XML 29 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (excluding Consolidated Investment Entities)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Fair Value Measurements (excluding Consolidated Investment Entities)
Fair Value Measurements (excluding Consolidated Investment Entities)

Fair Value Measurement

The Company categorizes its financial instruments into a three-level hierarchy based on the priority of the inputs to the valuation technique, pursuant to ASU 2011-04, "Fair Value Measurements (ASC Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP" ("ASU 2011-04"). The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument. Financial assets and liabilities recorded at fair value on the Consolidated Balance Sheets are categorized as follows:

Level 1 - Unadjusted quoted prices for identical assets or liabilities in an active market. The Company defines an active market as a market in which transactions take place with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2 - Quoted prices in markets that are not active or valuation techniques that require inputs that are observable either directly or indirectly for substantially the full term of the asset or liability. Level 2 inputs include the following:
a) Quoted prices for similar assets or liabilities in active markets;
b) Quoted prices for identical or similar assets or liabilities in non-active markets;
c) Inputs other than quoted market prices that are observable; and
d) Inputs that are derived principally from or corroborated by observable market data through correlation or other means.
Level 3 - Prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These valuations, whether derived internally or obtained from a third party, use critical assumptions that are not widely available to estimate market participant expectations in valuing the asset or liability.

When available, the estimated fair value of financial instruments is based on quoted prices in active markets that are readily and regularly obtainable. When quoted prices in active markets are not available, the determination of estimated fair value is based on market standard valuation methodologies, including discounted cash flow methodologies, matrix pricing or other similar techniques.
The following table presents the Company’s hierarchy for its assets and liabilities from continuing operations measured at fair value on a recurring basis as of December 31, 2017:
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets:
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
U.S. Treasuries
$
1,921

 
$
601

 
$

 
$
2,522

U.S. Government agencies and authorities

 
275

 

 
275

State, municipalities and political subdivisions

 
1,913

 

 
1,913

U.S. corporate public securities

 
23,201

 
57

 
23,258

U.S. corporate private securities

 
4,706

 
1,127

 
5,833

Foreign corporate public securities and foreign governments(1)

 
5,705

 
11

 
5,716

Foreign corporate private securities(1)

 
4,992

 
169

 
5,161

Residential mortgage-backed securities

 
4,482

 
42

 
4,524

Commercial mortgage-backed securities

 
2,687

 
17

 
2,704

Other asset-backed securities

 
1,436

 
92

 
1,528

Total fixed maturities, including securities pledged
1,921

 
49,998

 
1,515

 
53,434

Equity securities, available-for-sale
278

 

 
102

 
380

Derivatives:
 
 
 
 
 
 
 
Interest rate contracts

 
173

 

 
173

Foreign exchange contracts

 

 

 

Equity contracts

 
44

 
154

 
198

Credit contracts

 
21

 
5

 
26

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements
3,277

 
38

 

 
3,315

Assets held in separate accounts
72,535

 
5,059

 
11

 
77,605

Total assets
$
78,011

 
$
55,333

 
$
1,787

 
$
135,131

Percentage of Level to total
58
%
 
41
%
 
1
%
 
100
%
Liabilities:
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
FIA
$

 
$

 
$
40

 
$
40

IUL

 

 
159

 
159

GMWBL/GMWB/GMAB

 

 
10

 
10

Stabilizer and MCGs

 

 
97

 
97

Other derivatives:
 
 
 
 
 
 
 
Interest rate contracts

 
58

 

 
58

Foreign exchange contracts

 
62

 

 
62

Equity contracts

 
19

 

 
19

Credit contracts

 
10

 

 
10

Embedded derivative on reinsurance

 
129

 

 
129

Total liabilities
$

 
$
278

 
$
306

 
$
584

(1) Primarily U.S. dollar denominated.
The following table presents the Company’s hierarchy for its assets and liabilities related to businesses held for sale measured at fair value on a recurring basis as of December 31, 2017:
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets:
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
U.S. Treasuries
$
993

 
$
8

 
$

 
$
1,001

U.S. Government agencies and authorities

 
32

 

 
32

State, municipalities and political subdivisions

 
587

 

 
587

U.S. corporate public securities

 
9,760

 
22

 
9,782

U.S. corporate private securities

 
2,524

 
503

 
3,027

Foreign corporate public securities and foreign governments(1)

 
2,825

 

 
2,825

Foreign corporate private securities(1)

 
2,500

 
83

 
2,583

Residential mortgage-backed securities

 
1,889

 
32

 
1,921

Commercial mortgage-backed securities

 
1,067

 
10

 
1,077

Other asset-backed securities

 
498

 
47

 
545

Total fixed maturities, including securities pledged
993

 
21,690

 
697

 
23,380

Equity securities, available-for-sale
12

 

 
11

 
23

Derivatives:
 
 
 
 
 
 
 
Interest rate contracts

 
470

 

 
470

Foreign exchange contracts

 

 

 

Equity contracts
19

 
918

 
106

 
1,043

Credit contracts

 
1

 

 
1

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements
1,111

 
212

 

 
1,323

Assets held in separate accounts
28,894

 

 

 
28,894

Total assets
$
31,029

 
$
23,291

 
$
814

 
$
55,134

Percentage of Level to total
56
%
 
42
%
 
2
%
 
100
%
Liabilities:
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
FIA
$

 
$

 
$
2,242

 
$
2,242

GMWBL/GMWB/GMAB

 

 
1,158

 
1,158

Other derivatives:
 
 
 
 
 
 
 
Interest rate contracts

 
88

 

 
88

Foreign exchange contracts

 
24

 

 
24

Equity contracts
2

 
651

 
11

 
664

Credit contracts

 
6

 

 
6

Total liabilities
$
2

 
$
769

 
$
3,411

 
$
4,182




The following table presents the Company’s hierarchy for its assets and liabilities from continuing operations measured at fair value on a recurring basis as of December 31, 2016:
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets:
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
U.S. Treasuries
$
1,944

 
$
611

 
$

 
$
2,555

U.S. Government agencies and authorities

 
268

 

 
268

State, municipalities and political subdivisions

 
1,631

 

 
1,631

U.S. corporate public securities

 
23,405

 
12

 
23,417

U.S. corporate private securities

 
4,224

 
913

 
5,137

Foreign corporate public securities and foreign governments(1)

 
5,373

 
12

 
5,385

Foreign corporate private securities(1)

 
4,803

 
305

 
5,108

Residential mortgage-backed securities

 
4,821

 
57

 
4,878

Commercial mortgage-backed securities

 
2,339

 
16

 
2,355

Other asset-backed securities

 
1,081

 
53

 
1,134

Total fixed maturities, including securities pledged
1,944

 
48,556

 
1,368

 
51,868

Equity securities, available-for-sale
164

 

 
94

 
258

Derivatives:
 
 
 
 
 
 
 
Interest rate contracts

 
554

 

 
554

Foreign exchange contracts

 
58

 

 
58

Equity contracts

 
18

 
77

 
95

Credit contracts

 
19

 
11

 
30

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements
2,949

 
124

 

 
3,073

Assets held in separate accounts
61,397

 
4,783

 
5

 
66,185

Total assets
$
66,454

 
$
54,112

 
$
1,555

 
$
122,121

Percentage of Level to total
55
%
 
44
%
 
1
%
 
100
%
Liabilities:
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
FIA
$

 
$

 
$
42

 
$
42

IUL

 

 
81

 
81

GMWBL/GMWB/GMAB

 

 
18

 
18

Stabilizer and MCGs

 

 
150

 
150

Other derivatives:
 
 
 
 
 
 
 
Interest rate contracts
1

 
246

 

 
247

Foreign exchange contracts

 
34

 

 
34

Equity contracts

 

 

 

Credit contracts

 

 
16

 
16

Embedded derivative on reinsurance

 
79

 

 
79

Total liabilities
$
1

 
$
359

 
$
307

 
$
667

(1) Primarily U.S. dollar denominated.
The following table presents the Company’s hierarchy for for its assets and liabilities related to businesses held for sale measured at fair value on a recurring basis as of December 31, 2016:
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets:
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
U.S. Treasuries
$
1,327

 
$
9

 
$

 
$
1,336

U.S. Government agencies and authorities

 
30

 

 
30

State, municipalities and political subdivisions

 
505

 

 
505

U.S. corporate public securities

 
10,265

 
10

 
10,275

U.S. corporate private securities

 
2,265

 
406

 
2,671

Foreign corporate public securities and foreign governments(1)

 
2,694

 

 
2,694

Foreign corporate private securities(1)

 
2,542

 
136

 
2,678

Residential mortgage-backed securities

 
1,921

 
15

 
1,936

Commercial mortgage-backed securities

 
996

 
8

 
1,004

Other asset-backed securities

 
310

 
31

 
341

Total fixed maturities, including securities pledged
1,327

 
21,537

 
606

 
23,470

Equity securities, available-for-sale
11

 

 
5

 
16

Derivatives:
 
 
 
 
 
 
 
Interest rate contracts

 
531

 

 
531

Foreign exchange contracts

 
43

 

 
43

Equity contracts
23

 
342

 
34

 
399

Credit contracts

 
3

 

 
3

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements
1,377

 
65

 
5

 
1,447

Assets held in separate accounts
30,934

 

 

 
30,934

Total assets
$
33,672

 
$
22,521

 
$
650

 
$
56,843

Percentage of Level to total
59
%
 
40
%
 
1
%
 
100
%
Liabilities:
 
 
 
 
 
 
 
Derivatives:
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
FIA
$

 
$

 
$
1,987

 
$
1,987

GMWBL/GMWB/GMAB

 

 
1,512

 
1,512

Other derivatives:
 
 
 
 
 
 
 
Interest rate contracts
1

 
107

 

 
108

Foreign exchange contracts

 
16

 

 
16

Equity contracts
1

 
49

 

 
50

Credit contracts

 

 

 

Total liabilities
$
2

 
$
172

 
$
3,499

 
$
3,673


Valuation of Financial Assets and Liabilities at Fair Value

Certain assets and liabilities are measured at estimated fair value on the Company’s Consolidated Balance Sheets. The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The exit price and the transaction (or entry) price will be the same at initial recognition in many circumstances. However, in certain cases, the transaction price may not represent fair value. The fair value of a liability is based on the amount that would be paid to transfer a liability to a third party with an equal credit standing. Fair value is required to be a market-based measurement that is determined based on a hypothetical transaction at the measurement date, from a market participant’s perspective. The Company considers three broad valuation approaches when a quoted price is unavailable: (i) the market approach, (ii) the income approach and (iii) the cost approach. The Company determines the most appropriate valuation technique to use, given the instrument being measured and the availability of sufficient inputs. The Company prioritizes the inputs to fair valuation approaches and allows for the use of unobservable inputs to the extent that observable inputs are not available.

The Company utilizes a number of valuation methodologies to determine the fair values of its financial assets and liabilities in conformity with the concepts of exit price and the fair value hierarchy as prescribed in ASC Topic 820. Valuations are obtained from third-party commercial pricing services, brokers and industry-standard, vendor-provided software that models the value based on market observable inputs. The valuations obtained from third-party commercial pricing services are non-binding. The Company reviews the assumptions and inputs used by third-party commercial pricing services for each reporting period in order to determine an appropriate fair value hierarchy level. The documentation and analysis obtained from third-party commercial pricing services are reviewed by the Company, including in-depth validation procedures confirming the observability of inputs. The valuations are reviewed and validated monthly through the internal valuation committee price variance review, comparisons to internal pricing models, back testing to recent trades or monitoring of trading volumes.

Fixed maturities: The fair values for actively traded marketable bonds are determined based upon the quoted market prices and are classified as Level 1 assets. Assets in this category primarily include certain U.S. Treasury securities.

For fixed maturities classified as Level 2 assets, fair values are determined using a matrix-based market approach, based on prices obtained from third-party commercial pricing services and the Company’s matrix and analytics-based pricing models, which in each case incorporate a variety of market observable information as valuation inputs. The market observable inputs used for these fair value measurements, by fixed maturity asset class, are as follows:

U.S. Treasuries: Fair value is determined using third-party commercial pricing services, with the primary inputs being stripped interest and principal U.S. Treasury yield curves that represent a U.S. Treasury zero-coupon curve.

U.S. government agencies and authorities, State, municipalities and political subdivisions: Fair value is determined using third-party commercial pricing services, with the primary inputs being U.S. Treasury yield curves, trades of comparable securities, credit spreads off benchmark yields and issuer ratings.

U.S. corporate public securities, Foreign corporate public securities and foreign governments: Fair value is determined using third-party commercial pricing services, with the primary inputs being benchmark yields, trades of comparable securities, issuer ratings, bids and credit spreads off benchmark yields.

U.S. corporate private securities and Foreign corporate private securities: Fair values are determined using a matrix and analytics-based pricing model. The model incorporates the current level of risk-free interest rates, current corporate credit spreads, credit quality of the issuer and cash flow characteristics of the security. The model also considers a liquidity spread, the value of any collateral, the capital structure of the issuer, the presence of guarantees, and prices and quotes for comparably rated publicly traded securities.

RMBS, CMBS and ABS: Fair value is determined using third-party commercial pricing services, with the primary inputs being credit spreads off benchmark yields, prepayment speed assumptions, current and forecasted loss severity, debt service coverage ratios, collateral type, payment priority within tranche and the vintage of the loans underlying the security.


Generally, the Company does not obtain more than one vendor price from pricing services per instrument. The Company uses a hierarchy process in which prices are obtained from a primary vendor and, if that vendor is unable to provide the price, the next vendor in the hierarchy is contacted until a price is obtained or it is determined that a price cannot be obtained from a commercial pricing service. When a price cannot be obtained from a commercial pricing service, independent broker quotes are solicited. Securities priced using independent broker quotes are classified as Level 3.

Broker quotes and prices obtained from pricing services are reviewed and validated through an internal valuation committee price variance review, comparisons to internal pricing models, back testing to recent trades or monitoring of trading volumes. As of December 31, 2017, $1.1 billion and $42.1 billion of a total fair value of $53.4 billion in fixed maturities, including securities pledged, related to continuing operations were valued using unadjusted broker quotes and unadjusted prices obtained from pricing services, respectively, and verified through the review process. As of December 31, 2017, $0.5 billion and $17.6 billion of a total fair value of $23.4 billion in fixed maturities, including securities pledged, related to businesses held for sale were valued using unadjusted broker quotes and unadjusted prices obtained from pricing services, respectively, and verified through the review process. The remaining balances in fixed maturities consisted primarily of privately placed bonds valued using matrix-based pricing. As of December 31, 2016, $1.1 billion and $41.3 billion of a total fair value of $51.9 billion in fixed maturities, including securities pledged, related to continuing operations were valued using unadjusted broker quotes and unadjusted prices obtained from pricing services, respectively, and verified through the review process. As of December 31, 2016, $0.5 billion and $18.0 billion of a total fair value of $23.4 billion in fixed maturities, including securities pledged, related to businesses held for sale were valued using unadjusted broker quotes and unadjusted prices obtained from pricing services, respectively, and verified through the review process. The remaining balances in fixed maturities consisted primarily of privately placed bonds valued using matrix-based pricing.

All prices and broker quotes obtained go through the review process described above including valuations for which only one broker quote is obtained. After review, for those instruments where the price is determined to be appropriate, the unadjusted price provided is used for financial statement valuation. If it is determined that the price is questionable, another price may be requested from a different vendor. The internal valuation committee then reviews all prices for the instrument again, along with information from the review, to determine which price best represents exit price for the instrument.

Fair values of privately placed bonds are determined primarily using a matrix-based pricing model and are generally classified as Level 2 assets. The model considers the current level of risk-free interest rates, current corporate spreads, the credit quality of the issuer and cash flow characteristics of the security. Also considered are factors such as the net worth of the borrower, the value of collateral, the capital structure of the borrower, the presence of guarantees and the Company’s evaluation of the borrower’s ability to compete in its relevant market. Using this data, the model generates estimated market values, which the Company considers reflective of the fair value of each privately placed bond.

Equity securities, available-for-sale: Fair values of publicly traded equity securities are based upon quoted market price and are classified as Level 1 assets. Other equity securities, typically private equities or equity securities not traded on an exchange, are valued by other sources such as analytics or brokers and are classified as Level 2 or Level 3 assets.

Derivatives: Derivatives are carried at fair value, which is determined using the Company’s derivative accounting system in conjunction with observable key financial data from third-party sources, such as yield curves, exchange rates, S&P 500 Index prices, London Interbank Offered Rates ("LIBOR") and Overnight Index Swap ("OIS") rates.The Company uses OIS for valuations of collateralized interest rate derivatives, which are obtained from third-party sources. For those derivatives that are unable to be valued by the accounting system, the Company typically utilizes values established by third-party brokers. Counterparty credit risk is considered and incorporated in the Company’s valuation process through counterparty credit rating requirements and monitoring of overall exposure. It is the Company’s policy to transact only with investment grade counterparties with a credit rating of A- or better. The Company’s nonperformance risk is also considered and incorporated in the Company’s valuation process. Valuations for the Company’s futures and interest rate forward contracts are based on unadjusted quoted prices from an active exchange and, therefore, are classified as Level 1. The Company also has certain credit default swaps and options that are priced using models that primarily use market observable inputs, but contain inputs that are not observable to market participants, which have been classified as Level 3. The remaining derivative instruments, including those priced by third party vendors, are valued based on market observable inputs and are classified as Level 2.

Cash and cash equivalents, Short-term investments and Short-term investments under securities loan agreement: The carrying amounts for cash reflect the assets’ fair values. The fair values for cash equivalents and most short-term investments are determined based on quoted market prices. These assets are classified as Level 1. Other short-term investments are valued and classified in the fair value hierarchy consistent with the policies described herein, depending on investment type.

Assets held in separate accounts: Assets held in separate accounts are reported at the quoted fair values of the underlying investments in the separate accounts. The underlying investments include mutual funds, short-term investments and cash, the valuations of which are based upon a quoted market price and are included in Level 1. Fixed maturity valuations are obtained from third-party commercial pricing services and brokers and are classified in the fair value hierarchy consistent with the policy described above for fixed maturities.

Guaranteed benefit derivatives: The Company records reserves for annuity contracts containing GMWBL, GMWB and GMAB riders. The guarantee is an embedded derivative and is required to be accounted for separately from the host variable annuity contract. The fair value of the obligation is calculated based on actuarial and capital market assumptions related to the projected cash flows, including benefits and related contract charges, over the anticipated life of the related contracts. The cash flow estimates are produced by using stochastic techniques under a variety of market return scenarios and other market implied assumptions. These derivatives are classified as Level 3 liabilities in the fair value hierarchy.

The index-crediting feature in the Company's FIA and IUL contracts is an embedded derivative that is required to be accounted for separately from the host contract. The fair value of the obligation is calculated based on actuarial and capital market assumptions related to the projected cash flows, including benefits and related contract charges, over the anticipated life of the related contracts for FIAs and over the current indexed term for IULs. The cash flow estimates are produced by market implied assumptions. These derivatives are classified as Level 3 liabilities in the fair value hierarchy.

The Company records reserves for Stabilizer and MCG contracts containing guaranteed credited rates. The guarantee is treated as an embedded derivative or a stand-alone derivative (depending on the underlying product) and is required to be reported at fair value. The estimated fair value is determined based on the present value of projected future claims, minus the present value of future guaranteed premiums. At inception of the contract, the Company projects a guaranteed premium to be equal to the present value of the projected future claims. The income associated with the contracts is projected using relevant actuarial and capital market assumptions, including benefits and related contract charges, over the anticipated life of the related contracts. The cash flow estimates are produced by using stochastic techniques under a variety of risk neutral scenarios and other market implied assumptions. These derivatives are classified as Level 3 liabilities.

The discount rate used to determine the fair value of the Company's GMAB, GMWB, GMWBL, FIA, IUL and Stabilizer embedded derivative liabilities and the stand-alone derivative for MCG includes an adjustment to reflect the risk that these obligations will not be fulfilled ("nonperformance risk"). The nonperformance risk adjustment incorporates a blend of observable, similarly rated peer holding company credit default swap spreads, adjusted to reflect the credit quality of the individual insurance subsidiary that issued the guarantee, as well as an adjustment to reflect the priority of policyholder claims.

The Company's valuation actuaries are responsible for the policies and procedures for valuing the embedded derivatives, reflecting the capital markets and actuarial valuation inputs and nonperformance risk in the estimate of the fair value of the embedded derivatives. The actuarial and capital market assumptions for each liability are approved by each product's Chief Risk Officer ("CRO"), including an independent annual review by the CRO. Models used to value the embedded derivatives must comply with the Company's governance policies.

Quarterly, an attribution analysis is performed to quantify changes in fair value measurements and a sensitivity analysis is used to analyze the changes. The changes in fair value measurements are also compared to corresponding movements in the hedge target to assess the validity of the attributions. The results of the attribution analysis are reviewed by the valuation actuaries, responsible CFOs, Controllers, CROs and/or others as nominated by management.

Embedded derivatives on reinsurance: The carrying value of embedded derivatives is estimated based upon the change in the fair value of the assets supporting the funds withheld payable under reinsurance agreements. The fair value of the embedded derivative is based on market observable inputs and is classified as Level 2.

Transfers in and out of Level 1 and 2

There were no securities transferred between Level 1 and Level 2 for the years ended December 31, 2017 and 2016. The Company's policy is to recognize transfers in and transfers out as of the beginning of the reporting period.

Level 3 Financial Instruments

The fair values of certain assets and liabilities are determined using prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement (i.e., Level 3 as defined by ASC Topic 820), including but not limited to liquidity spreads for investments within markets deemed not currently active. These valuations, whether derived internally or obtained from a third party, use critical assumptions that are not widely available to estimate market participant expectations in valuing the asset or liability. In addition, the Company has determined, for certain financial instruments, an active market is such a significant input to determine fair value that the presence of an inactive market may lead to classification in Level 3. In light of the methodologies employed to obtain the fair values of financial assets and liabilities classified as Level 3, additional information is presented below.
The following tables summarize the change in fair value of the Company’s Level 3 assets and liabilities from continuing operations and transfers in and out of Level 3 for the period indicated:
 
Year Ended December 31, 2017
 
Fair Value
as of
January 1
 
Total
Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3(3)
 
Transfers
out of
Level 3(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings(4)
 
 
Net
Income
 
OCI
 
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. corporate public securities
$
12

 
$

 
$

 
$
29

 
$

 
$

 
$
(2
)
 
$
18

 
$

 
$
57

 
$

U.S. corporate private securities
913

 

 
16

 
128

 

 
(5
)
 
(40
)
 
130

 
(15
)
 
1,127

 

Foreign corporate public securities and foreign governments(1)
12

 

 
(1
)
 

 

 

 

 

 

 
11

 

Foreign corporate private securities(1)
305

 
(14
)
 
(46
)
 
57

 

 
(1
)
 
(44
)
 

 
(88
)
 
169

 
(14
)
Residential mortgage-backed securities
57

 
(14
)
 
1

 
5

 

 
(8
)
 
(1
)
 
2

 

 
42

 
(14
)
Commercial mortgage-backed securities
16

 

 

 
17

 

 

 

 

 
(16
)
 
17

 

Other asset-backed securities
53

 

 
1

 
72

 

 

 
(3
)
 

 
(31
)
 
92

 

Total fixed maturities including securities pledged
1,368

 
(28
)
 
(29
)
 
308

 

 
(14
)
 
(90
)
 
150

 
(150
)
 
1,515

 
(28
)
 
Year Ended December 31, 2017 (continued)
 
Fair Value
as of
January 1
 
Total
Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3
(3)
 
Transfers
out of
Level 3
(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings
(4)
 
 
Net
Income
 
OCI
 
 
 
 
 
 
 
 
Equity securities, available-for-sale
$
94

 
$

 
$
2

 
$
8

 
$

 
$
(2
)
 
$

 
$

 
$

 
$
102

 
$

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIA(2)
(42
)
 
(2
)
 

 

 
(1
)
 

 
5

 

 

 
(40
)
 

IUL(2)
(81
)
 
(87
)
 

 

 
(35
)
 

 
44

 

 

 
(159
)
 

GMWBL/GMWB/GMAB(2)
(18
)
 
10

 

 

 
(2
)
 

 

 

 

 
(10
)
 

Stabilizer and MCGs(2)
(150
)
 
57

 

 

 
(4
)
 

 

 

 

 
(97
)
 

Other derivatives, net
72

 
78

 

 
31

 

 

 
(22
)
 

 

 
159

 
87

Assets held in separate accounts(5)
5

 

 

 
18

 

 
(3
)
 

 
2

 
(11
)
 
11

 

(1) Primarily U.S. dollar denominated.
(2) 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.
(3) The Company's policy is to recognize transfers in and transfers out as of the beginning of the reporting period.
(4) 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.
(5) 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 results in a net zero impact on Net income (loss) for the Company.

The following tables summarize the change in fair value of the Company’s Level 3 assets and liabilities related to businesses held for sale and transfers in and out of Level 3 for the period indicated:
 
Year Ended December 31, 2017
 
Fair Value
as of
January 1
 
Total
Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3(3)
 
Transfers
out of
Level 3(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings(4)
 
 
Net Income
 
OCI
 
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. corporate public securities
$
10

 
$

 
$
1

 
$
15

 
$

 
$
(10
)
 
$

 
$
6

 
$

 
$
22

 
$

U.S. corporate private securities
406

 

 
9

 
71

 

 
(1
)
 
(16
)
 
44

 
(10
)
 
503

 

Foreign corporate private securities(1)
136

 
(10
)
 
(21
)
 
13

 

 

 
(14
)
 

 
(21
)
 
83

 
(10
)
Residential mortgage-backed securities
15

 
(3
)
 
(1
)
 
22

 

 

 
(1
)
 

 

 
32

 
(3
)
Commercial mortgage-backed securities
8

 

 

 
10

 

 

 

 

 
(8
)
 
10

 

Other asset-backed securities
31

 

 

 
38

 

 

 
(2
)
 
1

 
(21
)
 
47

 

Total fixed maturities including securities pledged
606

 
(13
)
 
(12
)
 
169

 

 
(11
)
 
(33
)
 
51

 
(60
)
 
697

 
(13
)
 
Year Ended December 31, 2017 (continued)
 
Fair Value
as of
January 1
 
Total
Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3(3)
 
Transfers
out of
Level 3(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings(4)
 
 
Net Income
 
OCI
 
 
 
 
 
 
 
 
Equity securities, available-for-sale
$
5

 
$

 
$
1

 
$
5

 
$

 
$

 
$

 
$

 
$

 
$
11

 
$

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIA(2)
(1,987
)
 
(297
)
 

 

 
(153
)
 

 
195

 

 

 
(2,242
)
 

GMWBL/GMWB/GMAB(2)
(1,512
)
 
500

 

 

 
(146
)
 

 

 

 

 
(1,158
)
 

Other derivatives, net
34

 
133

 

 
41

 

 

 
(117
)
 
4

 

 
95

 
57

Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements
5

 

 

 

 

 
(5
)
 

 

 

 

 

(1) Primarily U.S. dollar denominated.
(2) 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.
(3) The Company's policy is to recognize transfers in and transfers out as of the beginning of the reporting period.
(4) For financial instruments still held as of December 31 amounts are included in Income (loss) from discontinued operations, net of tax in the Consolidated Statements of Operations.
(5) 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 results in a net zero impact on Net income (loss) for the Company.















The following tables summarize the change in fair value of the Company’s Level 3 assets and liabilities from continuing operations and transfers in and out of Level 3 for the period indicated:
 
Year Ended December 31, 2016
 
Fair Value
as of
January 1
 
Total
 Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3(3)
 
Transfers
out of
Level 3(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings(4)
 
 
Net
Income
 
OCI
 
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. corporate public securities
$
6

 
$

 
$

 
$

 
$

 
$
(1
)
 
$
(2
)
 
$
9

 
$

 
$
12

 
$

U.S. corporate private securities
720

 

 
4

 
302

 

 
(23
)
 
(135
)
 
63

 
(18
)
 
913

 

Foreign corporate public securities and foreign governments(1)
12

 

 

 

 

 

 

 

 

 
12

 

Foreign corporate private securities(1)
294

 
(2
)
 
12

 

 

 

 
(52
)
 
61

 
(8
)
 
305

 
(2
)
Residential mortgage-backed securities
76

 
(5
)
 
(1
)
 

 

 
(12
)
 
(1
)
 

 

 
57

 
(12
)
Commercial mortgage-backed securities
19

 
(1
)
 
1

 
4

 

 

 
(7
)
 
1

 
(1
)
 
16

 
(1
)
Other asset-backed securities
33

 

 
1

 
31

 

 

 
(3
)
 
1

 
(10
)
 
53

 

Total fixed maturities including securities pledged
1,160

 
(8
)
 
17

 
337

 

 
(36
)
 
(200
)
 
135

 
(37
)
 
1,368

 
(15
)
 
Year Ended December 31, 2016 (continued)
 
Fair Value
as of
January 1
 
Total
Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3
(3)
 
Transfers
out of
Level 3
(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings
(4)
 
 
Net
Income
 
OCI
 
 
 
 
 
 
 
 
Equity securities, available-for-sale
$
92

 
$

 
$
2

 
$

 
$

 
$

 
$

 
$

 
$

 
$
94

 
$

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIA(2)
(41
)
 
(3
)
 

 

 
(1
)
 

 
3

 

 

 
(42
)
 

IUL(2)
(53
)
 
(12
)
 

 

 
(29
)
 

 
13

 

 

 
(81
)
 

GMWBL/GMWB/GMAB(2)
(24
)
 
9

 

 

 
(3
)
 

 

 

 

 
(18
)
 

Stabilizer and MCGs(2)
(161
)
 
15

 

 

 
(4
)
 

 

 

 

 
(150
)
 

Other derivatives, net
47

 
9

 

 
26

 

 

 
(10
)
 

 

 
72

 
25

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

 

 

 

 

 

 

 

 

 

 

Assets held in separate accounts(5)
4

 

 

 
3

 

 

 

 
2

 
(4
)
 
5

 


(1) Primarily U.S. dollar denominated.
(2) 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.
(3) The Company's policy is to recognize transfers in and transfers out as of the beginning of the reporting period.
(4) 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.
(5) 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 results in a net zero impact on Net income (loss) for the Company.
The following tables summarize the change in fair value of the Company’s Level 3 assets and liabilities related to businesses held for sale and transfers in and out of Level 3 for the period indicated:
 
Year Ended December 31, 2016
 
Fair Value
as of
January 1
 
Total
 Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3(3)
 
Transfers
out of
Level 3(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings(4)
 
 
Net Income
 
OCI
 
 
 
 
 
 
 
 
Fixed maturities, including securities pledged:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. corporate public securities
$
1

 
$

 
$

 
$

 
$

 
$
(1
)
 
$
(1
)
 
$
11

 
$

 
$
10

 
$

U.S. corporate private securities
321

 

 
3

 
127

 

 
(14
)
 
(42
)
 
18

 
(7
)
 
406

 

Foreign corporate public securities and foreign governments(1)
1

 
(1
)
 

 

 

 

 

 

 

 

 
(1
)
Foreign corporate private securities(1)
136

 
(1
)
 
8

 

 

 

 
(23
)
 
19

 
(3
)
 
136

 
(1
)
Residential mortgage-backed securities
21

 
(3
)
 

 

 

 
(3
)
 

 

 

 
15

 
(3
)
Commercial mortgage-backed securities
12

 

 

 

 

 

 
(4
)
 

 

 
8

 

Other asset-backed securities
11

 

 

 
14

 

 

 
(3
)
 
9

 

 
31

 

Total fixed maturities including securities pledged
503

 
(5
)
 
11

 
141

 

 
(18
)
 
(73
)
 
57

 
(10
)
 
606

 
(5
)

 
Year Ended December 31, 2016 (continued)
 
Fair Value
as of
January 1
 
Total
 Realized/Unrealized
Gains (Losses)
Included in:
 
Purchases
 
Issuances
 
Sales
 

Settlements
 
Transfers
into
Level 3(3)
 
Transfers
out of
Level 3(3)
 
Fair Value as of December 31
 
Change In
Unrealized
Gains
(Losses)
Included in
Earnings(4)
 
 
Net Income
 
OCI
 
 
 
 
 
 
 
 
Equity securities, available-for-sale
$
5

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$
5

 
$

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIA(2)
(1,779
)
 
(160
)
 

 

 
(237
)
 

 
189

 

 

 
(1,987
)
 

GMWBL/GMWB/GMAB(2)
(1,849
)
 
484

 

 

 
(148
)
 

 
1

 

 

 
(1,512
)
 

Other derivatives, net
6

 
4

 

 
27

 

 

 
(3
)
 

 

 
34

 
28

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

 

 

 
5

 


 

 

 

 

 
5

 

(1) Primarily U.S. dollar denominated.
(2) 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.
(3) The Company's policy is to recognize transfers in and transfers out as of the beginning of the reporting period.
(4) For financial instruments still held as of December 31 amounts are included in Income (loss) from discontinued operations, net of tax in the Consolidated Statements of Operations.
(5) 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 results in a net zero impact on Net income (loss) for the Company.
For the years ended December 31, 2017 and 2016, the transfers in and out of Level 3 for fixed maturities, other derivatives and separate accounts were due to the variation in inputs relied upon for valuation each quarter. Securities that are primarily valued using independent broker quotes when prices are not available from one of the commercial pricing services are reflected as transfers into Level 3. When securities are valued using more widely available information, the securities are transferred out of Level 3 and into Level 1 or 2, as appropriate.

Significant Unobservable Inputs

The Company's Level 3 fair value measurements of its fixed maturities, equity securities available-for-sale and equity and credit derivative contracts are primarily based on broker quotes for which the quantitative detail of the unobservable inputs is neither provided nor reasonably corroborated, thus negating the ability to perform a sensitivity analysis. The Company performs a review of broker quotes by performing a monthly price variance comparison and back tests broker quotes to recent trade prices.

Quantitative information about the significant unobservable inputs used in the Company's Level 3 fair value measurements of its guaranteed benefit derivatives is presented in the following sections and table.

Significant unobservable inputs used in the fair value measurements of GMWBLs, GMWBs and GMABs include long-term equity and interest rate implied volatility, correlations between the rate of return on policyholder funds and between interest rates and equity returns, nonperformance risk, mortality and policyholder behavior assumptions, such as benefit utilization, lapses and partial withdrawals. Such inputs are monitored quarterly.

Significant unobservable inputs used in the fair value measurements of FIAs include nonperformance risk and policyholder behavior assumptions, such as lapses and partial withdrawals. Such inputs are monitored quarterly.

Significant unobservable inputs used in the fair value measurements of IULs include nonperformance risk and policyholder behavior assumptions, such as lapses. Such inputs are monitored quarterly.

The significant unobservable inputs used in the fair value measurement of the Stabilizer embedded derivatives and MCG derivative are interest rate implied volatility, nonperformance risk, lapses and policyholder deposits. Such inputs are monitored quarterly.

Following is a description of selected inputs:

Equity/Interest Rate Volatility: A term-structure model is used to approximate implied volatility for the equity indices and swap rates for GMWBL, GMWB and GMAB fair value measurements and swap rates for the Stabilizer and MCG fair value measurements. Where no implied volatility is readily available in the market, an alternative approach is applied based on historical volatility.

Correlations: Integrated interest rate and equity scenarios are used in GMWBL, GMWB and GMAB fair value measurements to better reflect market interest rates and interest rate volatility correlations between equity and fixed income fund groups and between equity fund groups and interest rates. The correlations are based on historical fund returns and swap rates from external sources.

Nonperformance Risk: For the estimate of the fair value of embedded derivatives associated with the Company's product guarantees, the Company uses a blend of observable, similarly rated peer company credit default swap spreads, adjusted to reflect the credit quality of the individual insurance company subsidiary that issued the guarantee and the priority of policyholder claims.

Actuarial Assumptions: Management regularly reviews actuarial assumptions, which are based on the Company's experience and periodically reviewed against industry standards. Industry standards and Company experience may be limited on certain products.

The following table presents the unobservable inputs for Level 3 fair value measurements for continuing operations and businesses held for sale as of December 31, 2017:
 
 
Range(1)
Unobservable Input
 
GMWBL/GMWB/GMAB
 
FIA
 
IUL
 
Stabilizer/MCGs
 
Long-term equity implied volatility
 
15% to 25%

 

 

 

 
Interest rate implied volatility
 
0.1% to 16%

 

 

 
0.1% to 6.3%

 
Correlations between:
 
 
 
 
 
 
 
 
 
Equity Funds
 
-13% to 99%

 

 

 

 
Equity and Fixed Income Funds
 
-38% to 62%

 

 

 

 
Interest Rates and Equity Funds
 
-32% to 26%

 

 

 

 
Nonperformance risk
 
0.02% to 1.1%

 
0.02% to 1.1%

 
0.02% to 0.54%

 
0.02% to 1.1%

 
Actuarial Assumptions:
 
 
 
 
 
 
 
 
 
Benefit Utilization
 
70% to 100%

(2)

 

 

 
Partial Withdrawals
 
0% to 3.4%

(2)
0.5% to 7%

 

 

 
Lapses
 
0.1% to 15.3%

(3)(4)
0% to 56%

(3)
2% to 10%

 
0 % to 50%

(5)
Policyholder Deposits(6)
 

 

 

 
0 % to 50%

(5)
Mortality
 

(7)

(7)

(8)

 
(1) 
Represents the range of reasonable assumptions that management has used in its fair value calculations.
(2) 
Those GMWBL policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of policies, approximately 45% are taking systematic withdrawals. The Company assumes that at least 70% of all policies will begin systematic withdrawals either immediately or after a delay period, with 100% utilizing by age 95. The utilization function varies by policyholder age, policy duration and tax status. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWBL and GMWB tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWBL and GMWB 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 GMWBL or GMWB 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, 2017. Due to the benefit utilization assumption for GMWBL/GMWB, the partial withdrawal assumption only applies to GMAB.
 
 
Account Values ($ in billions)
 
 
 
Attained Age Group
 
In the Money
 
Out of the Money
 
Total
 
Average Expected Delay (Years)**
 
< 60
 
$
1.5

 
$
0.2


$
1.7

 
9.0
 
60-69
 
5.0

 
0.6


5.6

 
3.7
 
70+
 
6.0

 
0.7


6.7

 
2.4
 
 
 
$
12.5

 
$
1.5


$
14.0

 
4.4
 

** For population expected to withdraw in future. Excludes policies taking systematic withdrawals and policies the Company assumes will never withdraw until age 95.
(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.
(4)
The Company makes 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 or at the shock lapse period and to whether they are "in the money" or "out of the money" as of December 31, 2017. Lapse ranges are based on weighted average ranges of underlying account value exposure.
 
 
 
GMWBL/GMWB/GMAB
 
Moneyness
 
Account Value ($ in billions)
 
Lapse Range
During Surrender Charge Period
 
 
 
 
 
 
In the Money**
 
$
0.2

 
0.1% to 4.8%
 
Out of the Money
 
0.1

 
0.6% to 5.2%
Shock Lapse Period
 
 
 
 
 
 
In the Money**
 
$
1.5

 
1.7% to 13.9%
 
Out of the Money
 
0.2

 
13.9% to 15.3%
After Surrender Charge Period
 
 
 
 
 
 
In the Money**
 
$
10.7

 
0.9% to 6.4%
 
Out of the Money
 
1.7

 
6.4% to 7.1%
** 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."
(5)  
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
92
%
 
0-25%
 
0-15%
 
0-30%
 
0-15%
Stabilizer with Recordkeeping Agreements
8
%
 
0-50%
 
0-30%
 
0-50%
 
0-25%
Aggregate of all plans
100
%
 
0-50%
 
0-30%
 
0-50%
 
0-25%

(6) 
Measured as a percentage of assets under management or assets under administration.
(7) 
The mortality rate is based on the 2012 Individual Annuity Mortality Basic table with mortality improvements.
(8) The mortality rate, along with the associated cost of insurance charges, are based on the 2001 Commissioner's Standard Ordinary table with mortality improvements.

The following table presents the unobservable inputs for Level 3 fair value measurements for continuing operations and businesses held for sale as of December 31, 2016:
 
 
Range(1)
 
Unobservable Input
 
GMWBL/GMWB/GMAB
 
FIA
 
IUL
 
Stabilizer/MCGs
 
Long-term equity implied volatility
 
15% to 25%

 

 

 

 
Interest rate implied volatility
 
0.1% to 18%

 

 

 
0.1% to 7.5%

 
Correlations between:
 
 
 
 
 
 
 
 
 
Equity Funds
 
-13% to 99%

 

 

 

 
Equity and Fixed Income Funds
 
-38% to 62%

 

 

 

 
Interest Rates and Equity Funds
 
-32% to 26%

 

 

 

 
Nonperformance risk
 
0.25% to 1.6%

 
0.25% to 1.6%

 
0.25% to 0.69%

 
0.25% to 1.6%

 
Actuarial Assumptions:
 
 
 
 
 
 
 
 
 
Benefit Utilization
 
85% to 100%

(2) 

 

 

 
Partial Withdrawals
 
0% to 3.4%

(2) 
0% to 10%

 

 

 
Lapses
 
0.12% to 12.4%

(3) (4) 
0% to 60%

(3) 
2% to 10%

 
0 % to 50%

(5) 
Policyholder Deposits(6)
 

 

 

 
0 % to 50%

(5) 
Mortality
 

(7) 

(7) 

(8) 

 
(1) 
Represents the range of reasonable assumptions that management has used in its fair value calculations.
(2) Those GMWBL policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of policies, approximately 40% are taking systematic withdrawals. The Company assumes that at least 85% of all policies will begin systematic withdrawals either immediately or after a delay period,with 100% utilizing by age 100. The utilization function varies by policyholder age and policy duration. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWBL and GMWB tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWBL and GMWB 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 GMWBL or GMWB 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, 2016. Due to the benefit utilization assumption for GMWBL/GMWB, the partial withdrawal assumption only applies to GMAB.
 
 
Account Values ($ in billions)
 
 
 
Attained Age Group
 
In the Money
 
Out of the Money
 
Total
 
Average Expected Delay (Years)**
 
< 60
 
$
1.9

 
$


$
1.9

 
9.9
 
60-69
 
5.7

 
0.1


5.8

 
4.9
 
70+
 
5.8

 
0.1


5.9

 
3.0
 
 
 
$
13.4

 
$
0.2


$
13.6

 
5.5
 

** For population expected to withdraw in future. Excludes policies taking systematic withdrawals and 15% of policies the Company assumes will never withdraw until age 100.

(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.
(4) 
The Company makes 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 or at the shock lapse period and to whether they are "in the money" or "out of the money" as of December 31, 2016. Lapse ranges are based on weighted average ranges of underlying account value exposure.
 
 
 
GMWBL/GMWB/GMAB
 
Moneyness
 
Account Value ($ in billions)
 
Lapse Range
During Surrender Charge Period
 
 
 
 
 
 
In the Money**
 
$
2.0

 
0.1% to 4.6%
 
Out of the Money
 

 
0.6% to 4.8%
Shock Lapse Period
 
 
 
 
 
 
In the Money**
 
2.8

 
2.4% to 11.8%
 
Out of the Money
 

 
11.8% to 12.4%
After Surrender Charge Period
 
 
 
 
 
 
In the Money**
 
$
8.7

 
1.4% to 6.8%
 
Out of the Money
 
0.6

 
6.8% to 7.1%
** 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."
(5)  
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
93
%
 
0-25%
 
0-15%
 
0-30%
 
0-15%
Stabilizer with Recordkeeping Agreements
7
%
 
0-50%
 
0-30%
 
0-50%
 
0-25%
Aggregate of all plans
100
%
 
0-50%
 
0-30%
 
0-50%
 
0-25%

(6) 
Measured as a percentage of assets under management or assets under administration.
(7) The mortality rate is based on the 2012 Individual Annuity Mortality Basic table with mortality improvements.
(8) 
The mortality rate, along with the associated cost of insurance charges, are based on the 2001 Commissioner's Standard Ordinary table with mortality improvements.

Generally, the following will cause an increase (decrease) in the GMWBL, GMWB and GMAB embedded derivative fair value liabilities:

An increase (decrease) in long-term equity implied volatility
An increase (decrease) in interest rate implied volatility
An increase (decrease) in equity-interest rate correlations
A decrease (increase) in nonperformance risk
A decrease (increase) in mortality
An increase (decrease) in benefit utilization
A decrease (increase) in lapses

Changes in fund correlations may increase or decrease the fair value depending on the direction of the movement and the mix of funds. Changes in partial withdrawals may increase or decrease the fair value depending on the timing and magnitude of withdrawals.

Generally, the following will cause an increase (decrease) in the FIA and IUL embedded derivative fair value liabilities:

A decrease (increase) in nonperformance risk
A decrease (increase) in lapses

Generally, the following will cause an increase (decrease) in the derivative and embedded derivative fair value liabilities related to Stabilizer and MCG contracts:

An increase (decrease) in interest rate implied volatility
A decrease (increase) in nonperformance risk
A decrease (increase) in lapses
A decrease (increase) in policyholder deposits

The Company notes the following interrelationships:

Higher long-term equity implied volatility is often correlated with lower equity returns, which will result in higher in-the-moneyness, which in turn, results in lower lapses due to the dynamic lapse component reducing the lapses. This increases the projected number of policies that are available to use the GMWBL benefit and may also increase the fair value of the GMWBL.
Generally, an increase (decrease) in benefit utilization will decrease (increase) lapses for GMWBL and GMWB.
Generally, an increase (decrease) in interest rate volatility will increase (decrease) lapses of Stabilizer and MCG contracts due to dynamic participant behavior.

Other Financial Instruments

The following table presents the carrying values and estimated fair values of the Company’s financial instruments from continuing operations as of the dates indicated:
 
December 31, 2017
 
December 31, 2016
 
Carrying
Value
 
Fair
Value
 
Carrying
Value
 
Fair
Value
Assets:
 
 
 
 
 
 
 
Fixed maturities, including securities pledged
$
53,434

 
$
53,434

 
$
51,868

 
$
51,868

Equity securities, available-for-sale
380

 
380

 
258

 
258

Mortgage loans on real estate
8,686

 
8,748

 
8,003

 
8,185

Policy loans
1,888

 
1,888

 
1,943

 
1,943

Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements
3,315

 
3,315

 
3,073

 
3,073

Derivatives
397

 
397

 
737

 
737

Notes receivable(1)
350

 
445

 
350

 
432

Other investments
47

 
55

 
47

 
57

Assets held in separate accounts
77,605

 
77,605

 
66,185

 
66,185

Liabilities:
 
 
 
 
 
 
 
Investment contract liabilities:
 
 
 
 
 
 
 
Funding agreements without fixed maturities and deferred annuities(2)
33,986

 
38,553

 
33,871

 
38,368

Funding agreements with fixed maturities and guaranteed investment contracts
501

 
501

 
473

 
470

Supplementary contracts, immediate annuities and other
1,275

 
1,285

 
1,330

 
1,337

Derivatives:
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
FIA
40

 
40

 
42

 
42

IUL
159

 
159

 
81

 
81

GMWBL/GMWB/GMAB
10

 
10

 
18

 
18

Stabilizer and MCGs
97

 
97

 
150

 
150

Other derivatives
149

 
149

 
297

 
297

Short-term debt
337

 
337

 

 

Long-term debt
3,123

 
3,478

 
3,550

 
3,738

Embedded derivative on reinsurance
129

 
129

 
79

 
79

(1) Included in Other assets on the Consolidated Balance Sheets.
(2) Certain amounts included in Funding agreements without fixed maturities and deferred annuities are also reflected within the Guaranteed benefit derivatives section of the table above.


The following table presents the carrying values and estimated fair values of the Company’s financial instruments related to businesses held for sale as of the dates indicated:
 
December 31, 2017
 
December 31, 2016
 
Carrying
Value
 
Fair
Value
 
Carrying
Value
 
Fair
Value
Assets:
 
 
 
 
 
 
 
Fixed maturities, including securities pledged
$
23,380

 
$
23,380

 
$
23,470

 
$
23,470

Equity securities, available-for-sale
23

 
23

 
16

 
16

Mortgage loans on real estate
4,212

 
4,215

 
3,722

 
3,776

Policy loans
17

 
17

 
19

 
19

Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements
1,323

 
1,323

 
1,447

 
1,447

Derivatives
1,514

 
1,514

 
976

 
976

Other investments
34

 
34

 

 

Assets held in separate accounts
28,894

 
28,894

 
30,934

 
30,934

Liabilities:
 
 
 
 
 
 
 
Investment contract liabilities:
 
 
 
 
 
 
 
Funding agreements without fixed maturities and deferred annuities(1)
19,272

 
18,901

 
19,443

 
19,193

Funding agreements with fixed maturities and guaranteed investment contracts
601

 
601

 

 

Supplementary contracts, immediate annuities and other
2,651

 
2,908

 
2,549

 
2,783

Derivatives:
 
 
 
 
 
 
 
Guaranteed benefit derivatives:
 
 
 
 
 
 
 
FIA
2,242

 
2,242

 
1,987

 
1,987

GMWBL/GMWB/GMAB
1,158

 
1,158

 
1,512

 
1,512

Other derivatives
782

 
782

 
174

 
174

Notes payable
350

 
445

 
350

 
432

(1) Certain amounts included in Funding agreements without fixed maturities and deferred annuities are also reflected within the Guaranteed benefit derivatives section of the table above.

The following disclosures are made in accordance with the requirements of ASC Topic 825 which requires disclosure of fair value information about financial instruments, whether or not recognized at fair value on the Consolidated Balance Sheets, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates, in many cases, could not be realized in immediate settlement of the instrument.

ASC Topic 825 excludes certain financial instruments, including insurance contracts and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

The following valuation methods and assumptions were used by the Company in estimating the fair value of the following financial instruments, which are not carried at fair value on the Consolidated Balance Sheets:

Mortgage loans on real estate: The fair values for mortgage loans on real estate are estimated on a monthly basis using discounted cash flow analyses and rates currently being offered in the marketplace for similar loans to borrowers with similar credit ratings. Loans with similar characteristics are aggregated for purposes of the calculations. Mortgage loans on real estate are classified as Level 3.

Policy loans: The fair value of policy loans approximates the carrying value of the loans. Policy loans are collateralized by the cash surrender value of the associated insurance contracts and are classified as Level 2.

Notes receivable: Estimated fair value of the Company’s notes receivable is determined primarily using matrix-based pricing. The model considers the current level of risk-free interest rates, credit quality of the issuer and cash flow characteristics of the security model and is classified as Level 2.  

Other investments: Primarily Federal Home Loan Bank ("FHLB") stock which is carried at cost and periodically evaluated for impairment based on ultimate recovery of par value and is classified as Level 2.

Investment contract liabilities:

Funding agreements without fixed maturities and deferred annuities: Fair value is estimated as the present value of expected cash flows associated with the contract liabilities discounted using risk-free rates plus an adjustment for nonperformance risk. The valuation is consistent with current market parameters. Margins for non-financial risks associated with the contract liabilities are also included. These liabilities are classified as Level 3.

Funding agreements with fixed maturities and guaranteed investment contracts: Fair value is estimated by discounting cash flows at rates that are risk-free rates plus an adjustment for nonperformance risk. These liabilities are classified as Level 2.

Supplementary contracts and immediate annuities: Fair value is estimated as the present value of expected cash flows associated with the contract liabilities discounted using risk-free rates plus an adjustment for nonperformance risk. The valuation is consistent with current market parameters. Margins for non-financial risks associated with the contract liabilities are also included. These liabilities are classified as Level 3.

Short-term debt and Long-term debt: Estimated fair value of the Company’s short-term and long-term debt is based upon discounted future cash flows using a discount rate approximating the current market rate, incorporating nonperformance risk. Short-term debt and long-term debt is classified as Level 2.

Fair value estimates are made at a specific point in time, based on available market information and judgments about various financial instruments, such as estimates of timing and amounts of future cash flows. Such estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument, nor do they consider the tax impact of the realization of unrealized capital gains (losses). In many cases, the fair value estimates cannot be substantiated by comparison to independent markets, nor can the disclosed value be realized in immediate settlement of the instruments. In evaluating the Company’s management of interest rate, price and liquidity risks, the fair values of all assets and liabilities should be taken into consideration, not only those presented above.