XML 21 R9.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
1 Months Ended 5 Months Ended 6 Months Ended
Jan. 31, 2015
Jun. 30, 2015
Jun. 30, 2016
Successor      
Cash flows from operating activities      
Net income   $ 126,701 $ 227,468
Adjustments to reconcile net income to net cash provided by operating activities:      
Realized investment (gains) losses   14,883 (10,062)
Amortization of DAC and VOBA   67,991 51,507
Capitalization of DAC   (130,347) (162,363)
Depreciation and amortization expense   20,922 27,008
Deferred income tax   16,056 168,049
Accrued income tax   117,041 (63,718)
Interest credited to universal life and investment products   422,093 365,702
Policy fees assessed on universal life and investment products   (491,769) (633,366)
Change in reinsurance receivables   110,125 88,923
Change in accrued investment income and other receivables   15,831 (30,069)
Change in policy liabilities and other policyholders’ funds of traditional life and health products   (153,073) (180,674)
Trading securities:      
Maturities and principal reductions of investments   40,104 54,710
Sale of investments   78,302 299,517
Cost of investments acquired   (135,770) (331,920)
Other net change in trading securities   83,770 31,036
Amortization of premiums and accretion of discounts on investments and mortgage loans   177,658 197,319
Change in other liabilities   (228,189) 274,971
Other, net   (27,763) (43,897)
Net cash provided by operating activities   124,566 330,141
Cash flows from investing activities      
Maturities and principal reductions of investments, available-for-sale   202,371 630,133
Sale of investments, available-for-sale   2,051,567 1,212,879
Cost of investments acquired, available-for-sale   (2,593,859) (2,852,940)
Change in investments, held-to-maturity   (35,000) (2,188,000)
Mortgage loans:      
New lendings   (637,908) (575,386)
Repayments   510,580 457,181
Change in investment real estate, net   52 3,883
Change in policy loans, net   32,008 29,290
Change in other long-term investments, net   (154,537) (65,499)
Change in short-term investments, net   34,946 (41,017)
Net unsettled security transactions   (46,266) 112,433
Purchase of property and equipment   (2,444) (8,282)
Amounts received from reinsurance transaction   0 325,800
Net cash (used in) provided by investing activities   (638,490) (2,959,525)
Cash flows from financing activities      
Borrowings under line of credit arrangements and debt   155,000 100,000
Principal payments on line of credit arrangement and debt   (119,399) (258,763)
Issuance (repayment) of non-recourse funding obligations   35,000 2,176,700
Repurchase program borrowings   552,213 (278,185)
Dividends to shareowners   0 (89,343)
Investment product deposits and change in universal life deposits   1,222,581 2,219,455
Investment product withdrawals   (1,225,576) (1,208,033)
Other financing activities, net   171 0
Net cash provided by (used in) financing activities   619,990 2,661,831
Change in cash   106,066 32,447
Cash at beginning of period   462,710 396,072
Cash at end of period $ 462,710 568,776 $ 428,519
Predecessor      
Cash flows from operating activities      
Net income 1,509    
Adjustments to reconcile net income to net cash provided by operating activities:      
Realized investment (gains) losses 42,602    
Amortization of DAC and VOBA 4,072    
Capitalization of DAC (22,489)    
Depreciation and amortization expense 820    
Deferred income tax 30,791    
Accrued income tax (32,803)    
Interest credited to universal life and investment products 79,088    
Policy fees assessed on universal life and investment products (90,288)    
Change in reinsurance receivables (85,081)    
Change in accrued investment income and other receivables (5,789)    
Change in policy liabilities and other policyholders’ funds of traditional life and health products 176,980    
Trading securities:      
Maturities and principal reductions of investments 17,946    
Sale of investments 26,422    
Cost of investments acquired (27,289)    
Other net change in trading securities (26,901)    
Amortization of premiums and accretion of discounts on investments and mortgage loans 12,930    
Change in other liabilities 238,592    
Other, net (149,889)    
Net cash provided by operating activities 191,223    
Cash flows from investing activities      
Maturities and principal reductions of investments, available-for-sale 59,028    
Sale of investments, available-for-sale 191,062    
Cost of investments acquired, available-for-sale (149,887)    
Change in investments, held-to-maturity 0    
Mortgage loans:      
New lendings (100,530)    
Repayments 45,741    
Change in investment real estate, net 7    
Change in policy loans, net 6,365    
Change in other long-term investments, net (25,339)    
Change in short-term investments, net (40,314)    
Net unsettled security transactions 37,510    
Purchase of property and equipment (649)    
Amounts received from reinsurance transaction 0    
Net cash (used in) provided by investing activities 22,994    
Cash flows from financing activities      
Borrowings under line of credit arrangements and debt 0    
Principal payments on line of credit arrangement and debt (60,000)    
Issuance (repayment) of non-recourse funding obligations 0    
Repurchase program borrowings 0    
Dividends to shareowners 0    
Investment product deposits and change in universal life deposits 169,233    
Investment product withdrawals (240,147)    
Other financing activities, net (4)    
Net cash provided by (used in) financing activities (130,918)    
Change in cash 83,299    
Cash at beginning of period 379,411 $ 462,710  
Cash at end of period $ 462,710