XML 151 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2013
Dec. 31, 2012
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of June 30, 2013:

 

    Level 1     Level 2     Level 3     Total  

Assets:

       

Fixed maturities, including securities pledged:

       

U.S. Treasuries

  $ 5,251.0      $ 671.7      $      $ 5,922.7   

U.S. Government agencies and authorities

           738.1               738.1   

U.S. corporate, state and municipalities

           36,894.2        465.2        37,359.4   

Foreign(1)

           15,649.2        98.7        15,747.9   

Residential mortgage-backed securities

           7,460.1        116.9        7,577.0   

Commercial mortgage-backed securities

           4,425.9               4,425.9   

Other asset-backed securities

           2,107.4        93.6        2,201.0   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities, including securities pledged

    5,251.0        67,946.6        774.4        73,972.0   

Equity securities, available-for-sale

    216.1        5.9        59.0        281.0   

Derivatives:

       

Interest rate contracts

    15.0        898.5               913.5   

Foreign exchange contracts

           44.0               44.0   

Equity contracts

    29.1        86.3        56.5        171.9   

Credit contracts

           14.3        30.7        45.0   
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements     4,362.5        3.9               4,366.4   

Assets held in separate accounts

    96,993.0        5,216.0        19.9        102,228.9   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $   106,866.7      $   74,215.5      $     940.5      $   182,022.7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Level to total

    58.7     40.8     0.5     100.0

Liabilities:

       

Derivatives:

       

Annuity product guarantees:

       

FIA

  $      $      $     1,520.6      $ 1,520.6   

GMAB/GMWB/GMWBL(2)

                  1,340.8        1,340.8   

Stabilizer and MCGs

                  28.0        28.0   

Other derivatives:

       

Interest rate contracts

    17.8        1,193.5               1,211.3   

Foreign exchange contracts

           61.9               61.9   

Equity contracts

    2.8        14.2               17.0   

Credit contracts

                  30.7        30.7   

Embedded derivative on reinsurance

           96.3               96.3   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ 20.6      $ 1,365.9      $ 2,920.1      $ 4,306.6   
 

 

 

   

 

 

   

 

 

   

 

 

 
(1)

Primarily U.S. dollar denominated.

(2)

Guaranteed minimum accumulation benefits (“GMAB”), Guaranteed minimum withdrawal benefits (“GMWB”) and Guaranteed minimum withdrawal benefits with life payouts (“GMWBL”).

 

The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of December 31, 2012:

 

     Level 1     Level 2     Level 3     Total  
Assets:         

Fixed maturities, including securities pledged:

        

U.S. Treasuries

   $ 5,220.5      $ 663.2      $      $ 5,883.7   

U.S. Government agencies and authorities

            724.2               724.2   

U.S. corporate, state and municipalities

            36,992.5        524.2        37,516.7   

Foreign(1)

            15,880.3        104.2        15,984.5   

Residential mortgage-backed securities

            7,592.9        74.1        7,667.0   

Commercial mortgage-backed securities

            4,946.4               4,946.4   

Other asset-backed securities

            2,449.4        115.2        2,564.6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities, including securities pledged

     5,220.5        69,248.9        817.7        75,287.1   

Equity securities, available-for-sale

     264.2        20.1        55.8        340.1   

Derivatives:

        

Interest rate contracts

            2,196.5               2,196.5   

Foreign exchange contracts

            11.3               11.3   

Equity contracts

     24.3        55.9        23.2        103.4   

Credit contracts

            10.9        52.4        63.3   
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements      8,365.4        76.6               8,442.0   

Assets held in separate accounts

     91,928.5        5,722.6        16.3        97,667.4   
  

 

 

   

 

 

   

 

 

   

 

 

 
Total assets    $   105,802.9      $     77,342.8      $ 965.4      $   184,111.1   
  

 

 

   

 

 

   

 

 

   

 

 

 
Percentage of Level to total      57.5     42.0     0.5     100.0
Liabilities:         

Derivatives:

        

Annuity product guarantees:

        

FIA

   $      $      $     1,434.3      $ 1,434.3   

GMAB/GMWB/GMWBL

                   2,035.4        2,035.4   

Stabilizer and MCGs

                   102.0        102.0   

Other derivatives:

        

Interest rate contracts

     1.6        1,559.8               1,561.4   

Foreign exchange contracts

            95.0               95.0   

Equity contracts

     216.0        19.1               235.1   

Credit contracts

                   52.7        52.7   

Embedded derivative on reinsurance

            169.5               169.5   
  

 

 

   

 

 

   

 

 

   

 

 

 
Total liabilities    $ 217.6      $ 1,843.4      $ 3,624.4      $ 5,685.4   
  

 

 

   

 

 

   

 

 

   

 

 

 
(1) 

Primarily U.S. dollar denominated.

The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of December 31, 2012:

 

     2012  
     Level 1     Level 2     Level 3     Total  

Assets:

        

Fixed maturities, including securities pledged:

        

U.S. Treasuries

   $ 5,220.5      $ 663.2      $ —        $ 5,883.7   

U.S. government agencies and authorities

     —          724.2        —          724.2   

U.S. corporate, state and municipalities

     —          36,992.5        524.2        37,516.7   

Foreign(1)

     —          15,880.3        104.2        15,984.5   

Residential mortgage-backed securities

     —          7,592.9        74.1        7,667.0   

Commercial mortgage-backed securities

     —          4,946.4        —          4,946.4   

Other asset-backed securities

     —          2,449.4        115.2        2,564.6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities, including securities pledged

     5,220.5        69,248.9        817.7        75,287.1   

Equity securities, available-for-sale

     264.2        20.1        55.8        340.1   

Derivatives:

        

Interest rate contracts

     —          2,196.5        —          2,196.5   

Foreign exchange contracts

     —          11.3        —          11.3   

Equity contracts

     24.3        55.9        23.2        103.4   

Credit contracts

     —          10.9        52.4        63.3   

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements

     8,365.4        76.6        —          8,442.0   

Assets held in separate accounts

     91,928.5        5,722.6        16.3        97,667.4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 105,802.9      $ 77,342.8      $ 965.4      $ 184,111.1   
  

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Level to total

     57.5     42.0     0.5     100.0

Liabilities:

        

Derivatives:

        

Annuity product guarantees:

        

FIA

   $ —        $ —        $ 1,434.3      $ 1,434.3   

GMAB/GMWB/GMWBL(2)

     —          —          2,035.4        2,035.4   

Stabilizer and MCGs

     —          —          102.0        102.0   

Other derivatives:

        

Interest rate contracts

     1.6        1,559.8        —          1,561.4   

Foreign exchange contracts

     —          95.0        —          95.0   

Equity contracts

     216.0        19.1        —          235.1   

Credit contracts

     —          —          52.7        52.7   

Embedded derivative on reinsurance

     —          169.5        —          169.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

   $ 217.6      $ 1,843.4      $ 3,624.4      $ 5,685.4   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Primarily U.S. dollar denominated.

(2) 

Guaranteed minimum accumulation benefits (“GMAB”), Guaranteed minimum withdrawal benefits (“GMWB”) and Guaranteed minimum withdrawal benefits with life payouts (“GMWBL”).

 

The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of December 31, 2011:

 

     2011  
     Level 1     Level 2     Level 3     Total  

Assets:

        

Fixed maturities, including securities pledged:

        

U.S. Treasuries

   $ 5,342.1      $ 630.4      $ —        $ 5,972.5   

U.S. government agencies and authorities

     —          727.8        —          727.8   

U.S. corporate, state and municipalities

     —          33,346.4        520.6        33,867.0   

Foreign(1)

     —          14,906.8        160.6        15,067.4   

Residential mortgage-backed securities

     —          8,861.5        186.6        9,048.1   

Commercial mortgage-backed securities

     —          5,485.4        —          5,485.4   

Other asset-backed securities

     —          2,396.7        104.5        2,501.2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities, including securities pledged

     5,342.1        66,355.0        972.3        72,669.4   

Equity securities, available-for-sale

     274.6        11.6        67.6        353.8   

Derivatives:

        

Interest rate contracts

     18.1        2,383.5        —          2,401.6   

Foreign exchange contracts

     —          12.2        —          12.2   

Equity contracts

     26.8        —          42.3        69.1   

Credit contracts

     —          6.0        172.0        178.0   

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements

     5,125.4        161.2        —          5,286.6   

Assets held in separate accounts

     83,976.1        4,722.3        16.1        88,714.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 94,763.1      $ 73,651.8      $ 1,270.3      $ 169,685.2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Level to total

     55.9     43.4     0.7     100.0

Liabilities:

        

Derivatives:

        

Annuity product guarantees:

        

FIA

   $ —        $ —        $ 1,304.9      $ 1,304.9   

GMAB/GMWB/GMWBL(2)

     —          —          2,272.2        2,272.2   

Stabilizer and MCGs

     —          —          221.0        221.0   

Other derivatives:

        

Interest rate contracts

     —          1,561.8        —          1,561.8   

Foreign exchange contracts

     —          134.4        —          134.4   

Equity contracts

     3.3        —          25.0        28.3   

Credit contracts

     —          17.2        214.1        231.3   

Embedded derivative on reinsurance

     —          137.2        —          137.2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

   $ 3.3      $ 1,850.6      $ 4,037.2      $ 5,891.1   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Primarily U.S. dollar denominated.

(2) 

Guaranteed minimum accumulation benefits (“GMAB”), Guaranteed minimum withdrawal benefits (“GMWB”) and Guaranteed minimum withdrawal benefits with life payouts (“GMWBL”).

Fair Value, Assets and Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation

The following table summarizes the change in fair value of the Company’s Level 3 assets and liabilities and transfers in and out of Level 3 for the six months ended June 30, 2013:

 

    Fair Value
as of
January 1
    Total
Realized/Unrealized
Gains (Losses)
Included in:
    Purchases     Issuances     Sales     Settlements     Transfers
in to
Level 3(2)
    Transfers
out of
Level 3(2)
    Fair Value
as of
June 30
    Change In
Unrealized
Gains
(Losses)
Included in
Earnings(3)
 
    Net
Income
    OCI                  
Fixed maturities, including securities pledged:                      

U.S. corporate, state and municipalities

  $ 524.2      $ (0.3   $ (4.7   $ 0.1      $      $      $ (26.3   $ 61.1      $ (88.9   $ 465.2      $ (0.3

Foreign

    104.2               5.7                             (11.2                   98.7          

Residential mortgage-backed securities

    74.1        (3.8     0.2        47.7               (0.6     (0.7                   116.9        (3.9

Other asset-backed securities

    115.2        8.8        (1.5                          (28.8     0.3        (0.4     93.6        5.7   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Total fixed maturities including securities pledged     817.7        4.7        (0.3     47.8               (0.6     (67.0     61.4        (89.3     774.4        1.5   
Equity securities, available-for-sale     55.8        (2.2     3.3        0.2                             51.8        (49.9     59.0        (1.8
Derivatives:                      

Product guarantees:

                     

FIA(1)

    (1,434.3     (84.2                   (35.9            33.8                      (1,520.6       

GMAB/GMWB/GMWBL(1)

    (2,035.4     766.9                      (72.6            0.3                      (1,340.8       

Stabilizer and MCGs(1)

    (102.0     77.1               (3.1                                        (28.0       

Other derivatives, net

    22.9        53.2               13.4                      (33.0                   56.5        26.3   
Assets held in separate accounts(4)     16.3        (0.1            21.3               (9.9            2.2        (9.9     19.9        (0.2
(1) 

All gains and losses on Level 3 liabilities are classified as realized gains (losses) for the purpose of this disclosure because it is impracticable to track realized and unrealized gains (losses) separately on a contract-by contract basis. These amounts are included in Other net realized gains (losses) in the Condensed Consolidated Statements of Operations.

(2) 

The Company’s policy is to recognize transfers in and transfers out as of the beginning of the reporting period.

(3) 

For financial instruments still held as of June 30, amounts are included in Net investment income and Total net realized capital gains (losses) in the Condensed Consolidated Statements of Operations.

(4) 

The investment income and realized gains (losses) and change in unrealized gains (losses) included in net income for separate account assets are offset by an equal amount for separate account liabilities, which result in a net zero impact on net income for the Company.

 

The following table summarizes the change in fair value of the Company’s Level 3 assets and liabilities and transfers in and out of Level 3 for the six months ended June 30, 2012:

 

    Fair Value
as of
January 1
    Total
Realized/Unrealized
Gains (Losses)
Included in:
    Purchases     Issuances     Sales     Settlements     Transfers
in to
Level 3(2)
    Transfers
out of
Level 3(2)
    Fair Value
as of
June 30
    Change In
Unrealized
Gains
(Losses)
Included in
Earnings(3)
 
    Net
Income
    OCI                  
Fixed maturities, including securities pledged:                      

U.S. corporate, state and municipalities

  $ 520.6      $ 0.2      $ (7.0   $ 15.2      $      $ (3.1   $ (41.2   $ 94.3      $ (43.8   $ 535.2      $ (0.2

Foreign

    160.6        1.8        (3.8                   (11.5     (3.1            (84.9     59.1          

Residential mortgage-backed securities

    186.6        (7.7     6.1                      (7.2     (0.7            (92.8     84.3        (9.2

Other asset-backed securities

    104.5        7.2                             (1.5     (8.4     7.1        (1.0     107.9        6.5   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Total fixed maturities including securities pledged     972.3        1.5        (4.7     15.2               (23.3     (53.4     101.4        (222.5     786.5        (2.9
Equity securities, available-for-sale     67.6               (0.7     5.0               (5.6                          66.3        (0.1

Derivatives:

                     

Product guarantees:

                     

FIA(1)

    (1,304.9     (133.2                   (66.6            82.5                      (1,422.2       

GMAB/GMWB/GMWBL(1)

    (2,272.2     (154.0                   (75.7            0.2                      (2,501.7       

Stabilizer and MCGs(1)

    (221.0     90.8               (2.8                                        (133.0       

Other derivatives, net

    (24.8     (9.4            12.6                      42.0               (5.4     15.0        (6.1
Assets held in separate accounts(4)     16.1        0.3               1.1               (9.0            0.2               8.7        0.6   
(1) 

All gains and losses on Level 3 liabilities are classified as realized gains (losses) for the purpose of this disclosure because it is impracticable to track realized and unrealized gains (losses) separately on a contract-by contract basis. These amounts are included in Other net realized gains (losses) in the Condensed Consolidated Statements of Operations.

(2) 

The Company’s policy is to recognize transfers in and transfers out as of the beginning of the reporting period.

(3) 

For financial instruments still held as of June 30, amounts are included in Net investment income and Total net realized capital gains (losses) in the Condensed Consolidated Statements of Operations.

(4) 

The investment income and realized gains (losses) and change in unrealized gains (losses) included in net income for separate account assets are offset by an equal amount for separate account liabilities, which result in a net zero impact on net income for the Company.

The following table summarizes the change in fair value of the Company’s Level 3 assets and liabilities and transfers in and out of Level 3 for the year ended December 31, 2012:

 

    2012  
    Fair Value
as of
January 1
    Total
Realized/Unrealized
Gains (Losses)
Included in:
    Purchases     Issuances     Sales     Settlements     Transfers
in to
Level 3(2)
    Transfers
out of
Level 3(2)
    Fair Value
as of
December 31
    Change In
Unrealized
Gains
(Losses)
Included in
Earnings(3)
 
    Net
  Income  
        OCI                      

Fixed maturities, including securities pledged:

                     

U.S. corporate, state and municipalities

  $ 520.6      $ 0.7      $ (7.8   $ 0.5      $ —        $ (3.1   $ (93.1   $ 142.7      $ (36.3   $ 524.2      $ 0.4   

Foreign

    160.6        1.8        (12.4     —          —          (11.5     (28.8     79.4        (84.9     104.2        —     

Residential mortgage-backed securities

    186.6        4.0        5.7        2.4        —          (30.8     (1.2     0.4        (93.0     74.1        (3.6

Commercial mortgage-backed securities

    —          —          —          —          —          —          —          —          —          —          —     

Other asset-backed securities

    104.5        15.6        4.3        —          —          (32.8     (3.2     27.9        (1.1     115.2        6.2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities including securities pledged

    972.3        22.1        (10.2     2.9        —          (78.2     (126.3     250.4        (215.3     817.7        3.0   

Equity securities, available-for-sale

    67.6        (0.5     (1.2     5.0        —          (8.3     —          2.4        (9.2     55.8        (0.5

Derivatives:

                     

Product guarantees:

                     

Fixed indexed annuities(1)

    (1,304.9     (177.5     —          —          (94.5     —          142.6        —          —          (1,434.3     —     

Guaranteed minimum withdrawal and accumulation benefits and GMWBL(1)

    (2,272.2     390.3        —          —          (154.1     —          0.6        —          —          (2,035.4     —     

Stabilizer and MCGs(1)

    (221.0     124.5        —          (5.5     —          —          —          —          —          (102.0     —     

Other derivatives, net

    (24.8     4.2        —          23.9        —          —          25.0        —          (5.4     22.9        (2.6

Assets held in separate accounts(4)

    16.1        0.3        —          16.3        —          (8.3     —          —          (8.1     16.3        0.6   

 

(1) 

All gains and losses on Level 3 liabilities are classified as realized gains (losses) for the purpose of this disclosure because it is impracticable to track realized and unrealized gains (losses) separately on a contract-by contract basis. These amounts are included in Other net realized gains (losses) in the Consolidated Statements of Operations.

(2) 

The Company’s policy is to recognize transfers in and transfers out as of the beginning of the reporting period.

(3) 

For financial instruments still held as of December 31, amounts are included in Net investment income and Total net realized capital gains (losses) in the Consolidated Statements of Operations.

(4) 

The investment income and realized gains (losses) and change in unrealized gains (losses) included in net income for separate account assets are offset by an equal amount for separate account liabilities, which result in a net zero impact on net income for the Company.

 

The following table summarizes the change in fair value of the Company’s Level 3 assets and liabilities and transfers in and out of Level 3 for the year ended December 31, 2011:

 

    2011  
    Fair Value
as of
January 1
    Total
Realized/Unrealized
Gains (Losses)
Included in:
    Purchases     Issuances     Sales     Settlements     Transfers
in to
Level 3(2)
    Transfers
out of
Level 3(2)
    Fair Value
as of
December 31
    Change In
Unrealized
Gains
(Losses)
Included in
Earnings(3)
 
      Net
Income
    OCI                  

Fixed maturities, including securities pledged:

                     

U.S. corporate, state and municipalities

  $ 79.4      $ (0.3   $ 6.0      $ 53.7      $ —        $ —        $ (93.5   $ 478.3      $ (3.0   $ 520.6      $ (0.2

Foreign

    56.0        1.5        (10.6     58.3        —          (39.0     (10.3     107.5        (2.8     160.6        (1.6

Residential mortgage-backed securities

    914.0        (3.4     (1.9     90.2        —          (23.4     (36.4     11.5        (764.0     186.6        (4.8

Commercial mortgage-backed securities

    0.1        —          —          —          —          —          (0.1     —          —          —          —     

Other asset-backed securities

    2,326.3        (263.7     178.0        0.2        —          (721.1     (93.8     —          (1,321.4     104.5        (24.6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities including securities pledged

    3,375.8        (265.9     171.5        202.4        —          (783.5     (234.1     597.3        (2,091.2     972.3        (31.2

Equity securities, available-for-sale

    82.9        —          1.3        16.1        —          (4.2     —          —          (28.5     67.6        —     

Derivatives:

                     

Product guarantees:

                     

Fixed indexed annuities(1)

    (1,178.2     (114.1     —          —          (135.4     —          122.8        —          —          (1,304.9     —     

Guaranteed minimum withdrawal and accumulation benefits and GMWBL(1)

    (500.2     (1,618.5     —          —          (155.6     —          2.1        —          —          (2,272.2     —     

Stabilizer and MCGs(1)

    (3.0     (212.5     —          (5.5     —          —          —          —          —          (221.0     —     

Other derivatives, net

    75.5        (36.3     —          —          (64.0     —          —          —          —          (24.8     (53.7

Assets held in separate accounts(4)

    22.3        —          —          9.8        —          (3.4     —          —          (12.6     16.1        0.1   

 

(1) 

All gains and losses on Level 3 liabilities are classified as realized gains (losses) for the purpose of this disclosure because it is impracticable to track realized and unrealized gains (losses) separately on a contract-by contract basis. These amounts are included in Other net realized gains (losses) in the Consolidated Statements of Operations.

(2) 

The Company’s policy is to recognize transfers in and transfers out as of the beginning of the reporting period.

(3) 

For financial instruments still held as of December 31, amounts are included in Net investment income and Total net realized capital gains (losses) in the Consolidated Statements of Operations.

(4) 

The investment income and realized gains (losses) and change in unrealized gains (losses) included in net income for separate account assets are offset by an equal amount for separate account liabilities, which result in a net zero impact on net income for the Company.

Fair Value Inputs, Liabilities, Quantitative Information

The following table presents the unobservable inputs for Level 3 fair value measurements as of June 30, 2013:

 

     Range(1)    

 

 

Unobservable Input

   GMWB /
GMWBL
          GMAB           FIA           Stabilizer /
MCG
       

Long-term equity implied volatility

     15% to 25%          15% to 25%                       

Interest rate implied volatility

     0.2% to 17%          0.2% to 17%                   0.2% to 8.1%     
Correlations between:                 

Equity Funds

     50% to 98%          50% to 98%                       

Equity and Fixed Income Funds

     -20% to 44%          -20% to 44%                       

Interest Rates and Equity Funds

     -30% to -16%          -30% to -16%                       

Nonperformance risk

     0.03% to 1.3%          0.03% to 1.3%          0.03% to 1.3%          0.03% to 1.3%     
Actuarial Assumptions:                 

Benefit Utilization

     85% to 100%        (2)                              

Partial Withdrawals

     0% to 10%          0% to 10%                       

Lapses

     0.08% to 32%        (3)        0.08% to 31%        (3)        0% to 10%        (3)        0% to 55%        (4)   

Policyholder Deposits(5)

                                0% to 60%        (4)   

Mortality

            (6)               (6)                     
(1) 

Represents the range of reasonable assumptions that management has used in its fair value calculations.

(2) 

Those policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of account value, 26% are taking systematic withdrawals. Of those policyholders who are not taking withdrawals, we assume that 85% will begin systematic withdrawals after a delay period. The utilization function varies by policyholder age and policy duration. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWB and GMWBL tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWB and GMWBL benefit amount. There is also a lower utilization rate, though indirectly, for contracts that are less “in the money” (i.e., where the notional benefit amount is in excess of the account value) due to higher lapses. Conversely, the utilization rate tends to be higher for contract owners near or beyond retirement age and contracts that have accumulated their maximum GMWB or GMWBL benefit amount. There is also a higher utilization rate, though indirectly, for contracts which are highly “in the money”. The chart below provides the GMWBL account value by current age group and average expected delay times from the associated attained age group as of June 30, 2013 (account value amounts are in $ billions).

 

      Account Values         

Attained Age Group

       In the Money              Out of the Money              Total              Average
Expected Delay
(Years)
 

< 60

   $ 3.3       $ 0.3       $ 3.6         5.5   

60-69

     6.9         0.4         7.3         1.6   

70+

     4.5         0.2         4.7         0.1   

 

  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 14.7       $ 0.9       $ 15.6         2.5   
(3) 

Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are “in the money” or “out of the money” as of June 30, 2013 (account value amounts are in $ billions).

 

         GMAB      GMWB/GMWBL  
   

Moneyness

   Account
Value
             Lapse Range          Account
Value
         Lapse Range      

During Surrender Charge Period

               
 

In the Money**

   $      *      0.08% to 8.2%       $ 7.6         0.08% to 5.8%   
 

Out of the Money

          *      0.41% to 12%         0.7         0.35% to 12%   

 

 

After Surrender Charge Period

               
 

In the Money**

   $      *      2.4% to 22%       $ 7.0         1.5% to 17%   
 

Out of the Money

     0.1           12% to 31%         0.7         3.2% to 32%   
  * Less than $0.1.
  ** The low end of the range corresponds to policies that are highly “in the money.” The high end of the range corresponds to the policies that are close to zero in terms of “in the moneyness.”
(4)

Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below:

 

     Percentage of
Plans
     Overall
Range of
Lapse Rates
     Range of
Lapse Rates
for 85% of
Plans
     Overall
Range of
Policyholder
Deposits
     Range of
Policyholder
Deposits for 85% of
Plans
 

Stabilizer (Investment Only) and MCG Contracts

     87%         0-30%         0-15%         0-55%         0-20%   

Stabilizer with Recordkeeping Agreements

     13%         0-55%         0-25%         0-60%         0-30%   

Aggregate of all plans

     100%         0-55%         0-25%         0-60%         0-30%   
(5) 

Measured as a percentage of assets under management or assets under administration.

(6) 

The mortality rate is based on the Annuity 2000 Basic table with mortality improvements.

 

The following table presents the unobservable inputs for Level 3 fair value measurements as of December 31, 2012:

 

     Range(1)  

Unobservable Input

   GMWB /
GMWBL
           GMAB            FIA            Stabilizer /
MCG
       

Long-term equity implied volatility

     15% to 25%           15% to 25%                         

Interest rate implied volatility

     0.1% to 19%           0.1% to 19%                     0.1% to 7.6%     

Correlations between:

                   

Equity Funds

     50% to 98%           50% to 98%                         

Equity and Fixed Income Funds

     -20% to 44%           -20% to 44%                         

Interest Rates and Equity Funds

     -25% to -16%           -25% to -16%                         

Nonperformance risk

     0.1% to 1.3%           0.1% to 1.3%           0.1% to 1.3%           0.1% to 1.3%     

Actuarial Assumptions:

                   

Benefit Utilization

     85% to 100%        (2)                                 

Partial Withdrawals

     0% to 10%           0% to 10%                         

Lapses

     0.08% to 32%        (3)         0.08% to 31%        (3)         0% to 10%        (3)         0% to 55%        (4)   

Policyholder Deposits(5)

                                   0% to 60%        (4)   

Mortality

            (6)                (6)                       
(1) 

Represents the range of reasonable assumptions that management has used in its fair value calculations.

(2) 

Those policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of account value, 26% are taking systematic withdrawals. Of those policyholders who are not taking withdrawals, we assume that 85% will begin systematic withdrawals after a delay period. The utilization function varies by policyholder age and policy duration. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWB and GMWBL tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWB and GMWBL benefit amount. There is also a lower utilization rate, though indirectly, for contracts that are less “in the money” (i.e., where the notional benefit amount is in excess of the account value) due to higher lapses. Conversely, the utilization rate tends to be higher for contract owners near or beyond retirement age and contracts that have accumulated their maximum GMWB or GMWBL benefit amount. There is also a higher utilization rate, though indirectly, for contracts which are highly “in the money”. The chart below provides the GMWBL account value by current age group and average expected delay times from the associated attained age group as of December 31, 2012 (account value amounts are in $ billions).

 

     Account Values         

Attained Age Group

       In the Money              Out of the Money              Total              Average
Expected Delay
(Years)
 

<60

   $ 3.5       $ 0.3       $ 3.8         5.5   

60-69

     7.0         0.4         7.4         1.9   

70+

     4.3         0.1         4.4         0.2   

 

  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 14.8       $ 0.8       $ 15.6         2.8   
(3) 

Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are “in the money” or “out of the money” as of December 31, 2012 (account value amounts are in $ billions).

 

         GMAB      GMWB/GMWBL  
   

Moneyness

   Account
Value
     Lapse Range      Account
Value
     Lapse Range  

During Surrender Charge Period

             
  In the Money**    $         0.08% to 8.2%       $ 8.8         0.08% to 5.8%   
  Out of the Money              0.41% to 12%         0.9         0.35% to 12%   

 

 

 

  

 

 

    

 

 

    

 

 

    

 

 

 

After Surrender Charge Period

             
  In the Money**    $         2.4% to 22%       $ 6.2         1.5% to 17%   
  Out of the Money      0.1         12% to 31%         0.6         3.2% to 32%   
  ** The low end of the range corresponds to policies that are highly “in the money.” The high end of the range corresponds to the policies that are close to zero in terms of “in the moneyness.”
(4)

Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below:

 

     Percentage of
Plans
     Overall
Range of
Lapse Rates
     Range of
Lapse Rates
for 85% of
Plans
     Overall
Range of
Policyholder
Deposits
     Range of
Policyholder
Deposits for 85% of
Plans
 

Stabilizer (Investment Only) and MCG Contracts

     87%         0-30%         0-15%         0-55%         0-20%   

Stabilizer with Recordkeeping Agreements

     13%         0-55%         0-25%         0-60%         0-30%   

Aggregate of all plans

     100%         0-55%         0-25%         0-60%         0-30%   
(5) 

Measured as a percentage of assets under management or assets under administration.

(6) 

The mortality rate is based on the Annuity 2000 Basic table with mortality improvements.

The following table presents the unobservable inputs for Level 3 fair value measurements as of December 31, 2012:

 

     Range(1)  

Unobservable Input

   GMWB /
GMWBL
    GMAB     FIA     Stabilizer / MCG  

Long-term equity implied volatility

     15% to 25     15% to 25     —          —     

Interest rate implied volatility

     —          —          —          0% to 7.6%   

Correlations between:

        

Equity Funds

     50% to 98     50% to 98     —          —     

Equity and Fixed Income Funds

     -20% to 44     -20% to 44     —          —     

Interest Rates and Equity Funds

     -25% to -16     -25% to -16     —          —     

Nonperformance risk

     0.10% to 1.3     0.10% to 1.3     0.10% to 1.3     0.10% to 1.3

Actuarial Assumptions:

        

Benefit Utilization

     85% to  100 %(2)      —          —          —     

Partial Withdrawals

     0% to 10     0% to 10     —          —     

Lapses

     0.08% to  32 %(3)      0.08% to  31 %(3)      0% to  10 %(3)      0% to  55 %(4) 

Policyholder Deposits(5)

     —          —          —          0% to  60 %(4) 

Mortality

     —   (6)      —   (6)      —          —     

 

(1) 

Represents the range of reasonable assumptions that management has used in its fair value calculations.

(2) 

Those policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of account value, 26% are taking systematic withdrawals. Of those policyholders who are not taking withdrawals, we assume that 85% will begin systematic withdrawals after a delay period. The utilization function varies by policyholder age and policy duration. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWB and GMWBL tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWB and GMWBL benefit amount. There is also a lower utilization rate, though indirectly, for contracts that are less “in the money” due to higher lapses. Conversely, the utilization rate tends to be higher for contract owners near or beyond retirement age and contracts that have accumulated their maximum GMWB or GMWBL benefit amount. There is also a higher utilization rate, though indirectly, for contracts that are highly “in the money”. The chart below provides the GMWBL account value by current age group and average expected delay times from the associated attained age group as of December 31, 2012 (account value amounts are in $ billions).

 

     Account Values         

Attained Age
Group

   In the Money      Out of the Money      Total      Average Expected
Delay (Years)
 

< 60

   $ 3.5       $ 0.3       $ 3.8         5.5   

60-69

     7.0         0.4         7.4         1.9   

70+

     4.3         0.1         4.4         0.2   

 

  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 14.8       $ 0.8       $ 15.6         2.8   

 

(3) 

Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are “in the money” or “out of the money” as of December 31, 2012 (account value amounts are in $ billions).

 

           GMAB     GMWB/GMWBL  
      Moneyness     Account
Value
     Lapse Range     Account
Value
     Lapse Range  

During Surrender Charge Period

     In the Money **    $ —           0.08% to 8.2   $ 8.8         0.08% to 5.8 %
       Out of the Money        —           0.41% to 12     0.9         0.35% to 12

After Surrender Charge Period

     In the Money **      —           2.4% to 22     6.2         1.5% to 17
     Out of the Money        0.1         12% to 31     0.6         3.2% to 32

 

  ** The low end of the range corresponds to policies that are highly “in the money.” The high end of the range corresponds to the policies that are close to zero in terms of “in the moneyness.”

 

(4) 

Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below:

 

     Percentage  of
Plans
    Overall
Range  of
Lapse Rates
    Range of Lapse
Rates for 85%
of Plans
    Overall
Range of
Policyholder
Deposits
    Range of
Policyholder
Deposits for 85%  of
Plans
 

Stabilizer (Investment Only) and MCG Contracts

     87     0-30     0-15     0-55     0-20

Stabilizer with Recordkeeping Agreements

     13     0-55     0-25     0-60     0-30

Aggregate of all plans

     100     0-55     0-25     0-60     0-30

 

(5) 

Measured as a percentage of assets under management or assets under administration.

(6) 

The mortality rate is based on the Annuity 2000 Basic table with mortality improvements.

Fair Value, by Balance Sheet Grouping

The carrying values and estimated fair values of the Company’s financial instruments as of the dates indicated:

 

     June 30, 2013      December 31, 2012  
     Carrying
Value
     Fair
Value
     Carrying
Value
     Fair
Value
 
Assets:            

Fixed maturities, including securities pledged

   $ 73,972.0       $ 73,972.0       $ 75,287.1       $ 75,287.1   

Equity securities, available-for-sale

     281.0         281.0         340.1         340.1   

Mortgage loans on real estate

     8,929.1         9,085.0         8,662.3         8,954.8   

Policy loans

     2,144.9         2,144.9         2,200.3         2,200.3   

Limited partnerships/corporations

     430.2         430.2         465.1         465.1   

Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements

     4,366.4         4,366.4         8,442.0         8,442.0   

Derivatives

     1,174.4         1,174.4         2,374.5         2,374.5   

Other investments

     168.4         175.1         167.0         173.7   

Assets held in separate accounts

     102,228.9         102,228.9         97,667.4         97,667.4   
Liabilities:            

Investment contract liabilities:

           

Funding agreements without fixed maturities and deferred annuities(1)

     49,618.5         53,778.4         50,133.7         56,851.0   

Funding agreements with fixed maturities and guaranteed investment contracts

     3,664.9         3,570.9         3,784.0         3,671.0   

Supplementary contracts, immediate annuities and other

     3,161.5         3,398.9         3,109.2         3,482.3   

Derivatives:

           

Annuity product guarantees:

           

FIA

     1,520.6         1,520.6         1,434.3         1,434.3   

GMAB / GMWB / GMWBL

     1,340.8         1,340.8         2,035.4         2,035.4   

Stabilizer and MCGs

     28.0         28.0         102.0         102.0   

Other derivatives

     1,320.9         1,320.9         1,944.2         1,944.2   

Short-term debt

     138.6         139.8         1,064.6         1,070.6   

Long-term debt

     3,265.7         3,393.2         3,171.1         3,386.2   

Embedded derivatives on reinsurance

     96.3         96.3         169.5         169.5   
(1) 

Certain amounts included in Funding agreements without fixed maturities and deferred annuities are also reflected within the Annuity product guarantees section of the table above.

The carrying values and estimated fair values of the Company’s financial instruments were as follows as of December 31, 2012 and 2011:

 

     2012      2011  
     Carrying
Value
     Fair
Value
     Carrying
Value
     Fair
Value
 

Assets:

           

Fixed maturities, including securities pledged

   $ 75,287.1       $ 75,287.1       $ 72,669.4       $ 72,669.4   

Equity securities, available-for-sale

     340.1         340.1         353.8         353.8   

Mortgage loans on real estate

     8,662.3         8,954.8         8,691.1         8,943.7   

Loan – Dutch State obligation

     —           —           1,792.7         1,806.4   

Policy loans

     2,200.3         2,200.3         2,263.9         2,263.9   

Limited partnerships/corporations

     465.1         465.1         599.6         599.6   

Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements

     8,442.0         8,442.0         5,286.6         5,286.6   

Derivatives

     2,374.5         2,374.5         2,660.9         2,660.9   

Other investments

     167.0         173.7         215.1         220.1   

Assets held in separate accounts

     97,667.4         97,667.4         88,714.5         88,714.5   

Liabilities:

           

Investment contract liabilities:

           

Funding agreements without fixed maturities and deferred annuities(1)

     50,133.7         56,851.0         50,872.6         55,014.7   

Funding agreements with fixed maturities and guaranteed investment contracts

     3,784.0         3,671.0         5,559.0         5,261.0   

Supplementary contracts, immediate annuities and other

     3,109.2         3,482.3         3,037.0         3,311.9   

Derivatives:

           

Annuity product guarantees:

           

FIA

     1,434.3         1,434.3         1,304.9         1,304.9   

GMAB / GMWB / GMWBL

     2,035.4         2,035.4         2,272.2         2,272.2   

Stabilizer and MCGs

     102.0         102.0         221.0         221.0   

Other derivatives

     1,944.2         1,944.2         1,955.8         1,955.8   

Short-term debt

     1,064.6         1,070.6         1,054.6         1,054.6   

Long-term debt

     3,171.1         3,386.2         1,343.1         1,448.5   

Embedded derivatives on reinsurance

     169.5         169.5         137.2         137.2   

 

(1) 

Certain amounts included in Funding agreements without fixed maturities and deferred annuities are also reflected within the Annuity product guarantees section of the table above.

Consolidated investment entities
   
Fair Value, by Balance Sheet Grouping

The fair value hierarchy levels of consolidated investment entities as of June 30, 2013 are presented in the table below:

 

     Level 1      Level 2      Level 3      Fair Value
Measurements
 

Assets

           
VIEs - CLO entities:            

Cash and cash equivalents

   $ 861.4       $       $       $ 861.4   

Corporate loans, at fair value using the fair value option

             4,573.5                 4,573.5   
VOEs - Private equity funds and single strategy hedge funds:            

Cash and cash equivalents

     75.2                         75.2   

Limited partnerships/corporations, at fair value

                     2,987.7         2,987.7   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets, at fair value

   $ 936.6       $ 4,573.5       $ 2,987.7       $ 8,497.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           
VIEs - CLO entities:            

CLO notes, at fair value using the fair value option

   $       $       $ 4,881.3       $ 4,881.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities, at fair value

   $       $       $ 4,881.3       $ 4,881.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The fair value hierarchy levels of consolidated investment entities as of December 31, 2012 are presented in the table below:

 

     Level 1      Level 2      Level 3      Fair Value
Measurements
 

Assets

           
VIEs - CLO entities:            

Cash and cash equivalents

   $ 360.6       $       $       $ 360.6   

Corporate loans, at fair value using the fair value option

             3,559.3                 3,559.3   
VOEs - Private equity funds and single strategy hedge funds:            

Cash and cash equivalents

     80.2                         80.2   

Limited partnerships/corporations, at fair value

                     2,931.2         2,931.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets, at fair value

   $ 440.8       $ 3,559.3       $ 2,931.2       $ 6,931.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           
VIEs - CLO entities:            

CLO notes, at fair value using the fair value option

   $       $       $ 3,829.4       $ 3,829.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities, at fair value

   $       $       $ 3,829.4       $ 3,829.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

The fair value hierarchy levels of consolidated investment entities as of December 31, 2012 are presented in the table below:

 

     2012  
     Level 1      Level 2      Level 3      Fair Value
Measurements
 

Assets

           

VIEs – CLO entities:

           

Cash and cash equivalents

   $ 360.6       $ —         $ —         $ 360.6   

Corporate loans, at fair value using the fair value option

     —           3,559.3         —           3,559.3   

VOEs – Private equity funds and single strategy hedge funds:

           

Cash and cash equivalents

     80.2         —           —           80.2   

Limited partnerships/corporations, at fair value

     —           —           2,931.2         2,931.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets, at fair value

   $ 440.8       $ 3,559.3       $ 2,931.2       $ 6,931.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

VIEs – CLO entities:

           

CLO notes, at fair value using the fair value option

   $ —         $ —         $ 3,829.4       $ 3,829.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities, at fair value

   $ —         $ —         $ 3,829.4       $ 3,829.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

The fair value hierarchy levels of consolidated investment entities as of December 31, 2011 are presented in the table below:

 

     2011  
     Level 1      Level 2      Level 3      Fair Value
Measurements
 

Assets

           

VIEs – CLO entities:

           

Cash and cash equivalents

   $ 98.3       $ —         $ —         $ 98.3   

Corporate loans, at fair value using the fair value option

     —           2,162.9         —           2,162.9   

VOEs – Private equity funds and single strategy hedge funds:

           

Cash and cash equivalents

     38.7         —           —           38.7   

Limited partnerships/corporations, at fair value

     —           —           2,860.3         2,860.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets, at fair value

   $ 137.0       $ 2,162.9       $ 2,860.3       $ 5,160.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

VIEs – CLO entities:

           

CLO notes, at fair value using the fair value option

   $ —         $ —         $ 2,057.1       $ 2,057.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities, at fair value

   $ —         $ —         $ 2,057.1       $ 2,057.1