XML 64 R43.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Assets and liabilities measured at fair value on a 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 December 31, 2017 (Successor Company):
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(Dollars In Thousands)
Assets:
 

 
 

 
 

 
 

Fixed maturity securities—available-for-sale
 

 
 

 
 

 
 

Residential mortgage-backed securities
$

 
$
2,327,212

 
$

 
$
2,327,212

Commercial mortgage-backed securities

 
1,889,822

 

 
1,889,822

Other asset-backed securities

 
745,184

 
504,365

 
1,249,549

U.S. government-related securities
958,775

 
264,477

 

 
1,223,252

State, municipalities, and political subdivisions

 
1,741,645

 

 
1,741,645

Other government-related securities

 
287,282

 

 
287,282

Corporate securities

 
29,075,109

 
626,901

 
29,702,010

Redeemable preferred stock
72,471

 
18,620

 

 
91,091

Total fixed maturity securities—available-for-sale
1,031,246

 
36,349,351

 
1,131,266

 
38,511,863

Fixed maturity securities—trading
 

 
 

 
 

 
 

Residential mortgage-backed securities

 
259,694

 

 
259,694

Commercial mortgage-backed securities

 
146,804

 

 
146,804

Other asset-backed securities

 
102,875

 
35,222

 
138,097

U.S. government-related securities
21,183

 
6,051

 

 
27,234

State, municipalities, and political subdivisions

 
326,925

 

 
326,925

Other government-related securities

 
63,925

 

 
63,925

Corporate securities

 
1,692,741

 
5,442

 
1,698,183

Redeemable preferred stock
3,327

 

 

 
3,327

Total fixed maturity securities—trading
24,510

 
2,599,015

 
40,664

 
2,664,189

Total fixed maturity securities
1,055,756

 
38,948,366

 
1,171,930

 
41,176,052

Equity securities
688,214

 
36

 
66,110

 
754,360

Other long-term investments(1)
51,102

 
417,969

 
136,004

 
605,075

Short-term investments
482,461

 
132,749

 

 
615,210

Total investments
2,277,533

 
39,499,120

 
1,374,044

 
43,150,697

Cash
252,310

 

 

 
252,310

Other assets
28,771

 

 

 
28,771

Assets related to separate accounts
 

 
 

 
 

 
 

Variable annuity
13,956,071

 

 

 
13,956,071

Variable universal life
1,035,202

 

 

 
1,035,202

Total assets measured at fair value on a recurring basis
$
17,549,887

 
$
39,499,120

 
$
1,374,044

 
$
58,423,051

Liabilities:
 

 
 

 
 

 
 

Annuity account balances(2)
$

 
$

 
$
83,472

 
$
83,472

Other liabilities(1)
5,755

 
240,927

 
760,890

 
1,007,572

Total liabilities measured at fair value on a recurring basis
$
5,755

 
$
240,927

 
$
844,362

 
$
1,091,044

(1)
Includes certain freestanding and embedded derivatives.
(2)
Represents liabilities related to fixed indexed annuities.

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, 2016 (Predecessor Company):
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(Dollars In Thousands)
Assets:
 

 
 

 
 

 
 

Fixed maturity securities—available-for-sale
 

 
 

 
 

 
 

Residential mortgage-backed securities
$

 
$
1,898,480

 
$
3

 
$
1,898,483

Commercial mortgage-backed securities

 
1,811,470

 

 
1,811,470

Other asset-backed securities

 
648,929

 
562,604

 
1,211,533

U.S. government-related securities
1,002,020

 
266,139

 

 
1,268,159

State, municipalities, and political subdivisions

 
1,656,503

 

 
1,656,503

Other government-related securities

 
239,921

 

 
239,921

Corporate securities

 
26,707,519

 
664,046

 
27,371,565

Redeemable preferred stock
66,781

 
19,062

 

 
85,843

Total fixed maturity securities—available-for-sale
1,068,801

 
33,248,023

 
1,226,653

 
35,543,477

Fixed maturity securities—trading
 

 
 

 
 

 
 

Residential mortgage-backed securities

 
255,027

 

 
255,027

Commercial mortgage-backed securities

 
149,683

 

 
149,683

Other asset-backed securities

 
115,521

 
84,563

 
200,084

U.S. government-related securities
22,424

 
4,537

 

 
26,961

State, municipalities, and political subdivisions

 
316,519

 

 
316,519

Other government-related securities

 
63,012

 

 
63,012

Corporate securities

 
1,619,097

 
5,492

 
1,624,589

Redeemable preferred stock
3,985

 

 

 
3,985

Total fixed maturity securities—trading
26,409

 
2,523,396

 
90,055

 
2,639,860

Total fixed maturity securities
1,095,210

 
35,771,419

 
1,316,708

 
38,183,337

Equity securities
685,443

 
36

 
69,010

 
754,489

Other long-term investments(1)
82,420

 
335,498

 
124,325

 
542,243

Short-term investments
328,829

 
3,602

 

 
332,431

Total investments
2,191,902

 
36,110,555

 
1,510,043

 
39,812,500

Cash
348,182

 

 

 
348,182

Other assets
23,830

 

 

 
23,830

Assets related to separate accounts
 

 
 

 
 

 
 

Variable annuity
13,244,252

 

 

 
13,244,252

Variable universal life
895,925

 

 

 
895,925

Total assets measured at fair value on a recurring basis
$
16,704,091

 
$
36,110,555

 
$
1,510,043

 
$
54,324,689

Liabilities:
 

 
 

 
 

 
 

Annuity account balances(2)
$

 
$

 
$
87,616

 
$
87,616

Other liabilities(1)
13,004

 
163,974

 
571,843

 
748,821

Total liabilities measured at fair value on a recurring basis
$
13,004

 
$
163,974

 
$
659,459

 
$
836,437

(1)
Includes certain freestanding and embedded derivatives.
(2)
Represents liabilities related to fixed indexed annuities.
Schedule of the valuation method for material financial instruments included in Level 3, as well as the unobservable inputs used in the valuation of the financial instruments
The following table presents the valuation method for material financial instruments included in Level 3, as well as the unobservable inputs used in the valuation of those financial instruments:
 
Successor Company
 
 
 
 
 
 
 
Fair Value
As of
December 31, 2017
 
Valuation
Technique
 
Unobservable
Input
 
Range
(Weighted Average)
 
(Dollars In Thousands)
 
 
 
 
 
 
Assets:
 

 
 
 
 
 
 
Other asset-backed securities
$
504,228

 
Liquidation
 
Liquidation value
 
$90 - $97 ($94.91)
 
 
 
Discounted cash flow
 
Liquidity premium
 
0.06% - 1.17% (0.75%)
 
 
 
 
 
Paydown rate
 
11.31% - 11.97% (11.54%)
Corporate securities
617,770

 
Discounted cash flow
 
Spread over treasury
 
0.81% - 3.95% (1.06%)
Liabilities:(1)
 

 
 
 
 
 
 
 Embedded derivatives—GLWB(2)
$
111,760

 
Actuarial cash flow model
 
Mortality
 
91.1% to 106.6% of Ruark 2015 ALB table
 
 

 
 
 
Lapse
 
1.0% - 30.0%, depending on product/duration/funded status of guarantee
 
 

 
 
 
Utilization
 
99%. 10% of policies have a one-time over-utilization of 400%
 
 

 
 
 
Nonperformance risk
 
0.11% - 0.79%
Embedded derivative—FIA
218,676

 
Actuarial cash flow model
 
Expenses
 
$146 per policy
 
 

 
 
 
Withdrawal rate
 
1.5% prior to age 70, 100% of the RMD for ages 70+
 
 

 
 
 
Mortality
 
1994 MGDB table with company experience
 
 

 
 
 
Lapse
 
1.0% - 30.0%, depending on duration/surrender charge period
 
 

 
 
 
Nonperformance risk
 
0.11% - 0.79%
Embedded derivative—IUL
80,212

 
Actuarial cash flow model
 
Mortality
 
34% - 152% of 2015
 
 

 
 
 
 
 
VBT Primary Tables
 
 

 
 
 
Lapse
 
0.5% - 10.0%, depending on duration/distribution channel and smoking class
 
 

 
 
 
Nonperformance risk
 
0.11% - 0.79%
(1)
Excludes modified coinsurance arrangements.
(2)
The fair value for the GLWB embedded derivative is presented as a net liability.
The following table presents the valuation method for material financial instruments included in Level 3, as well as the unobservable inputs used in the valuation of those financial instruments:
 
Successor Company
 
 
 
 
 
 
 
Fair Value
As of
December 31, 2016
 
Valuation
Technique
 
Unobservable
Input
 
Range
(Weighted Average)
 
(Dollars In Thousands)
 
 
 
 
 
 
Assets:
 

 
 
 
 
 
 
Other asset-backed securities
$
553,308

 
Discounted cash flow
 
Liquidation value
 
$88 - $97.25 ($95.04)
Corporate securities
638,279

 
Discounted cash flow
 
Spread over treasury
 
0.31% - 4.50% (2.04%)
Liabilities:(1)
 

 
 
 
 
 
 
Embedded derivatives—GLWB(2)
$
115,370

 
Actuarial cash flow model
 
Mortality
 
91.1% to 106.6% of Ruark 2015 ALB table
 
 

 
 
 
Lapse
 
0.3% - 15%, depending on product/duration/funded status of guarantee
 
 

 
 
 
Utilization
 
99%. 10% of policies have a one-time over-utilization of 400%
 
 

 
 
 
Nonperformance risk
 
0.18% - 1.09%
Embedded derivative—FIA
147,368

 
Actuarial cash flow model
 
Expenses
 
$126 per policy
 
 
 
 
 
Asset Earned Rate
 
4.08% - 4.66%
 
 

 
 
 
Withdrawal rate
 
1% prior to age 70, 100% of the RMD for ages 70+
 
 

 
 
 
Mortality
 
1994 MGDB table with company experience
 
 

 
 
 
Lapse
 
2.0% - 40.0%, depending on duration/surrender charge period
 
 

 
 
 
Nonperformance risk
 
0.18% - 1.09%
Embedded derivative - IUL
46,051

 
Actuarial cash flow model
 
Mortality
 
38% - 153% of 2015
 
 
 
 
 
 
 
VBT Primary Tables
 
 
 
 
 
Lapse
 
0.5% - 10.0%, depending on duration/distribution channel and smoking class
 
 
 
 
 
Nonperformance risk
 
0.18% - 1.09%
(1)
Excludes modified coinsurance arrangements.
(2)
The fair value for the GLWB embedded derivative is presented as a net liability.

Schedule of reconciliation of the beginning and ending balances for fair value measurements, for which the Company has used significant unobservable inputs (Level 3)
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the year ended December 31, 2016 (Successor Company), for which the Company has used significant unobservable inputs (Level 3):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
Gains (losses)
included in
Earnings
related to
Instruments
still held at
the Reporting
Date
 
 
 
Total
Realized and Unrealized
Gains
 
Total
Realized and Unrealized
Losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning
Balance
 
Included in
Earnings
 
Included in
Other
Comprehensive
Income
 
Included in
Earnings
 
Included in
Other
Comprehensive
Income
 
Purchases
 
Sales
 
Issuances
 
Settlements
 
Transfers
in/out of
Level 3
 
Other
 
Ending
Balance
 
 
(Dollars In Thousands)
Assets:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Fixed maturity securities available-for-sale
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential mortgage-backed securities
$
3

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$
3

 
$

Commercial mortgage-backed securities

 

 
7

 

 
(1,750
)
 
25,607

 

 

 

 
(23,844
)
 
(20
)
 

 

Other asset-backed securities
587,031

 
6,859

 
42,865

 

 
(29,673
)
 
30,441

 
(79,314
)
 

 

 
7,457

 
(3,062
)
 
562,604

 

U.S. government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

States, municipals, and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

Other government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities
902,119

 
925

 
40,574

 
(4,135
)
 
(33,151
)
 
102,426

 
(225,557
)
 

 

 
(109,792
)
 
(9,363
)
 
664,046

 

Total fixed maturity securities— available-for-sale
1,489,153

 
7,784

 
83,446

 
(4,135
)
 
(64,574
)
 
158,474

 
(304,871
)
 

 

 
(126,179
)
 
(12,445
)
 
1,226,653

 

Fixed maturity securities—trading
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Other asset-backed securities
152,912

 
5,386

 

 
(4,790
)
 

 

 
(70,270
)
 

 

 
172

 
1,153

 
84,563

 
594

U.S. government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

States, municipals and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

Other government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities
18,225

 
713

 

 
(442
)
 

 
10,906

 
(4,071
)
 

 

 
(19,722
)
 
(117
)
 
5,492

 
101

Total fixed maturity securities—trading
171,137

 
6,099

 

 
(5,232
)
 

 
10,906

 
(74,341
)
 

 

 
(19,550
)
 
1,036

 
90,055

 
695

Total fixed maturity securities
1,660,290

 
13,883

 
83,446

 
(9,367
)
 
(64,574
)
 
169,380

 
(379,212
)
 

 

 
(145,729
)
 
(11,409
)
 
1,316,708

 
695

Equity securities
69,763

 

 

 
(740
)
 

 
23

 

 

 

 
(36
)
 

 
69,010

 

Other long-term investments(1)
96,830

 
77,108

 

 
(49,613
)
 

 

 

 

 

 

 

 
124,325

 
27,495

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

Total investments
1,826,883

 
90,991

 
83,446

 
(59,720
)
 
(64,574
)
 
169,403

 
(379,212
)
 

 

 
(145,765
)
 
(11,409
)
 
1,510,043

 
28,190

Total assets measured at fair value on a recurring basis
$
1,826,883

 
$
90,991

 
$
83,446

 
$
(59,720
)
 
$
(64,574
)
 
$
169,403

 
$
(379,212
)
 
$

 
$

 
$
(145,765
)
 
$
(11,409
)
 
$
1,510,043

 
$
28,190

Liabilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Annuity account balances(2)
$
92,512

 
$

 
$

 
$
(3,144
)
 
$

 
$

 
$

 
$
555

 
$
9,844

 
$

 
$
1,249

 
$
87,616

 
$

Other liabilities(1)
585,556

 
499,894

 

 
(486,181
)
 

 

 

 

 

 

 

 
571,843

 
13,713

Total liabilities measured at fair value on a recurring basis
$
678,068

 
$
499,894

 
$

 
$
(489,325
)
 
$

 
$

 
$

 
$
555

 
$
9,844

 
$

 
$
1,249

 
$
659,459

 
$
13,713

(1)
Represents certain freestanding and embedded derivatives.
(2)
Represents liabilities related to fixed indexed annuities.
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the year ended December 31, 2017 (Successor Company), for which the Company has used significant unobservable inputs (Level 3):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
Gains (losses)
included in
Earnings
related to
Instruments
still held at
the Reporting
Date
 
 
 
Total
Realized and Unrealized
Gains
 
Total
Realized and Unrealized
Losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning
Balance
 
Included in
Earnings
 
Included in
Other
Comprehensive
Income
 
Included in
Earnings
 
Included in
Other
Comprehensive
Income
 
Purchases
 
Sales
 
Issuances
 
Settlements
 
Transfers
in/out of
Level 3
 
Other
 
Ending
Balance
 
 
(Dollars In Thousands)
Assets:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Fixed maturity securities available-for-sale
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential mortgage-backed securities
$
3

 
$

 
$
83

 
$

 
$

 
$
11,862

 
$
(3
)
 
$

 
$

 
$
(11,944
)
 
$
(1
)
 
$

 
$

Commercial mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Other asset-backed securities
562,604

 
1,409

 
15,136

 

 
(10,931
)
 
100

 
(59,175
)
 

 

 
(6,643
)
 
1,865

 
504,365

 

U.S. government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

States, municipals, and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

Other government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities
664,046

 

 
27,637

 

 
(13,089
)
 
131,822

 
(169,002
)
 

 

 
(10,353
)
 
(4,160
)
 
626,901

 

Total fixed maturity securities— available-for-sale
1,226,653

 
1,409

 
42,856

 

 
(24,020
)
 
143,784

 
(228,180
)
 

 

 
(28,940
)
 
(2,296
)
 
1,131,266

 

Fixed maturity securities—trading
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Other asset-backed securities
84,563

 
3,768

 

 
(1,157
)
 

 

 
(52,835
)
 

 

 

 
883

 
35,222

 
3,483

U.S. government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

States, municipals and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

Other government-related securities

 

 

 

 

 

 

 

 

 

 

 

 

Corporate securities
5,492

 
101

 

 
(58
)
 

 

 

 

 

 

 
(93
)
 
5,442

 
44

Total fixed maturity securities—trading
90,055

 
3,869

 

 
(1,215
)
 

 

 
(52,835
)
 

 

 

 
790

 
40,664

 
3,527

Total fixed maturity securities
1,316,708

 
5,278

 
42,856

 
(1,215
)
 
(24,020
)
 
143,784

 
(281,015
)
 

 

 
(28,940
)
 
(1,506
)
 
1,171,930

 
3,527

Equity securities
69,010

 
2

 
52

 
(2,630
)
 
(53
)
 

 
(274
)
 

 

 
3

 

 
66,110

 
3

Other long-term investments(1)
124,325

 
27,158

 

 
(15,479
)
 

 

 

 

 

 

 

 
136,004

 
11,679

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

Total investments
1,510,043

 
32,438

 
42,908

 
(19,324
)
 
(24,073
)
 
143,784

 
(281,289
)
 

 

 
(28,937
)
 
(1,506
)
 
1,374,044

 
15,209

Total assets measured at fair value on a recurring basis
$
1,510,043

 
$
32,438

 
$
42,908

 
$
(19,324
)
 
$
(24,073
)
 
$
143,784

 
$
(281,289
)
 
$

 
$

 
$
(28,937
)
 
$
(1,506
)
 
$
1,374,044

 
$
15,209

Liabilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Annuity account balances(2)
$
87,616

 
$

 
$

 
$
(4,001
)
 
$

 
$

 
$

 
$
623

 
$
8,768

 
$

 
$

 
$
83,472

 
$

Other liabilities(1)
571,843

 
93,071

 

 
(282,118
)
 

 

 

 

 

 

 

 
760,890

 
(189,047
)
Total liabilities measured at fair value on a recurring basis
$
659,459

 
$
93,071

 
$

 
$
(286,119
)
 
$

 
$

 
$

 
$
623

 
$
8,768

 
$

 
$

 
$
844,362

 
$
(189,047
)
(1)
Represents certain freestanding and embedded derivatives.
(2)
Represents liabilities related to fixed indexed annuities.
Schedule of the carrying amounts and estimated fair value of the Company's financial instruments
The carrying amounts and estimated fair values of the Company's financial instruments as of the periods shown below are as follows:
 
 
 
Successor Company
 
 
 
As of December 31,
 
 
 
2017
 
2016
 
Fair Value
Level
 
Carrying
Amounts
 
Fair
Values
 
Carrying
Amounts
 
Fair
Values
 
 
 
(Dollars In Thousands)
 
(Dollars In Thousands)
Assets:
 
 
 

 
 

 
 

 
 

Mortgage loans on real estate
3
 
$
6,817,723

 
$
6,740,177

 
$
6,132,125

 
$
5,930,992

Policy loans
3
 
1,615,615

 
1,615,615

 
1,650,240

 
1,650,240

Fixed maturities, held-to-maturity(1)
3
 
2,718,904

 
2,776,327

 
2,770,177

 
2,733,340

Liabilities:
 
 
 

 
 

 
 

 
 

Stable value product account balances
3
 
$
4,698,371

 
$
4,698,868

 
$
3,501,636

 
$
3,488,877

Future policy benefits and claims(2)
3
 
220,498

 
220,498

 
221,634

 
221,658

Other policyholders' funds(3)
3
 
133,508

 
134,253

 
135,367

 
136,127

Debt:(4)
 
 
 

 
 

 
 

 
 

Bank borrowings
3
 
$

 
$

 
$
170,000

 
$
170,000

Senior Notes
2
 
943,370

 
933,926

 
993,285

 
937,074

Subordinated debt securities
2
 
495,289

 
501,215

 
441,202

 
443,355

Non-recourse funding obligations(5)
3
 
2,747,477

 
2,804,983

 
2,796,474

 
2,765,558

Except as noted below, fair values were estimated using quoted market prices.
(1)
Securities purchased from unconsolidated subsidiaries, Red Mountain LLC and Steel City LLC.
(2)
Single premium immediate annuity without life contingencies.
(3)
Supplementary contracts without life contingencies.
(4)
Excludes capital lease obligations of $1.7 million.
(5)
As of December 31, 2017 (Successor Company), carrying amount of $2.7 billion and a fair value of $2.8 billion related to non-recourse funding obligations issued by Golden Gate and Golden Gate V. As of December 31, 2016 (Successor Company), $2.7 billion in carrying amount and fair value related to non-recourse funding obligations issued by Golden Gate and Golden Gate V.