XML 74 R55.htm IDEA: XBRL DOCUMENT v3.6.0.2
DEBT AND OTHER OBLIGATIONS (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Summary of debt and subordinated debt securities
Debt and subordinated debt securities are summarized as follows:
 
Successor Company
 
As of December 31,
 
2016
 
2015
 
Outstanding Principal
 
Carrying Amounts
 
Outstanding Principal
 
Carrying Amounts
 
(Dollars In Thousands)
Debt (year of issue):
 
 
 

 
 
 
 

Revolving Line Of Credit
$
170,000

 
$
170,000

 
$
485,000

 
$
485,000

6.40% Senior Notes (2007), due 2018
150,000

 
156,663

 
150,000

 
162,671

7.375% Senior Notes (2009), due 2019
400,000

 
454,688

 
400,000

 
473,127

8.45% Senior Notes (2009), due 2039
246,926

 
381,934

 
300,000

 
468,008

 
$
966,926

 
$
1,163,285

 
$
1,335,000

 
$
1,588,806

Subordinated debt securities (year of issue):
 
 
 

 
 
 
 

6.25% Subordinated Debentures (2012), due 2042, callable 2017
$
287,500

 
$
290,002

 
$
287,500

 
$
295,833

6.00% Subordinated Debentures (2012), due 2042, callable 2017
150,000

 
151,200

 
150,000

 
152,930

 
$
437,500

 
$
441,202

 
$
437,500

 
$
448,763

Summary of estimated debt covenant calculations
The following is a summary of the Company's estimated debt covenant calculations as of December 31, 2016 (Successor Company):
 
Requirement
 
Actual Results
Consolidated net worth margin
greater than or equal to $0
 
greater than $1 billion
Debt to total capital ratio
less than 40%
 
less than 28%
Total adjusted capital margin
greater than or equal to $0
 
greater than $3 billion
Interest cash inflow available compared to adjusted consolidated interest expense
greater than 2.0 to 1
 
greater than 11.0 to 1

Non-recourse funding obligations outstanding
Non-recourse funding obligations outstanding, on a consolidated basis, are shown in the following table:
Issuer
 
Outstanding Principal
 
Carrying Value(1)
 
Maturity Year
 
Year-to-Date
Weighted-Avg
Interest Rate
 
 
(Dollars In Thousands)
 
 
 
 
Successor Company
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
 
 
 
 
Golden Gate Captive Insurance Company(2)(3)
 
$
2,116,000

 
$
2,116,000

 
2039
 
4.75
%
Golden Gate II Captive Insurance Company
 
58,600

 
49,983

 
2052
 
2.52
%
Golden Gate V Vermont Captive Insurance Company(2)(3)
 
565,000

 
628,025

 
2037
 
5.12
%
MONY Life Insurance Company(3)
 
1,091

 
2,466

 
2024
 
6.19
%
Total
 
$
2,740,691

 
$
2,796,474

 
 
 
 

Issuer
 
Outstanding
Principal
 
Carrying Value(1)
 
Maturity Year
 
Year-to-Date
Weighted-Avg
Interest Rate
 
 
 
 
 
 
 
 
 
Successor Company
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
 
 
 
 
 
 
Golden Gate II Captive Insurance Company
 
$
144,900

 
$
118,481

 
2052
 
1.32
%
Golden Gate V Vermont Captive Insurance Company(3)
 
500,000

 
564,679

 
2037
 
5.12
%
MONY Life Insurance Company(3)
 
1,091

 
2,524

 
2024
 
6.19
%
Total
 
645,991

 
685,684

 
 
 
 
(1)
Carrying values include premiums and discounts and do not represent unpaid principal balances.
(2)
Obligations are issued to non-consolidated subsidiaries of the Company. These obligations collateralize certain held-to-maturity securities issued by wholly owned subsidiaries of PLICO.
(3)
Fixed rate obligations
Schedule of collateral pledged for repurchase agreements
The following table provides the fair value of collateral pledged for repurchase agreements, grouped by asset class, as of December 31, 2016 (Successor Company):
Repurchase Agreements, Securities Lending Transactions, and Repurchase-to-Maturity Transactions Accounted for as Secured Borrowings
 
Remaining Contractual Maturity of the Agreements
 
As of December 31, 2016 (Successor Company)
 
(Dollars In Thousands)
 
Overnight and
 
 
 
 
 
Greater Than
 
 
 
Continuous
 
Up to 30 days
 
30 - 90 days
 
90 days
 
Total
Repurchase agreements and repurchase-to-maturity transactions
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
$
357,705

 
$
23,758

 
$

 
$

 
$
381,463

State and municipal securities

 

 

 

 

Other asset-backed securities

 

 

 

 

Corporate securities

 

 

 

 

Equity securities

 

 

 

 

Non-U.S. sovereign debt

 

 

 

 

Mortgage loans
480,269

 

 

 

 
480,269

Total borrowings
$
837,974

 
$
23,758

 
$

 
$

 
$
861,732