XML 36 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Fair Value Disclosures [Abstract]    
Assets and (liabilities) carried at fair value by hierarchy level
Successor Company
Assets and (Liabilities) Carried at Fair Value by Hierarchy Level as of September 30, 2018
 
Total
Quoted Prices in Active Markets for Identical 
Assets
 (Level 1)
Significant Observable Inputs
(Level 2)
Significant Unobservable Inputs (Level 3)
Assets accounted for at fair value on a recurring basis
 
 
 
 
Fixed maturities, AFS
 
 
 
 
Asset backed securities ("ABS")
$
558

$

$
540

$
18

Collateralized debt obligations ("CDOs")
769


610

159

Commercial mortgage-backed securities ("CMBS")
1,398


1,395

3

Corporate
7,910


7,553

357

Foreign government/government agencies
371


371


Bonds of municipalities and political subdivisions ("municipal bonds")
723


711

12

Residential mortgage-backed securities ("RMBS")
1,030


559

471

U.S. Treasuries
1,313

101

1,212


Total fixed maturities
14,072

101

12,951

1,020

Fixed maturities, FVO
14


14


Equity securities, at fair value
109

47

19

43

Derivative assets
 
 
 
 
Credit derivatives
3


3


Interest rate derivatives
(2
)

(2
)

Guaranteed minimum withdrawal benefit ("GMWB") hedging instruments
28


5

23

Macro hedge program
47



47

Total derivative assets [2]
76


6

70

Short-term investments
1,159

469

690


Reinsurance recoverable for GMWB
17



17

Modified coinsurance reinsurance contracts
10


10


Separate account assets [3]
103,673

68,704

34,912

57

Total assets accounted for at fair value on a recurring basis
$
119,130

$
69,321

$
48,602

$
1,207

Liabilities accounted for at fair value on a recurring basis
 
 
 
 
Other policyholder funds and benefits payable
 
 
 
 
GMWB embedded derivative
$
12

$

$

$
12

Total other policyholder funds and benefits payable
12



12

Derivative liabilities
 
 
 
 
Credit derivatives
2


2


Foreign exchange derivatives
(190
)

(190
)

Interest rate derivatives
(290
)

(264
)
(26
)
GMWB hedging instruments
(12
)

8

(20
)
Macro hedge program
(85
)


(85
)
Total derivative liabilities [4]
(575
)

(444
)
(131
)
Total liabilities accounted for at fair value on a recurring basis
$
(563
)
$

$
(444
)
$
(119
)
Predecessor Company
Assets and (Liabilities) Carried at Fair Value by Hierarchy Level as of December 31, 2017
 
Total
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Assets accounted for at fair value on a recurring basis
 
 
 
 
Fixed maturities, AFS
 
 
 
 
ABS
$
819

$

$
806

$
13

CDOs
888


815

73

CMBS
2,084


2,058

26

Corporate
14,038


13,595

443

Foreign government/government agencies
407


406

1

Bonds of municipalities and political subdivisions ("municipal bonds")
1,266


1,228

38

RMBS
1,427


735

692

U.S. Treasuries
1,870

284

1,586


Total fixed maturities
22,799

284

21,229

1,286

Fixed maturities, FVO
32


32


Equity securities, trading [1]
12

12



Equity securities, AFS
154

61

47

46

Derivative assets
 
 
 
 
Credit derivatives
1


1


Foreign exchange derivatives
(1
)

(1
)

Interest rate derivatives
47


47


GMWB hedging instruments
69


35

34

Macro hedge program
19



19

Total derivative assets [2]
135


82

53

Short-term investments
1,094

807

287


Reinsurance recoverable for GMWB
36



36

Modified coinsurance reinsurance contracts
55


55


Separate account assets [3]
113,302

73,538

38,677

185

Total assets accounted for at fair value on a recurring basis
$
137,619

$
74,702

$
60,409

$
1,606

Liabilities accounted for at fair value on a recurring basis
 
 
 
 
Other policyholder funds and benefits payable
 
 
 
 
GMWB embedded derivative
$
(75
)
$

$

$
(75
)
Total other policyholder funds and benefits payable
(75
)


(75
)
Derivative liabilities
 
 
 
 
Foreign exchange derivatives
(187
)

(187
)

Interest rate derivatives
(403
)

(374
)
(29
)
GMWB hedging instruments
(2
)

(2
)

Macro hedge program
4



4

Total derivative liabilities [4]
(588
)

(563
)
(25
)
Total liabilities accounted for at fair value on a recurring basis
$
(663
)
$

$
(563
)
$
(100
)
[1]
Included in other investments on the Condensed Consolidated Balance Sheets.
[2]
Includes derivative instruments in a net positive fair value position after consideration of the accrued interest and impact of collateral posting requirements which may be imposed by agreements and applicable law. See footnote 4 to this table for derivative liabilities.
[3]
Approximately $2.7 billion and $2.5 billion of investment sales receivable, as of September 30, 2018 (Successor Company) and December 31, 2017 (Predecessor Company), respectively, are excluded from this disclosure requirement because they are trade receivables in the ordinary course of business where the carrying amount approximates fair value. Included in the total fair value amount are $0.5 billion and $0.9 billion of investments, as of September 30, 2018 (Successor Company) and December 31, 2017 (Predecessor Company), respectively, for which the fair value is estimated using the net asset value per unit as a practical expedient which are excluded from the disclosure requirement to classify amounts in the fair value hierarchy.
[4]
Includes derivative instruments in a net negative fair value position (derivative liability) after consideration of the accrued interest and impact of collateral posting requirements, which may be imposed by agreements and applicable law.
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of January 1, 2018
Included in Net Income [1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers
into
Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of May 31, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
13

$

$

$
6

$
(1
)
$

$
1

$
(7
)
$
12

 
CDOs
73



5


(3
)

(10
)
65

 
CMBS
26



7

(1
)
(15
)


17

 
Corporate
443

2

(23
)
47

(16
)
(46
)
64

(20
)
451

 
Foreign Govt./Govt. Agencies
1




(1
)




 
Municipal
38


(1
)




(13
)
24

 
RMBS
692


(3
)
35

(78
)
(24
)

(5
)
617

Total Fixed Maturities, AFS
1,286

2

(27
)
100

(97
)
(88
)
65

(55
)
1,186

Equity Securities, at fair value
46

10




(14
)


42

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(29
)
2







(27
)
 
GMWB hedging instruments
34

(15
)



(2
)


17

 
Macro hedge program
23

(28
)






(5
)
Total Freestanding Derivatives [5]
28

(41
)



(2
)


(15
)
Reinsurance Recoverable for GMWB
36

(19
)


5




22

Separate Accounts
185



34


(164
)
22

(22
)
55

Total Assets
$
1,581

$
(48
)
$
(27
)
$
134

$
(92
)
$
(268
)
$
87

$
(77
)
$
1,290

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(75
)
$
82

$

$

$
(28
)
$

$

$

$
(21
)
Total Other Policyholder Funds and Benefits Payable
(75
)
82



(28
)



(21
)
Total Liabilities
$
(75
)
$
82

$

$

$
(28
)
$

$

$

$
(21
)
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair value as of June 1, 2018
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
12

$

$

$
20

$
(1
)
$

$
1

$
(14
)
$
18

 
CDOs
65



125

(3
)


(28
)
159

 
CMBS
17



3

(1
)


(16
)
3

 
Corporate
451


(1
)
14

(1
)
(25
)

(81
)
357

 
Municipal
24





(12
)


12

 
RMBS
617



21

(40
)
(105
)

(22
)
471

Total Fixed Maturities, AFS
1,186


(1
)
183

(46
)
(142
)
1

(161
)
1,020

Equity Securities, at fair value
42


1

1


(1
)


43

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)
1







(26
)
 
GMWB hedging instruments
17

(14
)






3

 
Macro hedge program
(5
)
(70
)

41

(4
)



(38
)
Total Freestanding Derivatives [5]
(15
)
(83
)

41

(4
)



(61
)
Reinsurance Recoverable for GMWB
22

(10
)


5




17

Separate Accounts
55



36


(1
)
6

(39
)
57

Total Assets
$
1,290

$
(93
)
$

$
261

$
(45
)
$
(144
)
$
7

$
(200
)
$
1,076

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(21
)
$
53

$

$

$
(20
)
$

$

$

$
12

Total Other Policyholder Funds and Benefits Payable
(21
)
53



(20
)



12

Total Liabilities
$
(21
)
$
53

$

$

$
(20
)
$

$

$

$
12

Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total realized/unrealized gains (losses)
 
 
 
 
 
 
 
 
Fair Value as of June 30, 2018
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into
Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
20

$

$

$
12

$
(1
)
$

$
1

$
(14
)
$
18

 
CDOs
95



95

(3
)


(28
)
159

 
CMBS
7




(1
)


(3
)
3

 
Corporate
396


(1
)
14

(1
)
(20
)

(31
)
357

 
Municipal
12








12

 
RMBS
534




(28
)
(13
)

(22
)
471

Total Fixed Maturities, AFS
1,064


(1
)
121

(34
)
(33
)
1

(98
)
1,020

Equity Securities, at fair value
43



1


(1
)


43

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)
1







(26
)
 
GMWB hedging instruments
17

(14
)






3

 
Macro hedge program
3

(82
)

41





(38
)
Total Freestanding Derivatives [5]
(7
)
(95
)

41





(61
)
Reinsurance Recoverable for GMWB
22

(9
)


4




17

Separate Accounts
74



16


(2
)
6

(37
)
57

Total Assets
$
1,196

$
(104
)
$
(1
)
$
179

$
(30
)
$
(36
)
$
7

$
(135
)
$
1,076

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(18
)
$
45

$

$

$
(15
)
$

$

$

$
12

Total Other Policyholder Funds and Benefits Payable
(18
)
45



(15
)



12

Total Liabilities
$
(18
)
$
45

$

$

$
(15
)
$

$

$

$
12

Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of June 30, 2017
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2017
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
33

$

$

$

$
(3
)
$

$
3

$
(3
)
$
30

 
CDOs
136


(1
)
20




(63
)
92

 
CMBS
33




(1
)



32

 
Corporate
608

(1
)
3

6

2

(16
)

(96
)
506

 
Foreign Govt./Govt. Agencies
7



2




(1
)
8

 
Municipal
70








70

 
RMBS
739


10

1

(47
)


(8
)
695

Total Fixed Maturities, AFS
1,626

(1
)
12

29

(49
)
(16
)
3

(171
)
1,433

Equity Securities, AFS
43


(2
)
3





44

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(29
)







(29
)
 
GMWB hedging instruments
40

(16
)






24

 
Macro hedge program
160

14


9





183

Total Freestanding Derivatives [5]
171

(2
)

9





178

Reinsurance Recoverable for GMWB
57

(9
)


3




51

Separate Accounts
192


3

37

(1
)
(2
)

(3
)
226

Total Assets
$
2,089

$
(12
)
$
13

$
78

$
(47
)
$
(18
)
$
3

$
(174
)
$
1,932

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(134
)
$
58

$

$

$
(17
)
$

$

$

$
(93
)
 
Equity Linked Notes
(37
)



37





Total Other Policyholder Funds and Benefits Payable
(171
)
58



20




(93
)
Total Liabilities
$
(171
)
$
58

$

$

$
20

$

$

$

$
(93
)
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of January 1, 2017
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2017
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
37

$

$

$
14

$
(6
)
$

$
6

$
(21
)
$
30

 
CDOs
260


(2
)
134

(107
)


(193
)
92

 
CMBS
21


1

33

(3
)


(20
)
32

 
Corporate
566

(8
)
22

88

3

(89
)
57

(133
)
506

 
Foreign Govt./Govt. Agencies
17


1

3

(2
)


(11
)
8

 
Municipal
72


3



(5
)


70

 
RMBS
711


21

107

(136
)


(8
)
695

Total Fixed Maturities, AFS
1,684

(8
)
46

379

(251
)
(94
)
63

(386
)
1,433

Equity Securities, AFS
44


(5
)
5





44

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(30
)
1







(29
)
 
GMWB hedging instruments
81

(57
)






24

 
Macro hedge program
167

7


9





183

Total Freestanding Derivatives [5]
218

(49
)

9





178

Reinsurance Recoverable for GMWB
73

(33
)


11




51

Separate Accounts
201

3

5

148

(7
)
(45
)
10

(89
)
226

Total Assets
$
2,220

$
(87
)
$
46

$
541

$
(247
)
$
(139
)
$
73

$
(475
)
$
1,932

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(241
)
$
197

$

$

$
(49
)
$

$

$

$
(93
)
 
Equity Linked Notes
(33
)
(4
)


37





Total Other Policyholder Funds and Benefits Payable
(274
)
193



(12
)



(93
)
Total Liabilities
$
(274
)
$
193

$

$

$
(12
)
$

$

$

$
(93
)
[1]
The Company classifies realized and unrealized gains (losses) on GMWB reinsurance derivatives and GMWB embedded derivatives as unrealized gains (losses) for purposes of disclosure in this table because it is impracticable to track on a contract-by-contract basis the realized gains (losses) for these derivatives and embedded derivatives.
[2]
Amounts in these rows are generally reported in net realized capital gains (losses). The realized/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 for the Company. All amounts are before income taxes and amortization.
[3]
All amounts are before income taxes and amortization.
[4]
Transfers in and/or (out) of Level 3 are primarily attributable to the availability of market observable information and the re-evaluation of the observability of pricing inputs.
[5]
Derivative instruments are reported in this table on a net basis for asset (liability) positions and reported in the Consolidated Balance Sheets in other investments and other liabilities.
[6]
Includes both market and non-market impacts in deriving realized and unrealized gains (losses).
Information about significant unobservable inputs used in Level 3 assets measured at fair value
Significant Unobservable Inputs for Level 3 - Freestanding Derivatives
 
Fair
Value
Predominant
Valuation
Technique
Significant
Unobservable
Input
Minimum
Maximum
Impact of
Increase in Input
on Fair Value [1]
As of September 30, 2018 (Successor Company)
Interest rate derivatives
 
 
 
 
 
 
Interest rate swaps
$
(26
)
Discounted cash flows
Swap curve 
beyond 30 years
3%
3%
Decrease
GMWB hedging instruments
 
 
 
 
 
 
Equity variance swaps
$
(27
)
Option model
Equity volatility
18%
18%
Increase
Equity options
$
(2
)
Option model
Equity volatility
30%
32%
Increase
Customized swaps
$
32

Discounted cash flows
Equity volatility
8%
30%
Increase
Macro hedge program [2]
 
 
 
 
 
 
Equity options
$
(36
)
Option model
Equity volatility
18%
29%
Increase
As of December 31, 2017 (Predecessor Company)
Interest rate derivatives
 
 
 
 
 
 
Interest rate swaps
$
(29
)
Discounted cash flows
Swap curve 
beyond 30 years
2%
3%
Decrease
GMWB hedging instruments
 
 
 
 
 
 
Equity variance swaps
$
(26
)
Option model
Equity volatility
19%
19%
Increase
Equity options
$
1

Option model
Equity volatility
27%
30%
Increase
Customized swaps
$
59

Discounted cash flows
Equity volatility
7%
30%
Increase
Macro hedge program [2]
 
 
 
 
 
 
Equity options
$
29

Option model
Equity volatility
18%
31%
Increase
[1]
Conversely, the impact of a decrease in input would have the opposite impact to the fair value as that presented in the table. Changes are based on long positions, unless otherwise noted. Changes in fair value will be inversely impacted for short positions.
[2]
Excludes derivatives for which the Company bases fair value on broker quotations.
Significant Unobservable Inputs for Level 3 - Securities
As of September 30, 2018 (Successor Company)
Assets Accounted for at Fair Value on a Recurring Basis
Fair
Value
Predominant
Valuation
Technique
Significant
Unobservable
Input
Minimum
Maximum
Weighted Average [1]
Impact of
Increase in Input
on Fair Value [2]
CMBS [3]
$
3

Discounted cash flows
Spread (encompasses
prepayment, default risk and loss severity)
9bps
1,816bps
240bps
Decrease
Corporate [4]
$
157

Discounted cash flows
Spread
100bps
781bps
304bps
Decrease
Municipal
$
4

Discounted cash flows
Spread
160bps
160bps
160bps
Decrease
RMBS
$
471

Discounted cash flows
Spread
7bps
382bps
73bps
Decrease
 
 
 
Constant prepayment rate
—%
13%
6%
Decrease [5]
 
 
 
Constant default rate
2%
8%
3%
Decrease
 
 
 
Loss severity
—%
100%
58%
Decrease
As of December 31, 2017 (Predecessor Company)
CMBS [3]
$
15

Discounted cash flows
Spread (encompasses
prepayment, default risk and loss severity)
9bps
1,816bps
457bps
Decrease
Corporate [4]
$
190

Discounted cash flows
Spread
103bps
1,000bps
355bps
Decrease
Municipal
$
22

Discounted cash flows
Spread
192bps
250bps
228bps
Decrease
RMBS [3]
$
692

Discounted cash flows
Spread
24bps
463bps
77bps
Decrease
 
 
 
Constant prepayment rate
—%
25%
6%
Decrease [5]
 
 
 
Constant default rate
—%
7%
4%
Decrease
 
 
 
Loss severity
—%
100%
65%
Decrease
[1]
The weighted average is determined based on the fair value of the securities.
[2]
Conversely, the impact of a decrease in input would have the opposite impact to the fair value as that presented in the table.
[3]
Excludes securities for which the Company based fair value on broker quotations.
[4]
Excludes securities for which the Company bases fair value on broker quotations; however, included are broker priced lower-rated private placement securities for which the Company receives spread and yield information to corroborate the fair value.
[5]
Decrease for above market rate coupons and increase for below market rate coupons.
Significant Unobservable Inputs for Level 3 GMWB Embedded Customized and Reinsurance Derivatives
As of September 30, 2018 (Successor Company)
Significant Unobservable Input
Unobservable Inputs (Minimum)
Unobservable Inputs (Maximum)
Impact of Increase in Input
on Fair Value Liability [1]
Withdrawal Utilization [2]
15%
100%
Increase
Withdrawal Rates [3]
—%
8%
Increase
Lapse Rates [4]
—%
40%
Decrease
Reset Elections [5]
30%
75%
Increase
Equity Volatility [6]
8%
30%
Increase
Credit Standing Adjustment [7]
0.04%
0.27%
Decrease
As of December 31, 2017 (Predecessor Company)
Significant Unobservable Input
Unobservable Inputs (Minimum)
Unobservable Inputs (Maximum)
Impact of Increase in Input
on Fair Value Liability [1]
Withdrawal Utilization [2]
15%
100%
Increase
Withdrawal Rates [3]
—%
8%
Increase
Lapse Rates [4]
—%
40%
Decrease
Reset Elections [5]
30%
75%
Increase
Equity Volatility [6]
7%
30%
Increase
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair value as of June 1, 2018
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
12

$

$

$
20

$
(1
)
$

$
1

$
(14
)
$
18

 
CDOs
65



125

(3
)


(28
)
159

 
CMBS
17



3

(1
)


(16
)
3

 
Corporate
451


(1
)
14

(1
)
(25
)

(81
)
357

 
Municipal
24





(12
)


12

 
RMBS
617



21

(40
)
(105
)

(22
)
471

Total Fixed Maturities, AFS
1,186


(1
)
183

(46
)
(142
)
1

(161
)
1,020

Equity Securities, at fair value
42


1

1


(1
)


43

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)
1







(26
)
 
GMWB hedging instruments
17

(14
)






3

 
Macro hedge program
(5
)
(70
)

41

(4
)



(38
)
Total Freestanding Derivatives [5]
(15
)
(83
)

41

(4
)



(61
)
Reinsurance Recoverable for GMWB
22

(10
)


5




17

Separate Accounts
55



36


(1
)
6

(39
)
57

Total Assets
$
1,290

$
(93
)
$

$
261

$
(45
)
$
(144
)
$
7

$
(200
)
$
1,076

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(21
)
$
53

$

$

$
(20
)
$

$

$

$
12

Total Other Policyholder Funds and Benefits Payable
(21
)
53



(20
)



12

Total Liabilities
$
(21
)
$
53

$

$

$
(20
)
$

$

$

$
12


The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the period of January 1, 2018 to May 31, 2018 (Predecessor Company), for which the Company has used significant unobservable inputs (Level 3):
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of January 1, 2018
Included in Net Income [1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers
into
Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of May 31, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
13

$

$

$
6

$
(1
)
$

$
1

$
(7
)
$
12

 
CDOs
73



5


(3
)

(10
)
65

 
CMBS
26



7

(1
)
(15
)


17

 
Corporate
443

2

(23
)
47

(16
)
(46
)
64

(20
)
451

 
Foreign Govt./Govt. Agencies
1




(1
)




 
Municipal
38


(1
)




(13
)
24

 
RMBS
692


(3
)
35

(78
)
(24
)

(5
)
617

Total Fixed Maturities, AFS
1,286

2

(27
)
100

(97
)
(88
)
65

(55
)
1,186

Equity Securities, at fair value
46

10




(14
)


42

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(29
)
2







(27
)
 
GMWB hedging instruments
34

(15
)



(2
)


17

 
Macro hedge program
23

(28
)






(5
)
Total Freestanding Derivatives [5]
28

(41
)



(2
)


(15
)
Reinsurance Recoverable for GMWB
36

(19
)


5




22

Separate Accounts
185



34


(164
)
22

(22
)
55

Total Assets
$
1,581

$
(48
)
$
(27
)
$
134

$
(92
)
$
(268
)
$
87

$
(77
)
$
1,290

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(75
)
$
82

$

$

$
(28
)
$

$

$

$
(21
)
Total Other Policyholder Funds and Benefits Payable
(75
)
82



(28
)



(21
)
Total Liabilities
$
(75
)
$
82

$

$

$
(28
)
$

$

$

$
(21
)

The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the three months ended September 30, 2017 (Predecessor Company), for which the Company has used significant unobservable inputs (Level 3):
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of June 30, 2017
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2017
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
33

$

$

$

$
(3
)
$

$
3

$
(3
)
$
30

 
CDOs
136


(1
)
20




(63
)
92

 
CMBS
33




(1
)



32

 
Corporate
608

(1
)
3

6

2

(16
)

(96
)
506

 
Foreign Govt./Govt. Agencies
7



2




(1
)
8

 
Municipal
70








70

 
RMBS
739


10

1

(47
)


(8
)
695

Total Fixed Maturities, AFS
1,626

(1
)
12

29

(49
)
(16
)
3

(171
)
1,433

Equity Securities, AFS
43


(2
)
3





44

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(29
)







(29
)
 
GMWB hedging instruments
40

(16
)






24

 
Macro hedge program
160

14


9





183

Total Freestanding Derivatives [5]
171

(2
)

9





178

Reinsurance Recoverable for GMWB
57

(9
)


3




51

Separate Accounts
192


3

37

(1
)
(2
)

(3
)
226

Total Assets
$
2,089

$
(12
)
$
13

$
78

$
(47
)
$
(18
)
$
3

$
(174
)
$
1,932

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(134
)
$
58

$

$

$
(17
)
$

$

$

$
(93
)
 
Equity Linked Notes
(37
)



37





Total Other Policyholder Funds and Benefits Payable
(171
)
58



20




(93
)
Total Liabilities
$
(171
)
$
58

$

$

$
20

$

$

$

$
(93
)

The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the nine months ended September 30, 2017 (Predecessor Company), for which the Company has used significant unobservable inputs (Level 3):
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of January 1, 2017
Included in Net Income
[1] [2] [6]
Included in OCI [3]
Purchases
Settlements
Sales
Transfers into Level 3 [4]
Transfers out of Level 3 [4]
Fair Value as of September 30, 2017
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
37

$

$

$
14

$
(6
)
$

$
6

$
(21
)
$
30

 
CDOs
260


(2
)
134

(107
)


(193
)
92

 
CMBS
21


1

33

(3
)


(20
)
32

 
Corporate
566

(8
)
22

88

3

(89
)
57

(133
)
506

 
Foreign Govt./Govt. Agencies
17


1

3

(2
)


(11
)
8

 
Municipal
72


3



(5
)


70

 
RMBS
711


21

107

(136
)


(8
)
695

Total Fixed Maturities, AFS
1,684

(8
)
46

379

(251
)
(94
)
63

(386
)
1,433

Equity Securities, AFS
44


(5
)
5





44

Freestanding Derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(30
)
1







(29
)
 
GMWB hedging instruments
81

(57
)






24

 
Macro hedge program
167

7


9





183

Total Freestanding Derivatives [5]
218

(49
)

9





178

Reinsurance Recoverable for GMWB
73

(33
)


11




51

Separate Accounts
201

3

5

148

(7
)
(45
)
10

(89
)
226

Total Assets
$
2,220

$
(87
)
$
46

$
541

$
(247
)
$
(139
)
$
73

$
(475
)
$
1,932

(Liabilities)
 
 
 
 
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
(241
)
$
197

$

$

$
(49
)
$

$

$

$
(93
)
 
Equity Linked Notes
(33
)
(4
)


37





Total Other Policyholder Funds and Benefits Payable
(274
)
193



(12
)



(93
)
Total Liabilities
$
(274
)
$
193

$

$

$
(12
)
$

$

$

$
(93
)
[1]
The Company classifies realized and unrealized gains (losses) on GMWB reinsurance derivatives and GMWB embedded derivatives as unrealized gains (losses) for purposes of disclosure in this table because it is impracticable to track on a contract-by-contract basis the realized gains (losses) for these derivatives and embedded derivatives.
[2]
Amounts in these rows are generally reported in net realized capital gains (losses). The realized/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 for the Company. All amounts are before income taxes and amortization.
[3]
All amounts are before income taxes and amortization.
[4]
Transfers in and/or (out) of Level 3 are primarily attributable to the availability of market observable information and the re-evaluation of the observability of pricing inputs.
[5]
Derivative instruments are reported in this table on a net basis for asset (liability) positions and reported in the Consolidated Balance Sheets in other investments and other liabilities.
[6]
Includes both market and non-market impacts in deriving realized and unrealized gains (losses).
Changes in Unrealized Gains (Losses) Included in Net Income for Financial Instruments Classified as Level 3 Still Held at End of Period
 
 
Successor Company
Predecessor Company
 
 
For the three months ended September 30, 2018 [1] [2]
June 1, 2018 to September 30, 2018 [1] [2]
For the three months ended September 30, 2017 [1] [2]
January 1, 2018 to May 31, 2018 [1] [2]
For the nine months ended September 30, 2017 [1] [2]
Assets
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
Corporate
$

$

$
(1
)
$
2

$
(13
)
Total Fixed Maturities, AFS


(1
)
2

(13
)
Freestanding Derivatives
 
 
 
 
 
 
Interest Rate
1

1


(5
)

 
GMWB hedging instruments
(14
)
(14
)
(16
)
(17
)
(57
)
 
Macro hedge program
(82
)
(77
)
14

(26
)
8

Total Freestanding Derivatives
(95
)
(90
)
(2
)
(48
)
(49
)
Reinsurance Recoverable for GMWB
(9
)
(10
)
(9
)
(19
)
(33
)
Separate Accounts




1

Total Assets
$
(104
)
$
(100
)
$
(12
)
$
(65
)
$
(94
)
(Liabilities)
 
 
 
 
 
Other Policyholder Funds and Benefits Payable
 
 
 
 
 
 
Guaranteed Withdrawal Benefits
$
45

$
53

$
58

$
82

$
197

 
Equity Linked Notes




(4
)
Total Other Policyholder Funds and Benefits Payable
45

53

58

82

193

Total Liabilities
$
45

$
53

$
58

$
82

$
193

[1]
All amounts in these rows are reported in net realized capital gains (losses). The realized/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 for the Company. All amounts are before income taxes and amortization.
[2]
Amounts presented are for Level 3 only and therefore may not agree to other disclosures included herein.
 
Financial Instruments Not Carried at Fair Value
Financial Assets and Liabilities Not Carried at Fair Value
 
 
Successor
Company
Predecessor Company
 
Fair Value Hierarchy
Carrying Amount
Fair
Value
Carrying Amount
Fair
Value
 
 
September 30, 2018
December 31, 2017
Assets
 
 
 
 
 
Policy loans
Level 3
$
1,426

$
1,426

$
1,432

$
1,432

Mortgage loans
Level 3
$
2,099

$
2,081

$
2,872

$
2,941

Liabilities
 
 
 
 
 
Other policyholder funds and benefits payable [1]
Level 3
$
6,277

$
5,971

$
5,905

$
6,095

Consumer notes [2] [3]
Level 3
$

$

$
8

$
8

Assumed investment contracts [3]
Level 3
$
355

$
355

$
342

$
361


[1]
Excludes group accident and health and universal life insurance contracts, including corporate owned life insurance.
[2]
Excludes amounts carried at fair value and included in preceding disclosures.
[3]
Included in other liabilities in the Condensed Consolidated Balance Sheets.