to measure assets and liabilities at fair value. The description includes the valuation techniques and key inputs for each category of assets or liabilities that are classified within Level 2 and Level 3 of the fair value hierarchy.
Investments
Valuation Controls and Procedures
On behalf of the Company’s Chief Investment Officer and Chief Financial Officer, a pricing and valuation committee that is independent of the trading and investing functions and comprised of senior management, provides oversight of control systems and valuation policies for securities, mortgage loans and derivatives. On a quarterly basis, this committee reviews and approves new transaction types and markets, ensures that observable market prices and market-based parameters are used for valuation, wherever possible, and determines that judgmental valuation adjustments, when applied, are based upon established policies and are applied consistently over time. This committee also provides oversight of the selection of independent third-party pricing providers and the controls and procedures to evaluate third-party pricing. Periodically, the Chief Accounting Officer reports to the Audit Committee of MetLife, Inc.’s Board of Directors regarding compliance with fair value accounting standards.
The Company reviews its valuation methodologies on an ongoing basis and revises those methodologies when necessary based on changing market conditions. Assurance is gained on the overall reasonableness and consistent application of input assumptions, valuation methodologies and compliance with fair value accounting standards through controls designed to ensure valuations represent an exit price. Several controls are utilized, including certain monthly controls, which include, but are not limited to, analysis of portfolio returns to corresponding benchmark returns, comparing a sample of executed prices of securities sold to the fair value estimates, comparing fair value estimates to management’s knowledge of the current market, reviewing the bid/ask spreads to assess activity, comparing prices from multiple independent pricing services and ongoing due diligence to confirm that independent pricing services use market-based parameters. The process includes a determination of the observability of inputs used in estimated fair values received from independent pricing services or brokers by assessing whether these inputs can be corroborated by observable market data. The Company ensures that prices received from independent brokers, also referred to herein as “consensus pricing,” represent a reasonable estimate of fair value by considering such pricing relative to the Company’s knowledge of the current market dynamics and current pricing for similar financial instruments. While independent non-binding broker quotations are utilized, they are not used for a significant portion of the portfolio. For example, fixed maturity securities priced using independent non-binding broker quotations represent less than 1% of the total estimated fair value of fixed maturity securities and 6% of the total estimated fair value of Level 3 fixed maturity securities at June 30, 2016.
The Company also applies a formal process to challenge any prices received from independent pricing services that are not considered representative of estimated fair value. If prices received from independent pricing services are not considered reflective of market activity or representative of estimated fair value, independent non-binding broker quotations are obtained, or an internally developed valuation is prepared. Internally developed valuations of current estimated fair value, which reflect internal estimates of liquidity and nonperformance risks, compared with pricing received from the independent pricing services, did not produce material differences in the estimated fair values for the majority of the portfolio; accordingly, overrides were not material. This is, in part, because internal estimates of liquidity and nonperformance risks are generally based on available market evidence and estimates used by other market participants. In the absence of such market-based evidence, management’s best estimate is used.
Securities, Short-term Investments, Other Investments, Long-term Debt of CSEs — FVO and Trading Liabilities
When available, the estimated fair value of these financial instruments is based on quoted prices in active markets that are readily and regularly obtainable. Generally, these are the most liquid of the Company’s securities holdings and valuation of these securities does not involve management’s judgment.
When quoted prices in active markets are not available, the determination of estimated fair value is based on market standard valuation methodologies, giving priority to observable inputs. The significant inputs to the market standard valuation methodologies for certain types of securities with reasonable levels of price transparency are inputs that are observable in the market or can be derived principally from, or corroborated by, observable market data. When observable inputs are not available, the market standard valuation methodologies rely on inputs that are significant to the estimated fair value that are not observable in the market or cannot be derived principally from, or corroborated by, observable market data. These unobservable inputs can be based in large part on management’s judgment or estimation and cannot be supported by reference to market activity. Even though these inputs are unobservable, management believes they are consistent with what other market participants would use when pricing such securities and are considered appropriate given the circumstances.
The estimated fair value of investments in certain separate accounts included in FVO contractholder-directed unit-linked investments, FVO securities held by CSEs, other investments, long-term debt of CSEs — FVO and trading liabilities is determined on a basis consistent with the methodologies described herein for securities.
The valuation of most instruments listed below is determined using independent pricing sources, matrix pricing, discounted cash flow methodologies or other similar techniques that use either observable market inputs or unobservable inputs.
Instrument
Level 2
Observable Inputs
Level 3
Unobservable Inputs
Fixed Maturity Securities
U.S. corporate and Foreign corporate securities
 
Valuation Techniques: Principally the market and income approaches.
Valuation Techniques: Principally the market approach.
 
Key Inputs:
Key Inputs:
 
quoted prices in markets that are not active
illiquidity premium
 
benchmark yields; spreads off benchmark yields; new issuances; issuer rating
delta spread adjustments to reflect specific credit-related issues
 
trades of identical or comparable securities; duration
credit spreads
 
Privately-placed securities are valued using the additional key inputs:
quoted prices in markets that are not active for identical or similar securities that are less liquid and based on lower levels of trading activity than securities classified in Level 2
 
 
market yield curve; call provisions
 
 
 
observable prices and spreads for similar public or private securities that incorporate the credit quality and industry sector of the issuer
independent non-binding broker quotations
 
 
delta spread adjustments to reflect specific credit-related issues
 
 
U.S. government and agency, Foreign government and State and political subdivision securities
 
Valuation Techniques: Principally the market approach.
Valuation Techniques: Principally the market approach.
 
Key Inputs:
Key Inputs:
 
quoted prices in markets that are not active
independent non-binding broker quotations
 
benchmark U.S. Treasury yield or other yields
quoted prices in markets that are not active for identical or similar securities that are less liquid and based on lower levels of trading activity than securities classified in Level 2
 
the spread off the U.S. Treasury yield curve for the identical security
 
 
issuer ratings and issuer spreads; broker-dealer quotes
credit spreads
 
comparable securities that are actively traded
 
 
Structured Securities
 
Valuation Techniques: Principally the market and income approaches.
Valuation Techniques: Principally the market and income approaches.
 
Key Inputs:
Key Inputs:
 
quoted prices in markets that are not active
credit spreads
 
spreads for actively traded securities; spreads off benchmark yields
quoted prices in markets that are not active for identical or similar securities that are less liquid and based on lower levels of trading activity than securities classified in Level 2
 
expected prepayment speeds and volumes
 
 
current and forecasted loss severity; ratings; geographic region
independent non-binding broker quotations
 
weighted average coupon and weighted average maturity
 
 
 
average delinquency rates; debt-service coverage ratios
 
 
 
issuance-specific information, including, but not limited to:
 
 
 
 
collateral type; structure of the security; vintage of the loans
 
 
 
 
payment terms of the underlying assets
 
 
 
 
payment priority within the tranche; deal performance
 
 
Instrument
Level 2
Observable Inputs
Level 3
Unobservable Inputs
Equity Securities
 
Valuation Techniques: Principally the market approach.
Valuation Techniques: Principally the market and income approaches.
 
Key Input:
Key Inputs:
 
quoted prices in markets that are not considered active
credit ratings; issuance structures
 
 
 
quoted prices in markets that are not active for identical or similar securities that are less liquid and based on lower levels of trading activity than securities classified in Level 2
 
 
 
independent non-binding broker quotations
FVO and trading securities, Short-term investments, and Other invested assets
 
Contractholder-directed unit-linked investments include mutual fund interests without readily determinable fair values given prices are not published publicly. Valuation of these mutual funds is based upon quoted prices or reported net asset value (“NAV”) provided by the fund managers, which were based on observable inputs.
FVO and trading securities and short-term investments are of a similar nature and class to the fixed maturity and equity securities described above; accordingly, the valuation techniques and unobservable inputs used in their valuation are also similar to those described above.
 
All other investments are of a similar nature and class to the fixed maturity and equity securities described above; accordingly, the valuation techniques and observable inputs used in their valuation are also similar to those described above.
 
 
Mortgage Loans — FVO
Commercial mortgage loans held by CSEs — FVO
 
Valuation Techniques: Principally the market approach.
N/A
 
Key Input:
 
 
 
quoted securitization market price determined principally by independent pricing services using observable inputs
 
 
Residential mortgage loans — FVO
 
N/A
Valuation Techniques: Principally the market approach, including matrix pricing or other similar techniques.
 
 
 
 
Key Inputs:
 
 
 
Inputs that are unobservable or cannot be derived principally from, or corroborated by, observable market data
Separate Account Assets and Separate Account Liabilities (1)
Mutual funds and hedge funds without readily determinable fair values as prices are not published publicly
 
Key Input:
N/A
 
quoted prices or reported NAV provided by the fund managers
 
 
Other limited partnership interests
 

N/A
Valuation Techniques: Valued giving consideration to the underlying holdings of the partnerships and by applying a premium or discount, if appropriate.
 
 
 
Key Inputs:
 
 
 
liquidity; bid/ask spreads; performance record of the fund manager
 
 
 
other relevant variables that may impact the exit value of the particular partnership interest
__________________
(1)
Estimated fair value equals carrying value, based on the value of the underlying assets, including: mutual fund interests, fixed maturity securities, equity securities, derivatives, hedge funds, other limited partnership interests, short-term investments and cash and cash equivalents. Fixed maturity securities, equity securities, derivatives, short-term investments and cash and cash equivalents are similar in nature to the instruments described under “— Securities, Short-term Investments, Other Investments, Long-term Debt of CSEs — FVO and Trading Liabilities” and “— Derivatives — Freestanding Derivatives.”
Derivatives
The estimated fair value of derivatives is determined through the use of quoted market prices for exchange-traded derivatives, or through the use of pricing models for OTC-bilateral and OTC-cleared derivatives. The determination of estimated fair value, when quoted market values are not available, is based on market standard valuation methodologies and inputs that management believes are consistent with what other market participants would use when pricing such instruments. Derivative valuations can be affected by changes in interest rates, foreign currency exchange rates, financial indices, credit spreads, default risk, nonperformance risk, volatility, liquidity and changes in estimates and assumptions used in the pricing models. The valuation controls and procedures for derivatives are described in “— Investments.”
The significant inputs to the pricing models for most OTC-bilateral and OTC-cleared derivatives are inputs that are observable in the market or can be derived principally from, or corroborated by, observable market data. Certain OTC-bilateral and OTC-cleared derivatives may rely on inputs that are significant to the estimated fair value that are not observable in the market or cannot be derived principally from, or corroborated by, observable market data. These unobservable inputs may involve significant management judgment or estimation. Even though unobservable, these inputs are based on assumptions deemed appropriate given the circumstances and management believes they are consistent with what other market participants would use when pricing such instruments.
Most inputs for OTC-bilateral and OTC-cleared derivatives are mid-market inputs but, in certain cases, liquidity adjustments are made when they are deemed more representative of exit value. Market liquidity, as well as the use of different methodologies, assumptions and inputs, may have a material effect on the estimated fair values of the Company’s derivatives and could materially affect net income.
The credit risk of both the counterparty and the Company are considered in determining the estimated fair value for all OTC-bilateral and OTC-cleared derivatives, and any potential credit adjustment is based on the net exposure by counterparty after taking into account the effects of netting agreements and collateral arrangements. The Company values its OTC-bilateral and OTC-cleared derivatives using standard swap curves which may include a spread to the risk-free rate, depending upon specific collateral arrangements. This credit spread is appropriate for those parties that execute trades at pricing levels consistent with similar collateral arrangements. As the Company and its significant derivative counterparties generally execute trades at such pricing levels and hold sufficient collateral, additional credit risk adjustments are not currently required in the valuation process. The Company’s ability to consistently execute at such pricing levels is in part due to the netting agreements and collateral arrangements that are in place with all of its significant derivative counterparties. An evaluation of the requirement to make additional credit risk adjustments is performed by the Company each reporting period.
Freestanding Derivatives
Level 2 Valuation Techniques and Key Inputs:
This level includes all types of derivatives utilized by the Company with the exception of exchange-traded derivatives included within Level 1 and those derivatives with unobservable inputs as described in Level 3.
Level 3 Valuation Techniques and Key Inputs:
These valuation methodologies generally use the same inputs as described in the corresponding sections for Level 2 measurements of derivatives. However, these derivatives result in Level 3 classification because one or more of the significant inputs are not observable in the market or cannot be derived principally from, or corroborated by, observable market data.
Freestanding derivatives are principally valued using the income approach. Valuations of non-option-based derivatives utilize present value techniques, whereas valuations of option-based derivatives utilize option pricing models. Key inputs are as follows:
Instrument
 
Interest Rate
 
Foreign Currency
Exchange Rate
 
Credit
 
Equity Market
Inputs common to Level 2 and Level 3 by instrument type
swap yield curves
swap yield curves
swap yield curves
swap yield curves
basis curves
basis curves
credit curves
spot equity index levels
interest rate volatility (1)
currency spot rates
recovery rates
dividend yield curves
 
 
 
cross currency basis curves
 
 
equity volatility (1)
 
 
 
currency volatility (1)
 
 
 
 
Level 3
swap yield curves (2)
swap yield curves (2)
swap yield curves (2)
dividend yield curves (2)
 
basis curves (2)
basis curves (2)
credit curves (2)
equity volatility (1), (2)
 
interest rate volatility (1), (2)
cross currency basis curves (2)

credit spreads
correlation between model inputs (1)
 
repurchase rates
currency correlation
repurchase rates
 
 
 
 
 
currency volatility (1)

independent non-binding broker quotations
 
 
__________________
(1)
Option-based only.
(2)
Extrapolation beyond the observable limits of the curve(s).
Embedded Derivatives
Embedded derivatives principally include certain direct, assumed and ceded variable annuity guarantees, equity or bond indexed crediting rates within certain funding agreements and annuity contracts, and those related to funds withheld on ceded reinsurance agreements. Embedded derivatives are recorded at estimated fair value with changes in estimated fair value reported in net income.
The Company issues certain variable annuity products with guaranteed minimum benefits. GMWBs, GMABs and certain GMIBs contain embedded derivatives, which are measured at estimated fair value separately from the host variable annuity contract, with changes in estimated fair value reported in net derivative gains (losses). These embedded derivatives are classified within policyholder account balances and future policy benefits on the consolidated balance sheets.
The Company’s actuarial department calculates the fair value of these embedded derivatives, which are estimated as the present value of projected future benefits minus the present value of projected future fees using actuarial and capital market assumptions including expectations concerning policyholder behavior. The calculation is based on in-force business, and is performed using standard actuarial valuation software which projects future cash flows from the embedded derivative over multiple risk neutral stochastic scenarios using observable risk-free rates.
Capital market assumptions, such as risk-free rates and implied volatilities, are based on market prices for publicly traded instruments to the extent that prices for such instruments are observable. Implied volatilities beyond the observable period are extrapolated based on observable implied volatilities and historical volatilities. Actuarial assumptions, including mortality, lapse, withdrawal and utilization, are unobservable and are reviewed at least annually based on actuarial studies of historical experience.
The valuation of these guarantee liabilities includes nonperformance risk adjustments and adjustments for a risk margin related to non-capital market inputs. The nonperformance adjustment is determined by taking into consideration publicly available information relating to spreads in the secondary market for MetLife, Inc.’s debt, including related credit default swaps. These observable spreads are then adjusted, as necessary, to reflect the priority of these liabilities and the claims paying ability of the issuing insurance subsidiaries compared to MetLife, Inc.
Risk margins are established to capture the non-capital market risks of the instrument which represent the additional compensation a market participant would require to assume the risks related to the uncertainties of such actuarial assumptions as annuitization, premium persistency, partial withdrawal and surrenders. The establishment of risk margins requires the use of significant management judgment, including assumptions of the amount and cost of capital needed to cover the guarantees. These guarantees may be more costly than expected in volatile or declining equity markets. Market conditions including, but not limited to, changes in interest rates, equity indices, market volatility and foreign currency exchange rates; changes in nonperformance risk; and variations in actuarial assumptions regarding policyholder behavior, mortality and risk margins related to non-capital market inputs, may result in significant fluctuations in the estimated fair value of the guarantees that could materially affect net income.
The Company ceded the risk associated with certain of the GMIBs previously described. These reinsurance agreements contain embedded derivatives which are included within premiums, reinsurance and other receivables on the consolidated balance sheets with changes in estimated fair value reported in net derivative gains (losses) or policyholder benefits and claims depending on the statement of operations classification of the direct risk. The value of the embedded derivatives on the ceded risk is determined using a methodology consistent with that described previously for the guarantees directly written by the Company with the exception of the input for nonperformance risk that reflects the credit of the reinsurer.
The estimated fair value of the embedded derivatives within funds withheld related to certain ceded reinsurance is determined based on the change in estimated fair value of the underlying assets held by the Company in a reference portfolio backing the funds withheld liability. The estimated fair value of the underlying assets is determined as previously described in “— Investments — Securities, Short-term Investments, Other Investments, Long-term Debt of CSEs — FVO and Trading Liabilities.” The estimated fair value of these embedded derivatives is included, along with their funds withheld hosts, in other liabilities on the consolidated balance sheets with changes in estimated fair value recorded in net derivative gains (losses). Changes in the credit spreads on the underlying assets, interest rates and market volatility may result in significant fluctuations in the estimated fair value of these embedded derivatives that could materially affect net income.
The estimated fair value of the embedded equity and bond indexed derivatives contained in certain funding agreements is determined using market standard swap valuation models and observable market inputs, including a nonperformance risk adjustment. The estimated fair value of these embedded derivatives are included, along with their funding agreements host, within policyholder account balances with changes in estimated fair value recorded in net derivative gains (losses). Changes in equity and bond indices, interest rates and the Company’s credit standing may result in significant fluctuations in the estimated fair value of these embedded derivatives that could materially affect net income.
The Company issues certain annuity contracts which allow the policyholder to participate in returns from equity indices. These equity indexed features are embedded derivatives which are measured at estimated fair value separately from the host fixed annuity contract, with changes in estimated fair value reported in net derivative gains (losses). These embedded derivatives are classified within policyholder account balances on the consolidated balance sheets.
The estimated fair value of the embedded equity indexed derivatives, based on the present value of future equity returns to the policyholder using actuarial and present value assumptions including expectations concerning policyholder behavior, is calculated by the Company’s actuarial department. The calculation is based on in-force business and uses standard capital market techniques, such as Black-Scholes, to calculate the value of the portion of the embedded derivative for which the terms are set. The portion of the embedded derivative covering the period beyond where terms are set is calculated as the present value of amounts expected to be spent to provide equity indexed returns in those periods. The valuation of these embedded derivatives also includes the establishment of a risk margin, as well as changes in nonperformance risk.
Embedded Derivatives Within Asset and Liability Host Contracts
Level 3 Valuation Techniques and Key Inputs:
Direct and assumed guaranteed minimum benefits
These embedded derivatives are principally valued using the income approach. Valuations are based on option pricing techniques, which utilize significant inputs that may include swap yield curves, currency exchange rates and implied volatilities. These embedded derivatives result in Level 3 classification because one or more of the significant inputs are not observable in the market or cannot be derived principally from, or corroborated by, observable market data. Significant unobservable inputs generally include: the extrapolation beyond observable limits of the swap yield curves and implied volatilities, actuarial assumptions for policyholder behavior and mortality and the potential variability in policyholder behavior and mortality, nonperformance risk and cost of capital for purposes of calculating the risk margin.
Reinsurance ceded on certain guaranteed minimum benefits
These embedded derivatives are principally valued using the income approach. The valuation techniques and significant market standard unobservable inputs used in their valuation are similar to those described above in “— Direct and assumed guaranteed minimum benefits” and also include counterparty credit spreads.
Transfers between Levels
Overall, transfers between levels occur when there are changes in the observability of inputs and market activity. Transfers into or out of any level are assumed to occur at the beginning of the period.
Transfers between Levels 1 and 2:
For assets and liabilities measured at estimated fair value and still held at June 30, 2016, transfers between Levels 1 and 2 were not significant. For assets and liabilities measured at estimated fair value and still held at December 31, 2015, transfers between Levels 1 and 2 were $203 million.
Transfers into or out of Level 3:
Assets and liabilities are transferred into Level 3 when a significant input cannot be corroborated with market observable data. This occurs when market activity decreases significantly and underlying inputs cannot be observed, current prices are not available, and/or when there are significant variances in quoted prices, thereby affecting transparency. Assets and liabilities are transferred out of Level 3 when circumstances change such that a significant input can be corroborated with market observable data. This may be due to a significant increase in market activity, a specific event, or one or more significant input(s) becoming observable.
Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)
The following table presents certain quantitative information about the significant unobservable inputs used in the fair value measurement, and the sensitivity of the estimated fair value to changes in those inputs, for the more significant asset and liability classes measured at fair value on a recurring basis using significant unobservable inputs (Level 3) at:
 
 
 
 
 
 
 
June 30, 2016
 
December 31, 2015
 
Impact of
Increase in Input
on Estimated
Fair Value (2)
 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Range
 
Weighted
Average (1)
 
Range
 
Weighted
Average (1)
 
Fixed maturity securities (3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. corporate and foreign corporate
Matrix pricing
 
Delta spread adjustments (4)
 
(269)
-
545
 
(6)
 
(65)
-
240
 
39
 
Decrease
 
Market pricing
 
Quoted prices (5)
 
-
884
 
162
 
-
780
 
156
 
Increase
 
Consensus pricing
 
Offered quotes (5)
 
6
-
121
 
97
 
68
-
121
 
98
 
Increase
Foreign government
Market pricing
 
Quoted prices (5)
 
95
-
124
 
104
 
96
-
135
 
113
 
Increase
RMBS
Market pricing
 
Quoted prices (5)
 
16
-
128
 
90
 
19
-
292
 
92
 
Increase (6)
ABS
Market pricing
 
Quoted prices (5)
 
5
-
129
 
100
 
16
-
109
 
100
 
Increase (6)
 
Consensus pricing
 
Offered quotes (5)
 
93
-
107
 
100
 
66
-
105
 
99
 
Increase (6)
Derivatives
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
Interest rate
Present value techniques
 
Swap yield (7)
 
147
-
254
 
 
 
307
-
317
 
 
 
Increase (8)
 
 
 
 
Repurchase rates (9)
 
(16)
-
3
 
 
 
 
 
 
 
 
 
Decrease (8)
Foreign currency exchange rate
Present value techniques
 
Swap yield (7)
 
95
-
328
 
 
 
28
-
381
 
 
 
Increase (8)
Credit
Present value techniques
 
Credit spreads (10)
 
97
-
100
 
 
 
98
-
100
 
 
 
Decrease (8)
 
Consensus pricing
 
Offered quotes (11)
 
 

 
 
 
 
 
 
 
 
 
 
 
Equity market
Present value techniques or option pricing models
 
Volatility (12)
 
14%
-
35%
 
 
 
15%
-
36%
 
 
 
Increase (8)
 
 
 
 
Correlation (13)
 
70%
-
70%
 
 
 
70%
-
70%
 
 
 
 
Embedded derivatives
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct, assumed and ceded guaranteed minimum benefits
Option pricing techniques
 
Mortality rates:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ages 0 - 40
 
0%
-
0.21%
 
 
 
0%
-
0.21%
 
 
 
Decrease (14)
 
 
 
 
 
Ages 41 - 60
 
0.01%
-
0.78%
 
 
 
0.01%
-
0.78%
 
 
 
Decrease (14)
 
 
 
 
 
Ages 61 - 115
 
0%
-
100%
 
 
 
0.04%
-
100%
 
 
 
Decrease (14)
 
 
 
 
Lapse rates:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Durations 1 - 10
 
0.25%
-
100%
 
 
 
0.25%
-
100%
 
 
 
Decrease (15)
 
 
 
 
 
Durations 11 - 20
 
2%
-
100%
 
 
 
2%
-
100%
 
 
 
Decrease (15)
 
 
 
 
 
Durations 21 - 116
 
1.25%
-
100%
 
 
 
1%
-
100%
 
 
 
Decrease (15)
 
 
 
 
Utilization rates
 
0%
-
25%
 
 
 
0%
-
25%
 
 
 
Increase (16)
 
 
 
 
Withdrawal rates
 
0%
-
20%
 
 
 
0%
-
20%
 
 
 
(17)
 
 
 
 
Long-term equity volatilities
 
9.81%
-
33%
 
 
 
8.79%
-
33%
 
 
 
Increase (18)
 
 
 
 
Nonperformance risk spread
 
(0.02)%
-
2.16%
 
 
 
(0.47)%
-
1.31%
 
 
 
Decrease (19)
__________________
(1)
The weighted average for fixed maturity securities is determined based on the estimated fair value of the securities.
(2)
The impact of a decrease in input would have the opposite impact on estimated fair value. For embedded derivatives, changes to direct and assumed guaranteed minimum benefits are based on liability positions; changes to ceded guaranteed minimum benefits are based on asset positions.
(3)
Significant increases (decreases) in expected default rates in isolation would result in substantially lower (higher) valuations.
(4)
Range and weighted average are presented in basis points.
(5)
Range and weighted average are presented in accordance with the market convention for fixed maturity securities of dollars per hundred dollars of par.
(6)
Changes in the assumptions used for the probability of default is accompanied by a directionally similar change in the assumption used for the loss severity and a directionally opposite change in the assumptions used for prepayment rates.
(7)
Ranges represent the rates across different yield curves and are presented in basis points. The swap yield curves are utilized among different types of derivatives to project cash flows, as well as to discount future cash flows to present value. Since this valuation methodology uses a range of inputs across a yield curve to value the derivative, presenting a range is more representative of the unobservable input used in the valuation.
(8)
Changes in estimated fair value are based on long U.S. dollar net asset positions and will be inversely impacted for short U.S. dollar net asset positions.
(9)
Ranges represent different repurchase rates utilized as components within the valuation methodology and are presented in basis points.
(10)
Represents the risk quoted in basis points of a credit default event on the underlying instrument. Credit derivatives with significant unobservable inputs are primarily comprised of written credit default swaps.
(11)
At both June 30, 2016 and December 31, 2015, independent non-binding broker quotations were used in the determination of less than 1% of the total net derivative estimated fair value.
(12)
Ranges represent the underlying equity volatility quoted in percentage points. Since this valuation methodology uses a range of inputs across multiple volatility surfaces to value the derivative, presenting a range is more representative of the unobservable input used in the valuation.
(13)
Ranges represent the different correlation factors utilized as components within the valuation methodology. Presenting a range of correlation factors is more representative of the unobservable input used in the valuation. Increases (decreases) in correlation in isolation will increase (decrease) the significance of the change in valuations.
(14)
Mortality rates vary by age and by demographic characteristics such as gender. Mortality rate assumptions are based on company experience. A mortality improvement assumption is also applied. For any given contract, mortality rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
(15)
Base lapse rates are adjusted at the contract level based on a comparison of the actuarially calculated guaranteed values and the current policyholder account value, as well as other factors, such as the applicability of any surrender charges. A dynamic lapse function reduces the base lapse rate when the guaranteed amount is greater than the account value as in the money contracts are less likely to lapse. Lapse rates are also generally assumed to be lower in periods when a surrender charge applies. For any given contract, lapse rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
(16)
The utilization rate assumption estimates the percentage of contract holders with a GMIB or lifetime withdrawal benefit who will elect to utilize the benefit upon becoming eligible. The rates may vary by the type of guarantee, the amount by which the guaranteed amount is greater than the account value, the contract’s withdrawal history and by the age of the policyholder. For any given contract, utilization rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
(17)
The withdrawal rate represents the percentage of account balance that any given policyholder will elect to withdraw from the contract each year. The withdrawal rate assumption varies by age and duration of the contract, and also by other factors such as benefit type. For any given contract, withdrawal rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative. For GMWBs, any increase (decrease) in withdrawal rates results in an increase (decrease) in the estimated fair value of the guarantees. For GMABs and GMIBs, any increase (decrease) in withdrawal rates results in a decrease (increase) in the estimated fair value.
(18)
Long-term equity volatilities represent equity volatility beyond the period for which observable equity volatilities are available. For any given contract, long-term equity volatility rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
(19)
Nonperformance risk spread varies by duration and by currency. For any given contract, multiple nonperformance risk spreads will apply, depending on the duration of the cash flow being discounted for purposes of valuing the embedded derivative.
The following is a summary of the valuation techniques and significant unobservable inputs used in the fair value measurement of assets and liabilities classified within Level 3 that are not included in the preceding table. Generally, all other classes of securities classified within Level 3, including those within separate account assets and embedded derivatives within funds withheld related to certain ceded and assumed reinsurance, use the same valuation techniques and significant unobservable inputs as previously described for Level 3 securities. This includes matrix pricing and discounted cash flow methodologies, inputs such as quoted prices for identical or similar securities that are less liquid and based on lower levels of trading activity than securities classified in Level 2, as well as independent non-binding broker quotations. The residential mortgage loans — FVO and long-term debt of CSEs — FVO are valued using independent non-binding broker quotations and internal models including matrix pricing and discounted cash flow methodologies using current interest rates. The sensitivity of the estimated fair value to changes in the significant unobservable inputs for these other assets and liabilities is similar in nature to that described in the preceding table. The valuation techniques and significant unobservable inputs used in the fair value measurement for the more significant assets measured at estimated fair value on a nonrecurring basis and determined using significant unobservable inputs (Level 3) are summarized in “— Nonrecurring Fair Value Measurements.”
The following tables summarize the change of all assets and (liabilities) measured at estimated fair value on a recurring basis using significant unobservable inputs (Level 3):
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Fixed Maturity Securities
 
 
 
 
 
 
Corporate (1)
 
U.S.
Government
and Agency
 
Foreign
Government
 
Structured Securities
 
State and
Political
Subdivision
 
Equity
Securities
 
FVO and
Trading
Securities (2)
 
 
(In millions)
Three Months Ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
12,792

 
$
211

 
$
712

 
$
6,652

 
$
36

 
$
669

 
$
249

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 
(5
)
 

 
4

 
30

 

 

 
(3
)
Total realized/unrealized gains (losses) included in AOCI
 
339

 
7

 
2

 
5

 

 
11

 

Purchases (5)
 
852

 
105

 
65

 
940

 
17

 
19

 
11

Sales (5)
 
(306
)
 

 
(19
)
 
(478
)
 

 
(17
)
 
(19
)
Issuances (5)
 

 

 

 

 

 

 

Settlements (5)
 

 

 

 

 

 

 

Transfers into Level 3 (6)
 
490

 

 
103

 
12

 

 
2

 
6

Transfers out of Level 3 (6)
 
(452
)
 

 
(491
)
 
(461
)
 

 
(2
)
 
(13
)
Balance, end of period
 
$
13,710

 
$
323

 
$
376

 
$
6,700

 
$
53

 
$
682

 
$
231

Three Months Ended June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
13,729

 
$

 
$
1,384

 
$
7,642

 
$
2

 
$
338

 
$
521

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 
30

 

 
4

 
43

 

 
2

 
(3
)
Total realized/unrealized gains (losses) included in AOCI
 
(407
)
 

 
(27
)
 
13

 

 
(2
)
 

Purchases (5)
 
607

 
55

 
88

 
1,218

 
55

 
42

 
74

Sales (5)
 
(538
)
 

 
(20
)
 
(448
)
 

 
(20
)
 
(126
)
Issuances (5)
 

 

 

 

 

 

 

Settlements (5)
 

 

 

 

 

 

 

Transfers into Level 3 (6)
 
252

 

 
10

 
153

 

 
131

 
52

Transfers out of Level 3 (6)
 
(153
)
 

 
(103
)
 
(1,603
)
 
(2
)
 
(2
)
 
(43
)
Balance, end of period
 
$
13,520

 
$
55

 
$
1,336

 
$
7,018

 
$
55

 
$
489

 
$
475

Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2016 (7)
 
$
(5
)
 
$

 
$
4

 
$
35

 
$

 
$

 
$
(3
)
Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2015 (7)
 
$
7

 
$

 
$
4

 
$
30

 
$

 
$

 
$
(6
)
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Short-term
Investments
 
Residential
Mortgage
Loans — FVO
 
Net
Derivatives (8)
 
Net Embedded
Derivatives (9)
 
Separate
Accounts (10)
 
Long-term
Debt of
CSEs — FVO
 
Trading
Liabilities
 
 
(In millions)
Three Months Ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
170

 
$
392

 
$
(338
)
 
$
(1,939
)
 
$
1,466

 
$
(12
)
 
$

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 

 
1

 
165

 
(4,505
)
 
33

 

 

Total realized/unrealized gains (losses) included in AOCI
 
5

 

 
41

 
(135
)
 

 

 

Purchases (5)
 
115

 
71

 
4

 

 
209

 

 

Sales (5)
 
(6
)
 
(4
)
 

 

 
(49
)
 

 

Issuances (5)
 

 

 
(1
)
 

 
(2
)
 

 

Settlements (5)
 

 
(11
)
 
2

 
(225
)
 
5

 

 

Transfers into Level 3 (6)
 
2

 

 

 

 
2

 

 

Transfers out of Level 3 (6)
 
(111
)
 

 
(5
)
 

 
(37
)
 

 

Balance, end of period
 
$
175

 
$
449

 
$
(132
)
 
$
(6,804
)
 
$
1,627

 
$
(12
)
 
$

Three Months Ended June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
1,358

 
$
329

 
$
(345
)
 
$
278

 
$
2,056

 
$
(12
)
 
$

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 
2

 
(2
)
 
(2
)
 
737

 
(30
)
 

 

Total realized/unrealized gains (losses) included in AOCI
 
(1
)
 

 
(21
)
 
21

 

 

 

Purchases (5)
 
1,702

 
45

 
4

 

 
153

 

 
(4
)
Sales (5)
 
(975
)
 
(23
)
 

 

 
(83
)
 

 

Issuances (5)
 

 

 
(1
)
 

 

 

 

Settlements (5)
 

 
(4
)
 
(7
)
 
(195
)
 
(1
)
 

 

Transfers into Level 3 (6)
 

 

 

 

 

 

 

Transfers out of Level 3 (6)
 
(277
)
 

 

 

 
(170
)
 

 

Balance, end of period
 
$
1,809

 
$
345

 
$
(372
)
 
$
841

 
$
1,925

 
$
(12
)
 
$
(4
)
Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2016 (7)
 
$

 
$
1

 
$
163

 
$
(4,520
)
 
$

 
$

 
$

Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2015 (7)
 
$
1

 
$
(2
)
 
$
7

 
$
723

 
$

 
$

 
$

 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Fixed Maturity Securities
 
 
 
 
 
 
Corporate (1)
 
U.S.
Government
and Agency
 
Foreign
Government
 
Structured Securities
 
State and
Political
Subdivision
 
Equity
Securities
 
FVO and
Trading
Securities (2)
 
 
(In millions)
Six Months Ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
12,796

 
$

 
$
856

 
$
7,116

 
$
46

 
$
432

 
$
270

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 
(44
)
 

 
8

 
60

 

 
(24
)
 
5

Total realized/unrealized gains (losses) included in AOCI
 
929

 
18

 
(3
)
 
(9
)
 

 
41

 

Purchases (5)
 
1,316

 
105

 
79

 
1,546

 
17

 
23

 
26

Sales (5)
 
(602
)
 

 
(23
)
 
(903
)
 

 
(62
)
 
(26
)
Issuances (5)
 

 

 

 

 

 

 

Settlements (5)
 

 

 

 

 

 

 

Transfers into Level 3 (6)
 
639

 
200

 
41

 
30

 

 
457

 
23

Transfers out of Level 3 (6)
 
(1,324
)
 

 
(582
)
 
(1,140
)
 
(10
)
 
(185
)
 
(67
)
Balance, end of period
 
$
13,710

 
$
323

 
$
376

 
$
6,700

 
$
53

 
$
682

 
$
231

Six Months Ended June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
13,432

 
$

 
$
1,311

 
$
7,392

 
$

 
$
345

 
$
567

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 
43

 

 
7

 
64

 

 

 
(26
)
Total realized/unrealized gains (losses) included in AOCI
 
(489
)
 

 
(24
)
 
(28
)
 

 
(4
)
 

Purchases (5)
 
1,089

 
55

 
145

 
2,023

 
55

 
48

 
98

Sales (5)
 
(698
)
 

 
(31
)
 
(883
)
 

 
(23
)
 
(204
)
Issuances (5)
 

 

 

 

 

 

 

Settlements (5)
 

 

 

 

 

 

 

Transfers into Level 3 (6)
 
364

 

 
209

 
177

 

 
132

 
53

Transfers out of Level 3 (6)
 
(221
)
 

 
(281
)
 
(1,727
)
 

 
(9
)
 
(13
)
Balance, end of period
 
$
13,520

 
$
55

 
$
1,336

 
$
7,018

 
$
55

 
$
489

 
$
475

Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2016 (7)
 
$
(44
)
 
$

 
$
7

 
$
63

 
$

 
$
(26
)
 
$
5

Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2015 (7)
 
$
16

 
$

 
$
7

 
$
51

 
$

 
$

 
$
(19
)
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Short-term
Investments
 
Residential
Mortgage
Loans — FVO
 
Net
Derivatives (8)
 
Net Embedded
Derivatives (9)
 
Separate
Accounts (10)
 
Long-term
Debt of
CSEs — FVO
 
Trading
Liabilities
 
 
(In millions)
Six Months Ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
291

 
$
314

 
$
(411
)
 
$
(544
)
 
$
1,704

 
$
(11
)
 
$

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 

 
11

 
228

 
(5,616
)
 
62

 

 

Total realized/unrealized gains (losses) included in AOCI
 
8

 

 
51

 
(210
)
 

 

 

Purchases (5)
 
126

 
149

 
12

 

 
226

 

 

Sales (5)
 
(247
)
 
(8
)
 

 

 
(234
)
 

 

Issuances (5)
 

 

 
(1
)
 

 
2

 

 

Settlements (5)
 

 
(17
)
 
(9
)
 
(434
)
 
(4
)
 
(1
)
 

Transfers into Level 3 (6)
 

 

 

 

 
4

 

 

Transfers out of Level 3 (6)
 
(3
)
 

 
(2
)
 

 
(133
)
 

 

Balance, end of period
 
$
175

 
$
449

 
$
(132
)
 
$
(6,804
)
 
$
1,627

 
$
(12
)
 
$

Six Months Ended June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
336

 
$
308

 
$
(300
)
 
$
430

 
$
1,922

 
$
(13
)
 
$

Total realized/unrealized gains (losses) included in net income (loss) (3) (4)
 
2

 
20

 
(68
)
 
789

 
5

 

 

Total realized/unrealized gains (losses) included in AOCI
 
(1
)
 

 
(4
)
 
19

 

 

 

Purchases (5)
 
1,822

 
104

 
4

 

 
310

 

 
(4
)
Sales (5)
 
(60
)
 
(71
)
 

 

 
(201
)
 

 

Issuances (5)
 

 

 
(1
)
 

 
1

 

 

Settlements (5)
 

 
(16
)
 
(3
)
 
(397
)
 
(2
)
 
1

 

Transfers into Level 3 (6)
 

 

 

 

 

 

 

Transfers out of Level 3 (6)
 
(290
)
 

 

 

 
(110
)
 

 

Balance, end of period
 
$
1,809

 
$
345

 
$
(372
)
 
$
841

 
$
1,925

 
$
(12
)
 
$
(4
)
Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2016 (7)
 
$

 
$
11

 
$
207

 
$
(5,634
)
 
$

 
$

 
$

Changes in unrealized gains (losses) included in net income (loss) for the instruments still held at June 30, 2015 (7)
 
$
1

 
$
20

 
$
(76
)
 
$
770

 
$

 
$

 
$

__________________
(1)
Comprised of U.S. and foreign corporate securities.
(2)
Comprised of actively traded securities, FVO general account securities, FVO contractholder-directed unit-linked investments and FVO securities held by CSEs.
(3)
Amortization of premium/accretion of discount is included within net investment income. Impairments charged to net income (loss) on securities are included in net investment gains (losses), while changes in estimated fair value of residential mortgage loans — FVO are included in net investment income. Lapses associated with net embedded derivatives are included in net derivative gains (losses). Substantially all realized/unrealized gains (losses) included in net income (loss) for net derivatives and net embedded derivatives are reported in net derivatives gains (losses).
(4)
Interest and dividend accruals, as well as cash interest coupons and dividends received, are excluded from the rollforward.
(5)
Items purchased/issued and then sold/settled in the same period are excluded from the rollforward. Fees attributed to embedded derivatives are included in settlements.
(6)
Gains and losses, in net income (loss) and OCI, are calculated assuming transfers into and/or out of Level 3 occurred at the beginning of the period. Items transferred into and then out of Level 3 in the same period are excluded from the rollforward.
(7)
Changes in unrealized gains (losses) included in net income (loss) relate to assets and liabilities still held at the end of the respective periods. Substantially all changes in unrealized gains (losses) included in net income (loss) for net derivatives and net embedded derivatives are reported in net derivative gains (losses).
(8)
Freestanding derivative assets and liabilities are presented net for purposes of the rollforward.
(9)
Embedded derivative assets and liabilities are presented net for purposes of the rollforward.
(10)
Investment performance related to separate account assets is fully offset by corresponding amounts credited to contractholders within separate account liabilities. Therefore, such changes in estimated fair value are not recorded in net income (loss). For the purpose of this disclosure, these changes are presented within net investment gains (losses). Separate account assets and liabilities are presented net for the purposes of the rollforward.
Fair Value Option
The following table presents information for certain assets and liabilities accounted for under the FVO. These assets and liabilities were initially measured at fair value.
 
 
Residential Mortgage
Loans — FVO
 
Certain Assets
and Liabilities
of CSEs — FVO (1)
 
 
June 30, 2016
 
December 31, 2015
 
June 30, 2016
 
December 31, 2015
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
Unpaid principal balance
 
$
622

 
$
436

 
$
109

 
$
121

Difference between estimated fair value and unpaid principal balance
 
(173
)
 
(122
)
 
50

 
51

Carrying value at estimated fair value
 
$
449

 
$
314

 
$
159

 
$
172

Loans in non-accrual status
 
$
173

 
$
122

 
$

 
$

Liabilities
 
 
 
 
 
 
 
 
Contractual principal balance
 
 
 
 
 
$
58

 
$
71

Difference between estimated fair value and contractual principal balance
 
 
 
 
 
(11
)
 
(11
)
Carrying value at estimated fair value
 
 
 
 
 
$
47

 
$
60

__________________
(1)
These assets and liabilities are comprised of commercial mortgage loans and long-term debt. Changes in estimated fair value on these assets and liabilities and gains or losses on sales of these assets are recognized in net investment gains (losses). Interest income on commercial mortgage loans held by CSEs — FVO is recognized in net investment income. Interest expense from long-term debt of CSEs — FVO is recognized in other expenses.
Nonrecurring Fair Value Measurements
The following table presents information for assets measured at estimated fair value on a nonrecurring basis during the periods and still held at the reporting dates (for example, when there is evidence of impairment). The estimated fair values for these assets were determined using significant unobservable inputs (Level 3).
 
At 
 June 30,
 
Three Months 
 Ended 
 June 30,
 
Six Months 
 Ended 
 June 30,
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
 
Carrying Value After Measurement
 
Gains (Losses)
 
(In millions)
Mortgage loans (1)
$
26

 
$
97

 
$
(85
)
 
$

 
$
(143
)
 
$
4

Other limited partnership interests (2)
$
62

 
$
36

 
$
(16
)
 
$
(8
)
 
$
(36
)
 
$
(19
)
Other assets (3)
$

 
$

 
$
(30
)
 
$

 
$
(44
)
 
$

__________________
(1)
Estimated fair values for impaired mortgage loans are based on independent broker quotations or valuation models using unobservable inputs or, if the loans are in foreclosure or are otherwise determined to be collateral dependent, are based on the estimated fair value of the underlying collateral or the present value of the expected future cash flows.
(2)
For these cost method investments, estimated fair value is determined from information provided on the financial statements of the underlying entities including NAV data. These investments include private equity and debt funds that typically invest primarily in various strategies including domestic and international leveraged buyout funds; power, energy, timber and infrastructure development funds; venture capital funds; and below investment grade debt and mezzanine debt funds. Distributions will be generated from investment gains, from operating income from the underlying investments of the funds and from liquidation of the underlying assets of the funds. It is estimated that the underlying assets of the funds will be liquidated over the next two to 10 years. Unfunded commitments for these investments at both June 30, 2016 and 2015 were not significant.
(3)
During the three months and six months ended June 30, 2016, the Company recognized an impairment of computer software in connection with the U.S. Retail Advisor Force Divestiture. See Note 3.
Fair Value of Financial Instruments Carried at Other Than Fair Value
The following tables provide fair value information for financial instruments that are carried on the balance sheet at amounts other than fair value. These tables exclude the following financial instruments: cash and cash equivalents, accrued investment income, payables for collateral under securities loaned and other transactions, short-term debt and those short-term investments that are not securities, such as time deposits, and therefore are not included in the three level hierarchy table disclosed in the “— Recurring Fair Value Measurements” section. The estimated fair value of the excluded financial instruments, which are primarily classified in Level 2, approximates carrying value as they are short-term in nature such that the Company believes there is minimal risk of material changes in interest rates or credit quality. All remaining balance sheet amounts excluded from the tables below are not considered financial instruments subject to this disclosure.
The carrying values and estimated fair values for such financial instruments, and their corresponding placement in the fair value hierarchy, are summarized as follows at:
 
June 30, 2016
 
 
 
Fair Value Hierarchy
 
 
 
Carrying
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Estimated
Fair Value
 
(In millions)
Assets
 
 
 
 
 
 
 
 
 
Mortgage loans
$
68,791

 
$

 
$

 
$
71,860

 
$
71,860

Policy loans
$
11,240

 
$

 
$
1,207

 
$
12,646

 
$
13,853

Real estate joint ventures
$
29

 
$

 
$

 
$
105

 
$
105

Other limited partnership interests
$
442

 
$

 
$

 
$
499

 
$
499

Other invested assets
$
499

 
$
158

 
$
1

 
$
340

 
$
499

Premiums, reinsurance and other receivables
$
4,046

 
$

 
$
901

 
$
3,262

 
$
4,163

Other assets
$
248

 
$

 
$
208

 
$
77

 
$
285

Liabilities
 
 
 
 
 
 
 
 
 
Policyholder account balances
$
125,026

 
$

 
$

 
$
132,126

 
$
132,126

Long-term debt
$
16,531

 
$

 
$
18,530

 
$

 
$
18,530

Collateral financing arrangements
$
4,113

 
$

 
$

 
$
3,771

 
$
3,771

Junior subordinated debt securities
$
3,168

 
$

 
$
3,972

 
$

 
$
3,972

Other liabilities
$
6,552

 
$

 
$
6,067

 
$
487

 
$
6,554

Separate account liabilities
$
120,611

 
$

 
$
120,611

 
$

 
$
120,611

 
December 31, 2015
 
 
 
Fair Value Hierarchy
 
 
 
Carrying
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Estimated
Fair Value
 
(In millions)
Assets
 
 
 
 
 
 
 
 
 
Mortgage loans
$
66,616

 
$

 
$

 
$
68,539

 
$
68,539

Policy loans
$
11,258

 
$

 
$
1,279

 
$
12,072

 
$
13,351

Real estate joint ventures
$
35

 
$

 
$

 
$
104

 
$
104

Other limited partnership interests
$
524

 
$

 
$

 
$
615

 
$
615

Other invested assets
$
537

 
$
155

 
$
2

 
$
380

 
$
537

Premiums, reinsurance and other receivables
$
2,822

 
$

 
$
484

 
$
2,421

 
$
2,905

Other assets
$
235

 
$

 
$
207

 
$
60

 
$
267

Liabilities
 
 
 
 
 
 
 
 
 
Policyholder account balances
$
125,040

 
$

 
$

 
$
130,125

 
$
130,125

Long-term debt
$
17,954

 
$

 
$
19,360

 
$

 
$
19,360

Collateral financing arrangements
$
4,139

 
$

 
$

 
$
3,899

 
$
3,899

Junior subordinated debt securities
$
3,194

 
$

 
$
4,029

 
$

 
$
4,029

Other liabilities
$
2,249

 
$

 
$
865

 
$
1,385

 
$
2,250

Separate account liabilities
$
112,119

 
$

 
$
112,119

 
$

 
$
112,119

The methods, assumptions and significant valuation techniques and inputs used to estimate the fair value of financial instruments are summarized as follows:
Mortgage Loans
The estimated fair value of mortgage loans is primarily determined by estimating expected future cash flows and discounting them using current interest rates for similar mortgage loans with similar credit risk, or is determined from pricing for similar loans.
Policy Loans
Policy loans with fixed interest rates are classified within Level 3. The estimated fair values for these loans are determined using a discounted cash flow model applied to groups of similar policy loans determined by the nature of the underlying insurance liabilities. Cash flow estimates are developed by applying a weighted-average interest rate to the outstanding principal balance of the respective group of policy loans and an estimated average maturity determined through experience studies of the past performance of policyholder repayment behavior for similar loans. These cash flows are discounted using current risk-free interest rates with no adjustment for borrower credit risk, as these loans are fully collateralized by the cash surrender value of the underlying insurance policy. Policy loans with variable interest rates are classified within Level 2 and the estimated fair value approximates carrying value due to the absence of borrower credit risk and the short time period between interest rate resets, which presents minimal risk of a material change in estimated fair value due to changes in market interest rates.
Real Estate Joint Ventures and Other Limited Partnership Interests
The estimated fair values of these cost method investments are generally based on the Company’s share of the NAV as provided on the financial statements of the investees. In certain circumstances, management may adjust the NAV by a premium or discount when it has sufficient evidence to support applying such adjustments.
Other Invested Assets
These other invested assets are principally comprised of various interest-bearing assets held in foreign subsidiaries and certain amounts due under contractual indemnifications. For the various interest-bearing assets held in foreign subsidiaries, the Company evaluates the specific facts and circumstances of each instrument to determine the appropriate estimated fair values. These estimated fair values were not materially different from the recognized carrying values.
Premiums, Reinsurance and Other Receivables
Premiums, reinsurance and other receivables are principally comprised of certain amounts recoverable under reinsurance agreements, amounts on deposit with financial institutions to facilitate daily settlements related to certain derivatives and amounts receivable for securities sold but not yet settled.
Amounts recoverable under ceded reinsurance agreements, which the Company has determined do not transfer significant risk such that they are accounted for using the deposit method of accounting, have been classified as Level 3. The valuation is based on discounted cash flow methodologies using significant unobservable inputs. The estimated fair value is determined using interest rates determined to reflect the appropriate credit standing of the assuming counterparty.
The amounts on deposit for derivative settlements, classified within Level 2, essentially represent the equivalent of demand deposit balances and amounts due for securities sold are generally received over short periods such that the estimated fair value approximates carrying value.
Other Assets
These other assets are principally comprised of a receivable for cash paid to an unaffiliated financial institution under the MetLife Reinsurance Company of Charleston (“MRC”) collateral financing arrangement described in Note 13 of the Notes to the Consolidated Financial Statements included in the 2015 Annual Report. The estimated fair value of the receivable for the cash paid to the unaffiliated financial institution under the MRC collateral financing arrangement is determined by discounting the expected future cash flows using a discount rate that reflects the credit rating of the unaffiliated financial institution.
Policyholder Account Balances
These policyholder account balances include investment contracts which primarily include certain funding agreements, fixed deferred annuities, modified guaranteed annuities, fixed term payout annuities and total control accounts (“TCA”). The valuation of these investment contracts is based on discounted cash flow methodologies using significant unobservable inputs. The estimated fair value is determined using current market risk-free interest rates adding a spread to reflect the nonperformance risk in the liability.
Long-term Debt, Collateral Financing Arrangements and Junior Subordinated Debt Securities
The estimated fair values of long-term debt, collateral financing arrangements and junior subordinated debt securities are principally determined using market standard valuation methodologies.
Valuations of instruments classified as Level 2 are based primarily on quoted prices in markets that are not active or using matrix pricing that use standard market observable inputs such as quoted prices in markets that are not active and observable yields and spreads in the market. Instruments valued using discounted cash flow methodologies use standard market observable inputs including market yield curve, duration, call provisions, observable prices and spreads for similar publicly traded or privately traded issues.
Valuations of instruments classified as Level 3 are based primarily on discounted cash flow methodologies that utilize unobservable discount rates that can vary significantly based upon the specific terms of each individual arrangement. The determination of estimated fair values of collateral financing arrangements incorporates valuations obtained from the counterparties to the arrangements, as part of the collateral management process.
Other Liabilities
Other liabilities consist primarily of interest payable, amounts due for securities purchased but not yet settled, and funds withheld amounts payable, which are contractually withheld by the Company in accordance with the terms of the reinsurance agreements. The Company evaluates the specific terms, facts and circumstances of each instrument to determine the appropriate estimated fair values, which are not materially different from the carrying values, with the exception of certain deposit type reinsurance payables. For such payables, the estimated fair value is determined as the present value of expected future cash flows, which are discounted using an interest rate determined to reflect the appropriate credit standing of the assuming counterparty.
Separate Account Liabilities
Separate account liabilities represent those balances due to policyholders under contracts that are classified as investment contracts.
Separate account liabilities classified as investment contracts primarily represent variable annuities with no significant mortality risk to the Company such that the death benefit is equal to the account balance, funding agreements related to group life contracts and certain contracts that provide for benefit funding.
Since separate account liabilities are fully funded by cash flows from the separate account assets which are recognized at estimated fair value as described in the section “— Recurring Fair Value Measurements,” the value of those assets approximates the estimated fair value of the related separate account liabilities. The valuation techniques and inputs for separate account liabilities are similar to those described for separate account assets.