XML 55 R37.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments (Tables)
12 Months Ended
Dec. 31, 2015
Investments  
Fixed Maturities and Equity Securities Available-for-Sale (Table)

                                                                                                                                                                                    

 

 

Amortized
cost

 

Gross
unrealized
gains

 

Gross
unrealized
losses

 

Fair value

 

Other-than-
temporary
impairments in
AOCI (1)

 

 

 

(in millions)

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

1,488.4 

 

$

23.4 

 

$

8.3 

 

$

1,503.5 

 

$

 

Non-U.S. governments

 

 

669.8 

 

 

128.5 

 

 

5.0 

 

 

793.3 

 

 

 

States and political subdivisions

 

 

4,501.8 

 

 

234.7 

 

 

19.4 

 

 

4,717.1 

 

 

 

Corporate

 

 

30,245.5 

 

 

1,532.9 

 

 

638.2 

 

 

31,140.2 

 

 

5.9 

 

Residential mortgage-backed pass-through securities            

 

 

2,549.4 

 

 

90.0 

 

 

11.9 

 

 

2,627.5 

 

 

 

Commercial mortgage-backed securities

 

 

3,932.5 

 

 

65.3 

 

 

78.0 

 

 

3,919.8 

 

 

80.7 

 

Collateralized debt obligations

 

 

692.7 

 

 

1.4 

 

 

26.6 

 

 

667.5 

 

 

1.3 

 

Other debt obligations

 

 

4,594.2 

 

 

39.2 

 

 

35.8 

 

 

4,597.6 

 

 

58.2 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

48,674.3 

 

$

2,115.4 

 

$

823.2 

 

$

49,966.5 

 

$

146.1 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

111.2 

 

$

7.5 

 

$

14.2 

 

$

104.5 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

1,085.6 

 

$

39.1 

 

$

2.9 

 

$

1,121.8 

 

$

 

Non-U.S. governments

 

 

704.4 

 

 

188.3 

 

 

1.6 

 

 

891.1 

 

 

 

States and political subdivisions

 

 

3,916.8 

 

 

291.3 

 

 

4.1 

 

 

4,204.0 

 

 

 

Corporate

 

 

29,308.3 

 

 

2,442.6 

 

 

215.9 

 

 

31,535.0 

 

 

18.4 

 

Residential mortgage-backed pass-through securities            

 

 

2,702.9 

 

 

126.3 

 

 

6.3 

 

 

2,822.9 

 

 

 

Commercial mortgage-backed securities

 

 

3,896.9 

 

 

141.5 

 

 

62.9 

 

 

3,975.5 

 

 

88.9 

 

Collateralized debt obligations

 

 

521.2 

 

 

3.5 

 

 

20.6 

 

 

504.1 

 

 

1.3 

 

Other debt obligations

 

 

4,583.4 

 

 

57.5 

 

 

24.5 

 

 

4,616.4 

 

 

66.9 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

46,719.5 

 

$

3,290.1 

 

$

338.8 

 

$

49,670.8 

 

$

175.5 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

125.1 

 

$

7.7 

 

$

9.8 

 

$

123.0 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

Excludes $131.5 million and $167.5 million as of December 31, 2015 and December 31, 2014, respectively, of net unrealized gains on impaired fixed maturities, available-for-sale related to changes in fair value subsequent to the impairment date, which are included in gross unrealized gains and gross unrealized losses.

 

Fixed Maturities Available-for-Sale by Contractual Maturity (Table)

                                                                                                                                                                                    

 

 

Amortized
cost

 

Fair
value

 

 

 

(in millions)

 

Due in one year or less

 

$

2,674.0 

 

$

2,695.0 

 

Due after one year through five years

 

 

13,074.3 

 

 

13,379.1 

 

Due after five years through ten years

 

 

8,333.4 

 

 

8,460.7 

 

Due after ten years

 

 

12,823.8 

 

 

13,619.3 

 

​  

​  

​  

​  

Subtotal

 

 

36,905.5 

 

 

38,154.1 

 

Mortgage-backed and other asset-backed securities

 

 

11,768.8 

 

 

11,812.4 

 

​  

​  

​  

​  

Total

 

$

48,674.3 

 

$

49,966.5 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Net Investment Income (Table)

                                                                                                                                                                                    

 

 

For the year ended December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

(in millions)

 

Fixed maturities, available-for-sale

 

$

2,131.8

 

$

2,283.8

 

$

2,321.3

 

Fixed maturities, trading

 

 

21.4

 

 

27.9

 

 

22.5

 

Equity securities, available-for-sale

 

 

15.0

 

 

7.0

 

 

7.6

 

Equity securities, trading

 

 

35.2

 

 

61.4

 

 

19.8

 

Mortgage loans

 

 

575.1

 

 

630.9

 

 

611.5

 

Real estate

 

 

97.1

 

 

103.8

 

 

61.2

 

Policy loans

 

 

46.3

 

 

49.4

 

 

49.9

 

Cash and cash equivalents

 

 

8.5

 

 

6.5

 

 

14.0

 

Derivatives

 

 

(66.6

)

 

(88.0

)

 

(115.2

)

Other

 

 

265.3

 

 

252.1

 

 

222.0

 

​  

​  

​  

​  

​  

​  

Total

 

 

3,129.1

 

 

3,334.8

 

 

3,214.6

 

Investment expenses

 

 

(77.0

)

 

(76.9

)

 

(76.2

)

​  

​  

​  

​  

​  

​  

Net investment income

 

$

3,052.1

 

$

3,257.9

 

$

3,138.4

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Net Realized Capital Gains and Losses (Table)

                                                                                                                                                                                    

 

 

For the year ended December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

(in millions)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

Gross gains

 

$

20.9

 

$

61.3

 

$

30.5

 

Gross losses

 

 

(6.7

)

 

(24.1

)

 

(15.9

)

Net impairment losses

 

 

(30.5

)

 

(88.0

)

 

(115.7

)

Hedging, net

 

 

(58.3

)

 

(21.5

)

 

(115.5

)

Fixed maturities, trading

 

 

(12.3

)

 

31.2

 

 

(7.1

)

Equity securities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

Gross gains

 

 

1.2

 

 

0.2

 

 

0.8

 

Gross losses

 

 

(1.8

)

 

(0.2

)

 

 

Net impairment recoveries (losses)

 

 

0.3

 

 

10.0

 

 

(0.3

)

Equity securities, trading

 

 

(3.4

)

 

21.7

 

 

26.9

 

Mortgage loans

 

 

(0.1

)

 

(9.4

)

 

(15.8

)

Derivatives

 

 

38.1

 

 

13.1

 

 

(23.0

)

Other

 

 

1.5

 

 

20.4

 

 

9.9

 

​  

​  

​  

​  

​  

​  

Net realized capital gains (losses)

 

$

(51.1

)

$

14.7

 

$

(225.2

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Other-Than-Temporary Impairment Losses, Net of Recoveries (Table)

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

(in millions)

 

Fixed maturities, available-for-sale

 

$

(1.1

)

$

13.8

 

$

(91.2

)

Equity securities, available-for-sale

 

 

0.3

 

 

10.0

 

 

(0.3

)

​  

​  

​  

​  

​  

​  

Total other-than-temporary impairment losses, net of recoveries from the sale of previously impaired securities

 

 

(0.8

)

 

23.8

 

 

(91.5

)

Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified from OCI (1)

 

 

(29.4

)

 

(101.8

)

 

(24.5

)

​  

​  

​  

​  

​  

​  

Net impairment losses on available-for-sale securities

 

$

(30.2

)

$

(78.0

)

$

(116.0

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

Represents the net impact of (a) gains resulting from reclassification of noncredit impairment losses for fixed maturities with bifurcated OTTI from net realized capital gains (losses) to OCI and (b) losses resulting from reclassification of previously recognized noncredit impairment losses from OCI to net realized capital gains (losses) for fixed maturities with bifurcated OTTI that had additional credit losses or fixed maturities that previously had bifurcated OTTI that have now been sold or are intended to be sold.

 

Other-Than-Temporary Impairment, Credit Losses Recognized in Earnings (Table)

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

(in millions)

 

Beginning balance

 

$

(144.4

)

$

(235.4

)

$

(335.2

)

Credit losses for which an other-than-temporary impairment was not previously recognized

 

 

(6.1

)

 

(11.3

)

 

(15.1

)

Credit losses for which an other-than-temporary impairment was previously recognized

 

 

(13.8

)

 

(67.4

)

 

(75.9

)

Reduction for credit losses previously recognized on fixed maturities now sold, paid down or intended to be sold

 

 

24.7

 

 

163.1

 

 

177.6

 

Net reduction for positive changes in cash flows expected to be collected and amortization (1)

 

 

7.5

 

 

6.6

 

 

12.6

 

Foreign currency translation adjustment

 

 

0.6

 

 

 

 

0.6

 

​  

​  

​  

​  

​  

​  

Ending balance

 

$

(131.5

)

$

(144.4

)

$

(235.4

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

Amounts are recognized in net investment income.

 

Gross Unrealized Losses for Fixed Maturities and Equity Securities (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Less than twelve
months

 

Greater than or
equal to twelve
months

 

Total

 

 

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

 

 

(in millions)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

590.4 

 

$

7.6 

 

$

40.5 

 

$

0.7 

 

$

630.9 

 

$

8.3 

 

Non-U.S. governments

 

 

86.3 

 

 

3.1 

 

 

16.1 

 

 

1.9 

 

 

102.4 

 

 

5.0 

 

States and political subdivisions

 

 

692.0 

 

 

19.0 

 

 

6.5 

 

 

0.4 

 

 

698.5 

 

 

19.4 

 

Corporate

 

 

7,975.7 

 

 

309.3 

 

 

1,375.0 

 

 

328.9 

 

 

9,350.7 

 

 

638.2 

 

Residential mortgage-backed pass-through securities

 

 

656.7 

 

 

6.7 

 

 

147.9 

 

 

5.2 

 

 

804.6 

 

 

11.9 

 

Commercial mortgage-backed securities

 

 

1,480.8 

 

 

27.3 

 

 

299.5 

 

 

50.7 

 

 

1,780.3 

 

 

78.0 

 

Collateralized debt obligations

 

 

426.9 

 

 

3.8 

 

 

164.0 

 

 

22.8 

 

 

590.9 

 

 

26.6 

 

Other debt obligations

 

 

2,512.7 

 

 

19.1 

 

 

403.5 

 

 

16.7 

 

 

2,916.2 

 

 

35.8 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

14,421.5 

 

$

395.9 

 

$

2,453.0 

 

$

427.3 

 

$

16,874.5 

 

$

823.2 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

0.8 

 

$

1.0 

 

$

32.7 

 

$

13.2 

 

$

33.5 

 

$

14.2 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

Less than twelve
months

 

Greater than or
equal to twelve
months

 

Total

 

 

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

 

 

(in millions)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

211.5 

 

$

0.7 

 

$

95.0 

 

$

2.2 

 

$

306.5 

 

$

2.9 

 

Non-U.S. governments

 

 

20.3 

 

 

1.4 

 

 

7.5 

 

 

0.2 

 

 

27.8 

 

 

1.6 

 

States and political subdivisions

 

 

208.1 

 

 

0.7 

 

 

210.5 

 

 

3.4 

 

 

418.6 

 

 

4.1 

 

Corporate

 

 

3,072.1 

 

 

76.8 

 

 

1,238.3 

 

 

139.1 

 

 

4,310.4 

 

 

215.9 

 

Residential mortgage-backed pass-through securities

 

 

18.0 

 

 

 

 

395.3 

 

 

6.3 

 

 

413.3 

 

 

6.3 

 

Commercial mortgage-backed securities

 

 

375.3 

 

 

3.0 

 

 

395.0 

 

 

59.9 

 

 

770.3 

 

 

62.9 

 

Collateralized debt obligations

 

 

114.8 

 

 

1.0 

 

 

112.0 

 

 

19.6 

 

 

226.8 

 

 

20.6 

 

Other debt obligations

 

 

971.2 

 

 

3.5 

 

 

432.7 

 

 

21.0 

 

 

1,403.9 

 

 

24.5 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

4,991.3 

 

$

87.1 

 

$

2,886.3 

 

$

251.7 

 

$

7,877.6 

 

$

338.8 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

10.0 

 

$

 

$

36.0 

 

$

9.8 

 

$

46.0 

 

$

9.8 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Net Unrealized Gains and Losses on Available-for-Sale Securities and Derivative Instruments (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

(in millions)

 

Net unrealized gains on fixed maturities, available-for-sale (1)

 

$

1,376.0

 

$

3,079.1

 

Noncredit component of impairment losses on fixed maturities, available-for-sale

 

 

(146.1

)

 

(175.5

)

Net unrealized losses on equity securities, available-for-sale

 

 

(6.7

)

 

(2.1

)

Adjustments for assumed changes in amortization patterns

 

 

(127.0

)

 

(346.8

)

Adjustments for assumed changes in policyholder liabilities

 

 

(309.7

)

 

(1,078.6

)

Net unrealized gains on derivative instruments

 

 

181.6

 

 

160.1

 

Net unrealized gains on equity method subsidiaries and noncontrolling interest adjustments

 

 

98.0

 

 

88.9

 

Provision for deferred income taxes

 

 

(350.2

)

 

(576.8

)

​  

​  

​  

​  

Net unrealized gains on available-for-sale securities and derivative instruments

 

$

715.9

 

$

1,148.3

 

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

Excludes net unrealized gains (losses) on fixed maturities, available-for-sale included in fair value hedging relationships.

 

Mortgage Loans (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

(in millions)

 

Commercial mortgage loans

 

$

11,265.3

 

$

10,723.8

 

Residential mortgage loans

 

 

1,125.7

 

 

1,144.3

 

​  

​  

​  

​  

Total amortized cost

 

 

12,391.0

 

 

11,868.1

 

Valuation allowance

 

 

(51.6

)

 

(56.5

)

​  

​  

​  

​  

Total carrying value

 

$

12,339.4

 

$

11,811.6

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Commercial Mortgage Loans by Geographic Distribution and Property Type Distribution (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Amortized
cost

 

Percent
of total

 

Amortized
cost

 

Percent
of total

 

 

 

($ in millions)

 

Geographic distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

New England

 

$

509.4 

 

 

4.5 

%

$

528.0 

 

 

4.9 

%

Middle Atlantic

 

 

3,075.6 

 

 

27.3 

 

 

2,951.0 

 

 

27.5 

 

East North Central

 

 

451.8 

 

 

4.0 

 

 

442.1 

 

 

4.1 

 

West North Central

 

 

264.3 

 

 

2.3 

 

 

233.3 

 

 

2.2 

 

South Atlantic

 

 

2,072.7 

 

 

18.4 

 

 

1,970.9 

 

 

18.4 

 

East South Central

 

 

215.1 

 

 

1.9 

 

 

197.4 

 

 

1.8 

 

West South Central

 

 

1,120.6 

 

 

9.9 

 

 

1,023.9 

 

 

9.5 

 

Mountain

 

 

898.8 

 

 

8.0 

 

 

772.0 

 

 

7.2 

 

Pacific

 

 

2,614.1 

 

 

23.2 

 

 

2,565.5 

 

 

24.0 

 

International

 

 

42.9 

 

 

0.5 

 

 

39.7 

 

 

0.4 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

11,265.3 

 

 

100.0 

%

$

10,723.8 

 

 

100.0 

%

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Property type distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

4,010.0 

 

 

35.6 

%

$

3,646.1 

 

 

34.0 

%

Retail

 

 

2,521.6 

 

 

22.4 

 

 

2,512.1 

 

 

23.4 

 

Industrial

 

 

1,840.9 

 

 

16.3 

 

 

1,918.7 

 

 

17.9 

 

Apartments

 

 

2,474.2 

 

 

22.0 

 

 

2,200.5 

 

 

20.5 

 

Hotel

 

 

320.5 

 

 

2.7 

 

 

331.5 

 

 

3.1 

 

Mixed use/other

 

 

98.1 

 

 

1.0 

 

 

114.9 

 

 

1.1 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

11,265.3 

 

 

100.0 

%

$

10,723.8 

 

 

100.0 

%

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Commercial Mortgage Loan Portfolio by Credit Risk (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Brick and mortar

 

CTL

 

Total

 

 

 

(in millions)

 

A– and above

 

$

9,844.2 

 

$

224.0 

 

$

10,068.2 

 

BBB+ thru BBB–

 

 

892.4 

 

 

119.5 

 

 

1,011.9 

 

BB+ thru BB–

 

 

159.6 

 

 

0.1 

 

 

159.7 

 

B+ and below

 

 

24.8 

 

 

0.7 

 

 

25.5 

 

​  

​  

​  

​  

​  

​  

Total

 

$

10,921.0 

 

$

344.3 

 

$

11,265.3 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

Brick and mortar

 

CTL

 

Total

 

 

 

(in millions)

 

A– and above

 

$

9,115.8 

 

$

168.8 

 

$

9,284.6 

 

BBB+ thru BBB–

 

 

1,041.0 

 

 

178.5 

 

 

1,219.5 

 

BB+ thru BB–

 

 

148.3 

 

 

 

 

148.3 

 

B+ and below

 

 

69.8 

 

 

1.6 

 

 

71.4 

 

​  

​  

​  

​  

​  

​  

Total

 

$

10,374.9 

 

$

348.9 

 

$

10,723.8 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Performing and Non-Performing Residential Mortgage Loans (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Home equity

 

First liens

 

Total

 

 

 

(in millions)

 

Performing

 

$

208.0 

 

$

895.6 

 

$

1,103.6 

 

Nonperforming

 

 

10.8 

 

 

11.3 

 

 

22.1 

 

​  

​  

​  

​  

​  

​  

Total

 

$

218.8 

 

$

906.9 

 

$

1,125.7 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

Home equity

 

First liens

 

Total

 

 

 

(in millions)

 

Performing

 

$

268.4 

 

$

847.6 

 

$

1,116.0 

 

Nonperforming

 

 

15.0 

 

 

13.3 

 

 

28.3 

 

​  

​  

​  

​  

​  

​  

Total

 

$

283.4 

 

$

860.9 

 

$

1,144.3 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Non-Accrual Mortgage Loans (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

December 31, 2014

 

 

 

(in millions)

 

Commercial:

 

 

 

 

 

 

 

Brick and mortar

 

$

 

$

9.6 

 

Residential:

 

 

 

 

 

 

 

Home equity

 

 

10.8 

 

 

15.0 

 

First liens

 

 

7.9 

 

 

8.8 

 

​  

​  

​  

​  

Total

 

$

18.7 

 

$

33.4 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Mortgage Loans Aging (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

30 - 59 days
past due

 

60 - 89 days
past due

 

90 days or
more past
due

 

Total
past due

 

Current

 

Total
loans

 

Recorded
investment
90 days or
more and
accruing

 

 

 

(in millions)

 

Commercial-brick and mortar

 

$

 

$

 

$

 

$

 

$

10,921.0 

 

$

10,921.0 

 

$

 

Commercial-CTL

 

 

 

 

 

 

 

 

 

 

344.3 

 

 

344.3 

 

 

 

Residential-home equity

 

 

2.0 

 

 

1.0 

 

 

0.6 

 

 

3.6 

 

 

215.2 

 

 

218.8 

 

 

 

Residential-first liens

 

 

20.5 

 

 

5.5 

 

 

10.0 

 

 

36.0 

 

 

870.9 

 

 

906.9 

 

 

3.4 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

22.5 

 

$

6.5 

 

$

10.6 

 

$

39.6 

 

$

12,351.4 

 

$

12,391.0 

 

$

3.4 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

30 - 59 days
past due

 

60 - 89 days
past due

 

90 days or
more past
due

 

Total
past due

 

Current

 

Total
loans

 

Recorded
investment
90 days or
more and
accruing

 

 

 

(in millions)

 

Commercial-brick and mortar

 

$

 

$

4.5 

 

$

0.7 

 

$

5.2 

 

$

10,369.7 

 

$

10,374.9 

 

$

 

Commercial-CTL

 

 

 

 

 

 

 

 

 

 

348.9 

 

 

348.9 

 

 

 

Residential-home equity

 

 

2.3 

 

 

1.2 

 

 

3.4 

 

 

6.9 

 

 

276.5 

 

 

283.4 

 

 

 

Residential-first liens

 

 

24.2 

 

 

7.0 

 

 

12.1 

 

 

43.3 

 

 

817.6 

 

 

860.9 

 

 

4.5 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

26.5 

 

$

12.7 

 

$

16.2 

 

$

55.4 

 

$

11,812.7 

 

$

11,868.1 

 

$

4.5 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Mortgage Loan Valuation Allowance (Table)

                                                                                                                                                                                    

 

 

Commercial

 

Residential

 

Total

 

 

 

(in millions)

 

For the year ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

26.9

 

$

29.6

 

$

56.5

 

Provision

 

 

3.9

 

 

 

 

3.9

 

Charge-offs

 

 

(3.4

)

 

(9.0

)

 

(12.4

)

Recoveries

 

 

0.1

 

 

3.6

 

 

3.7

 

Effect of exchange rates

 

 

 

 

(0.1

)

 

(0.1

)

​  

​  

​  

​  

​  

​  

Ending balance

 

$

27.5

 

$

24.1

 

$

51.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Allowance ending balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

7.5

 

$

7.5

 

Collectively evaluated for impairment

 

 

27.5

 

 

16.6

 

 

44.1

 

​  

​  

​  

​  

​  

​  

Allowance ending balance

 

$

27.5

 

$

24.1

 

$

51.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loan balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

23.2

 

$

23.2

 

Collectively evaluated for impairment

 

 

11,265.3

 

 

1,102.5

 

 

12,367.8

 

​  

​  

​  

​  

​  

​  

Loan ending balance

 

$

11,265.3

 

$

1,125.7

 

$

12,391.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

For the year ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

28.7

 

$

41.1

 

$

69.8

 

Provision

 

 

(0.9

)

 

7.7

 

 

6.8

 

Charge-offs

 

 

(0.9

)

 

(22.7

)

 

(23.6

)

Recoveries

 

 

 

 

3.6

 

 

3.6

 

Effect of exchange rates

 

 

 

 

(0.1

)

 

(0.1

)

​  

​  

​  

​  

​  

​  

Ending balance

 

$

26.9

 

$

29.6

 

$

56.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Allowance ending balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2.4

 

$

9.0

 

$

11.4

 

Collectively evaluated for impairment

 

 

24.5

 

 

20.6

 

 

45.1

 

​  

​  

​  

​  

​  

​  

Allowance ending balance

 

$

26.9

 

$

29.6

 

$

56.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loan balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4.4

 

$

27.1

 

$

31.5

 

Collectively evaluated for impairment

 

 

10,719.4

 

 

1,117.2

 

 

11,836.6

 

​  

​  

​  

​  

​  

​  

Loan ending balance

 

$

10,723.8

 

$

1,144.3

 

$

11,868.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

For the year ended December 31, 2013

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

51.8

 

$

45.6

 

$

97.4

 

Provision

 

 

4.1

 

 

10.8

 

 

14.9

 

Charge-offs

 

 

(28.0

)

 

(18.3

)

 

(46.3

)

Recoveries

 

 

0.8

 

 

3.1

 

 

3.9

 

Effect of exchange rates

 

 

 

 

(0.1

)

 

(0.1

)

​  

​  

​  

​  

​  

​  

Ending balance

 

$

28.7

 

$

41.1

 

$

69.8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Allowance ending balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2.4

 

$

10.2

 

$

12.6

 

Collectively evaluated for impairment

 

 

26.3

 

 

30.9

 

 

57.2

 

​  

​  

​  

​  

​  

​  

Allowance ending balance

 

$

28.7

 

$

41.1

 

$

69.8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loan balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4.4

 

$

33.0

 

$

37.4

 

Collectively evaluated for impairment

 

 

10,323.3

 

 

1,242.7

 

 

11,566.0

 

​  

​  

​  

​  

​  

​  

Loan ending balance

 

$

10,327.7

 

$

1,275.7

 

$

11,603.4

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Impaired Mortgage Loans (Table)

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Recorded
investment

 

Unpaid
principal
balance

 

Related
allowance

 

 

 

(in millions)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential-first liens

 

$

3.6 

 

$

3.6 

 

$

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential-home equity

 

 

13.7 

 

 

14.8 

 

 

7.0 

 

Residential-first liens

 

 

5.9 

 

 

5.8 

 

 

0.5 

 

Total:

 

 

 

 

 

 

 

 

 

 

Residential

 

$

23.2 

 

$

24.2 

 

$

7.5 

 

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

Recorded
investment

 

Unpaid
principal
balance

 

Related
allowance

 

 

 

(in millions)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Commercial-brick and mortar

 

$

5.2 

 

$

6.7 

 

$

 

Residential-first liens

 

 

3.4 

 

 

3.4 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Commercial-brick and mortar

 

 

4.4 

 

 

4.4 

 

 

2.4 

 

Residential-home equity

 

 

16.5 

 

 

17.1 

 

 

8.2 

 

Residential-first liens

 

 

7.2 

 

 

7.2 

 

 

0.8 

 

Total:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

9.6 

 

$

11.1 

 

$

2.4 

 

Residential

 

$

27.1 

 

$

27.7 

 

$

9.0 

 

 

                                                                                                                                                                                    

 

 

Average
recorded
investment

 

Interest income
recognized

 

 

 

(in millions)

 

For the year ended December 31, 2015

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

$

2.6 

 

$

 

Residential-first liens

 

 

3.5 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

 

2.2 

 

 

0.2 

 

Residential-home equity

 

 

15.1 

 

 

0.4 

 

Residential-first liens

 

 

6.6 

 

 

0.2 

 

Total:

 

 

 

 

 

 

 

Commercial

 

$

4.8 

 

$

0.2 

 

Residential

 

$

25.2 

 

$

0.6 

 

For the year ended December 31, 2014

 

 


 

 

 


 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

$

13.4 

 

$

 

Residential-first liens

 

 

4.0 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

 

4.4 

 

 

0.2 

 

Residential-home equity

 

 

18.0 

 

 

0.6 

 

Residential-first liens

 

 

8.1 

 

 

0.2 

 

Total:

 

 

 

 

 

 

 

Commercial

 

$

17.8 

 

$

0.2 

 

Residential

 

$

30.1 

 

$

0.8 

 

For the year ended December 31, 2013

 

 


 

 

 


 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

$

22.2 

 

$

0.2 

 

Residential-first liens

 

 

7.2 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

 

4.4 

 

 

0.3 

 

Residential-home equity

 

 

20.2 

 

 

1.1 

 

Residential-first liens

 

 

8.9 

 

 

0.2 

 

Total:

 

 

 

 

 

 

 

Commercial

 

$

26.6 

 

$

0.5 

 

Residential

 

$

36.3 

 

$

1.3 

 

 

Mortgage Loans Modified as a Troubled Debt Restructuring (Table)

                                                                                                                                                                                    

 

 

For the year ended December 31, 2015

 

 

 

TDRs

 

TDRs in payment default

 

 

 

Number of
contracts

 

Recorded
investment

 

Number of
contracts

 

Recorded
investment

 

 

 

 

 

(in millions)

 

 

 

(in millions)

 

Residential-home equity

 

 

14 

 

$

0.6 

 

 

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

14 

 

$

0.6 

 

 

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the year ended December 31, 2014

 

 

 

TDRs

 

TDRs in payment default

 

 

 

Number of
contracts

 

Recorded
investment

 

Number of
contracts

 

Recorded
investment

 

 

 

 

 

(in millions)

 

 

 

(in millions)

 

Commercial-brick and mortar

 

 

 

$

5.1 

 

 

 

$

0.7 

 

Residential-home equity

 

 

75 

 

 

3.0 

 

 

 

 

 

Residential-first liens

 

 

 

 

0.1 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

78 

 

$

8.2 

 

 

 

$

0.7 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the year ended December 31, 2013

 

 

 

TDRs

 

TDRs in payment default

 

 

 

Number of
contracts

 

Recorded
investment

 

Number of
contracts

 

Recorded
investment

 

 

 

 

 

(in millions)

 

 

 

(in millions)

 

Commercial-brick and mortar

 

 

 

$

0.9 

 

 

 

$

 

Residential-home equity

 

 

69 

 

 

3.8 

 

 

19 

 

 

 

Residential-first liens

 

 

 

 

0.6 

 

 

 

 

0.3 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

74 

 

$

5.3 

 

 

20 

 

$

0.3 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Minority Interests in Unconsolidated Entities-Balance Sheet (Table)

                                                                                                                                                                                    

 

 

December 31,

 

 

 

2015

 

2014

 

 

 

(in millions)

 

Total assets

 

$

101,099.0 

 

$

60,190.2 

 

Total liabilities

 

 

52,839.3 

 

 

47,468.3 

 

​  

​  

​  

​  

Total equity

 

$

48,259.7 

 

$

12,721.9 

 

​  

​  

​  

​  

​  

​  

​  

​  

Net investment in unconsolidated entities (1)

 

$

1,098.3 

 

$

1,159.4 

 

 

Minority Interests in Unconsolidated Entities-Income Statement (Table)

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

(in millions)

 

Total revenues

 

$

13,171.0 

 

$

6,297.0 

 

$

3,002.9 

 

Net income

 

 

4,866.0 

 

 

1,152.7 

 

 

738.6 

 

Our share of net income of unconsolidated entities (1)

 

 

165.3 

 

 

148.4 

 

 

133.4 

 


 

 

 

(1)          

Primarily relates to Brasilprev Seguros e Previdencia, a co-managed joint venture in Brazil.

 

Financial Assets Subject to Netting Agreements (Table)

                                                                                                                                                                                    

 

 

 

 

Gross amounts not offset in
the consolidated statements
of financial position

 

 

 

 

 

Gross amount
of recognized
assets (1)

 

Financial
instruments (2)

 

Collateral
received

 

Net amount

 

 

 

(in millions)

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

665.4

 

$

(409.7

)

$

(233.6

)

$

22.1

 

Reverse repurchase agreements

 

 

79.7

 

 

 

 

(79.7

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

745.1

 

$

(409.7

)

$

(313.3

)

$

22.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

661.8

 

$

(479.5

)

$

(169.0

)

$

13.3

 

Reverse repurchase agreements

 

 

51.5

 

 

 

 

(51.5

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

713.3

 

$

(479.5

)

$

(220.5

)

$

13.3

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

The gross amount of recognized derivative and reverse repurchase agreement assets are reported with other investments and cash and cash equivalents on the consolidated statements of financial position. The above excludes $1.2 million and $0.0 million of derivative assets as of December 31, 2015 and December 31, 2014, that are not subject to master netting agreements or similar agreements. The gross amounts of derivative and reverse repurchase agreement assets are not netted against offsetting liabilities for presentation on the consolidated statements of financial position.

(2)          

Represents amount of offsetting derivative liabilities that are subject to an enforceable master netting agreement or similar agreement that are not netted against the gross derivative assets for presentation on the consolidated statements of financial position.

 

Financial Liabilities Subject to Netting Agreements (Table)

                                                                                                                                                                                    

 

 

 

 

Gross amounts not offset in
the consolidated statements
of financial position

 

 

 

 

 

Gross amount
of recognized
liabilities (1)

 

Financial
instruments (2)

 

Collateral
pledged

 

Net amount

 

 

 

(in millions)

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

758.6

 

$

(409.7

)

$

(253.9

)

$

95.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

786.0

 

$

(479.5

)

$

(220.6

)

$

85.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

The gross amount of recognized derivative liabilities are reported with other liabilities on the consolidated statements of financial position. The above excludes $421.5 million and $421.3 million of derivative liabilities as of December 31, 2015 and December 31, 2014, respectively, which are primarily embedded derivatives that are not subject to master netting agreements or similar agreements. The gross amounts of derivative liabilities are not netted against offsetting assets for presentation on the consolidated statements of financial position.

(2)          

Represents amount of offsetting derivative assets that are subject to an enforceable master netting agreement or similar agreement that are not netted against the gross derivative liabilities for presentation on the consolidated statements of financial position.