XML 71 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements Level 3 (Tables)
12 Months Ended
Dec. 31, 2019
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 December 31, 2019
 
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")
$
295

$

$
282

$
13

Collateralized loan obligations ("CLOs")
1,150


1,092

58

Commercial mortgage-backed securities ("CMBS")
1,391


1,354

37

Corporate
8,121


7,734

387

Foreign government/government agencies
409


409


Municipal
761


761


Residential mortgage-backed securities ("RMBS")
868


621

247

U.S. Treasuries
993


993


Total fixed maturities
13,988


13,246

742

Fixed maturities, FVO
6


6


Equity securities, at fair value
45

11

1

33

Derivative assets
 
 
 
 
GMWB hedging instruments
23



23

Macro hedge program
49



49

Total derivative assets [1]
72



72

Short-term investments
550

330

214

6

Reinsurance recoverable for GMWB
17



17

Separate account assets [2]
101,698

63,850

37,825

23

Total assets accounted for at fair value on a recurring basis
$
116,376

$
64,191

$
51,292

$
893

Liabilities Accounted for at Fair Value on a Recurring Basis
 
 
 
 
Other policyholder funds and benefits payable
 
 
 
 
GMWB embedded derivative
$
5

$

$

$
5

Total other policyholder funds and benefits payable
5



5

Derivative liabilities
 
 
 
 
Credit derivatives
(1
)

(1
)

Foreign exchange derivatives
(7
)

(7
)

Interest rate derivatives
(39
)

(37
)
(2
)
GMWB hedging instruments
50


35

15

Macro hedge program
(163
)

(1
)
(162
)
Total derivative liabilities [3]
(160
)

(11
)
(149
)
Modified coinsurance reinsurance contracts
(43
)

(43
)

Total liabilities accounted for at fair value on a recurring basis
$
(198
)
$

$
(54
)
$
(144
)
Successor Company
Assets and (Liabilities) Carried at Fair Value by Hierarchy Level as of December 31, 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")
$
516

$

$
514

$
2

Collateralized loan obligations ("CLOs")
963


886

77

Commercial mortgage-backed securities ("CMBS")
1,407


1,366

41

Corporate
7,678


7,351

327

Foreign government/government agencies
377


377


Municipal
734


734


Residential mortgage-backed securities ("RMBS")
1,033


590

443

U.S. Treasuries
1,131

322

809


Total fixed maturities
13,839

322

12,627

890

Fixed maturities, FVO
12


12


Equity securities, at fair value
116

54

16

46

Derivative assets
 
 
 
 
Interest rate derivatives
36


36


GMWB hedging instruments
44


8

36

Macro hedge program
132



132

Total derivative assets [1]
212


44

168

Short-term investments
844

464

380


Reinsurance recoverable for GMWB
40



40

Modified coinsurance reinsurance contracts
12


12


Separate account assets [2]
94,724

59,361

35,323

40

Total assets accounted for at fair value on a recurring basis
$
109,799

$
60,201

$
48,414

$
1,184

Liabilities Accounted for at Fair Value on a Recurring Basis
 
 
 
 
Other policyholder funds and benefits payable
 
 
 
 
GMWB embedded derivative
$
(80
)
$

$

$
(80
)
Total other policyholder funds and benefits payable
(80
)


(80
)
Derivative liabilities
 
 
 
 
Credit derivatives
2


2


Foreign exchange derivatives
(91
)

(91
)

Interest rate derivatives
(137
)

(110
)
(27
)
GMWB hedging instruments
27


18

9

Macro hedge program
115



115

Total derivative liabilities [3]
(84
)

(181
)
97

Total liabilities accounted for at fair value on a recurring basis
$
(164
)
$

$
(181
)
$
17

[1]
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 3 to this table for derivative liabilities.
[2]
Approximately $2.4 billion and $3.6 billion of investment sales receivable, as of December 31, 2019 and 2018 (Successor 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 $461 and $468 of investments, as of December 31, 2019 and 2018 (Successor 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.
[3]
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 Measurement Inputs and Valuation Techniques [Table Text Block]
Significant Unobservable Inputs for Level 3 - Securities
As of December 31, 2019 (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]
CLOs [3]
$
58

Discounted cash flows
Spread
113bps
246bps
243bps
Decrease
CMBS [3]
37

Discounted cash flows
Spread (encompasses
prepayment, default risk and loss severity)
9bps
1,832bps
266bps
Decrease
Corporate [4]
309

Discounted cash flows
Spread
93bps
823bps
236bps
Decrease
RMBS [3]
247

Discounted cash flows
Spread [6]
5bps
233bps
82bps
Decrease
 
 
 
Constant prepayment rate [6]
—%
13%
6%
Decrease [5]
 
 
 
Constant default rate [6]
2%
5%
3%
Decrease
 
 
 
Loss severity [6]
—%
100%
70%
Decrease
As of December 31, 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]
$
1

Discounted cash flows
Spread (encompasses
prepayment, default risk and loss severity)
9bps
1,816bps
278bps
Decrease
Corporate [4]
144

Discounted cash flows
Spread
145bps
1,145bps
400bps
Decrease
RMBS [3]
426

Discounted cash flows
Spread [6]
31bps
346bps
92bps
Decrease
 
 
 
Constant prepayment rate [6]
—%
13%
6%
Decrease [5]
 
 
 
Constant default rate [6]
2%
8%
3%
Decrease
 
 
 
Loss severity [6]
—%
100%
58%
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 bases 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.
[6]
Generally, a change in the assumption used for the constant default rate would have been accompanied by a directionally similar change in the assumption used for the loss severity and a directionally opposite change in the assumption used for constant prepayment rate and would have resulted in wider spreads.
The tables below exclude certain securities for which fair values are predominately based on independent broker quotes.
Significant Unobservable Inputs for Level 3 - Freestanding Derivatives
As of December 31, 2019 (Successor Company)
 
Fair Value
Predominant Valuation Technique
Significant Unobservable Input
Minimum
Maximum
Weighted Average [1]
Impact of Increase in Input on Fair Value [2]
Interest rate derivatives
 
 
 
 
 
 
 
Interest rate swaps
$
(2
)
Discounted cash flows
Swap curve beyond 30 years
2%
2%
2%
Decrease
GMWB hedging instruments
 
 
 
 
 
 
 
Customized swaps
35

Discounted cash flows
Equity volatility
11%
23%
17%
Increase
Interest rate swaption
3

Option model
Interest rate volatility
2%
2%
2%
Increase
Macro hedge program [3]
 
 
 
 
 
 
 
Equity options
(111
)
Option model
Equity volatility
11%
35%
22%
Increase
Interest rate swaption
(3
)
Option model
Interest rate volatility
2%
2%
2%
Increase
As of December 31, 2018 (Successor Company)
 
Fair Value
Predominant Valuation Technique
Significant Unobservable Input
Minimum
Maximum
Weighted Average [1]
Impact of Increase in Input on Fair Value [2]
Interest rate derivatives
 
 
 
 
 
 
 
Interest rate swaps
$
(27
)
Discounted cash flows
Swap curve beyond 30 years
3%
3%
—%
Decrease
GMWB hedging instruments
 
 
 
 
 
 
 
Equity variance swaps
(26
)
Option model
Equity volatility
22%
22%
—%
Increase
Equity options
(1
)
Option model
Equity volatility
30%
32%
—%
Increase
Customized swaps
71

Discounted cash flows
Equity volatility
18%
30%
—%
Increase
Interest rate swaption
1

Option model
Interest rate volatility
3%
3%
—%
Increase
Macro hedge program [3]
 
 
 
 
 
 
 
Equity options
250

Option model
Equity volatility
17%
30%
—%
Increase
[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. Changes are based on long positions, unless otherwise noted. Changes in fair value will be inversely impacted for short positions.
[3]
Excludes derivatives for which the Company bases fair value on broker quotations.
Significant Unobservable Inputs for Level 3 GMWB Embedded Customized and Reinsurance Derivatives
As of December 31, 2019 (Successor Company)
 
Unobservable Inputs (Minimum)
Unobservable Inputs (Maximum)
Weighted
Average
Impact of Increase in Input
on Fair Value Measurement [1]
Withdrawal Utilization [2]
19%
100%
69%
Increase
Withdrawal Rates [3]
—%
7%
6%
Increase
Lapse Rates [4]
—%
61%
6%
Decrease [8]
Reset Elections [5]
—%
100%
11%
Increase
Equity Volatility [6]
10%
25%
19%
Increase
Credit standing adjustment [7]
0.07%
0.26%
0.17%
Decrease
As of December 31, 2018 (Successor Company)
 
Unobservable Inputs (Minimum)
Unobservable Inputs (Maximum)
Weighted
Average
Impact of Increase in Input
on Fair Value Measurement [1]
Withdrawal Utilization [2]
15%
100%
—%
Increase
Withdrawal Rates [3]
—%
8%
—%
Increase
Lapse Rates [4]
1%
40%
—%
Decrease [8]
Reset Elections [5]
20%
45%
—%
Increase
Equity Volatility [6]
17%
30%
—%
Increase
Credit standing adjustment [7]
0.04%
0.28%
—%
Decrease
Roll-forward of Financial Instruments Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)
Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs
The Company uses derivative instruments to manage the risk associated with certain assets and liabilities. However, the derivative instrument may not be classified with the same fair value hierarchy level as the associated asset or liability. Therefore, the realized and unrealized gains and losses on derivatives reported in the Level 3 roll-forward may be offset by realized and unrealized gains and losses of the associated assets and liabilities in other line items of the financial statements.
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the year ended December 31, 2019 (Successor Company), for which the Company had 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, 2019
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 December 31, 2019
Assets
 
 
 
 
 
 
 
 
 
Fixed maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
2

$

$

$
13

$

$

$

$
(2
)
$
13

 
CLOs
77



155

(91
)
(5
)

(78
)
58

 
CMBS
41


2

53

(1
)


(58
)
37

 
Corporate
327

(3
)
16

41

(15
)
(106
)
138

(11
)
387

 
RMBS
443


1


(75
)
(105
)

(17
)
247

Total fixed maturities, AFS
890

(3
)
19

262

(182
)
(216
)
138

(166
)
742

Equity securities, at fair value
46

(4
)

2

(1
)
(10
)


33

Freestanding derivatives
 
 
 
 
 
 
 
 
 
 
Equity

(1
)

1






 
GMWB hedging instruments
45

(35
)


28




38

Total freestanding derivatives [5]
45

(36
)

1

28




38

Reinsurance recoverable for GMWB
40

(34
)


11




17

Separate accounts
40



82


(14
)
12

(97
)
23

Short-term investments



6





6

Total assets
$
1,061

$
(77
)
$
19

$
353

$
(144
)
$
(240
)
$
150

$
(263
)
$
859

(Liabilities)
 
 
 
 
 
 
 
 
 
Freestanding derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)
(6
)


31




(2
)
 
Macro hedge program
247

(359
)

(1
)




(113
)
Total freestanding derivatives [5]
220

(365
)

(1
)
31




(115
)
Other policyholder funds and benefits payable
 
 
 
 
 
 
 
 
 
 
Guaranteed withdrawal benefits
(80
)
134



(49
)



5

Total other policyholder funds and benefits payable
(80
)
134



(49
)



5

Total liabilities
$
140

$
(231
)
$

$
(1
)
$
(18
)
$

$

$

$
(110
)
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the period of June 1, 2018 to December 31, 2018 (Successor Company), for which the Company had 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 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 December 31, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
12

$

$

$
20

$
(1
)
$
(4
)
$
1

$
(26
)
$
2

 
CLOs
65


(1
)
142

(3
)
(7
)

(119
)
77

 
CMBS
17



42

(1
)
(1
)

(16
)
41

 
Corporate
451

(6
)
(7
)
17

(2
)
(33
)
6

(99
)
327

 
Municipal
24





(12
)

(12
)

 
RMBS
617


(1
)
38

(71
)
(117
)

(23
)
443

Total fixed maturities, AFS
1,186

(6
)
(9
)
259

(78
)
(174
)
7

(295
)
890

Equity securities, at fair value
42

1


4


(1
)


46

Freestanding derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)







(27
)
 
GMWB hedging instruments
17

28







45

 
Macro hedge program
(5
)
156


41

55




247

Total freestanding derivatives [5]
(15
)
184


41

55




265

Reinsurance recoverable for GMWB
22

10



8




40

Separate accounts
55



45


(7
)
6

(59
)
40

Total assets
$
1,290

$
189

$
(9
)
$
349

$
(15
)
$
(182
)
$
13

$
(354
)
$
1,281

(Liabilities)
 
 
 
 
 
 
 
 
 
Other policyholder funds and benefits payable
 
 
 
 
 
 
 
 
 
 
Guaranteed withdrawal benefits
(21
)
(25
)


(34
)



(80
)
Total other policyholder funds and benefits payable
(21
)
(25
)


(34
)



(80
)
Total liabilities
$
(21
)
$
(25
)
$

$

$
(34
)
$

$

$

$
(80
)
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 had 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

 
CLOs
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
)
[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 columns 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 on 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 [1] [2]
 
Successor Company
Predecessor Company
 
For the Year Ended December 31, 2019
June 1, 2018 to December 31, 2018
January 1, 2018 to May 31, 2018
Assets
 
 
 
Fixed maturities, AFS
 
 
 
Corporate
$
(4
)
$
(6
)
$
2

Total fixed maturities, AFS
(4
)
(6
)
2

Equity securities, at fair value
(2
)


Freestanding derivatives
 
 
 
Equity
(1
)


Interest rate
(6
)
1

(5
)
GMWB hedging instruments
(35
)
28

(17
)
Macro hedge program
(359
)
252

(26
)
Total freestanding derivatives
(401
)
281

(48
)
Reinsurance recoverable for GMWB
(34
)
10

(19
)
Total assets
$
(441
)
$
285

$
(65
)
(Liabilities)
 
 
 
Other policyholder funds and benefits payable
 
 
 
Guaranteed withdrawal benefits
$
134

$
(25
)
$
82

Total other policyholder funds and benefits payable
134

(25
)
82

Total liabilities
$
134

$
(25
)
$
82

[1]
All amounts presented 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.
Changes in Unrealized Gains (Losses) included in OCI for Financial Instruments Classified as Level 3 Still Held at End of Period [1]
 
Successor Company
 
For the Year Ended December 31, 2019
Assets
 
Fixed maturities, AFS
 
CMBS
1

Corporate
17

RMBS
1

Total fixed maturities, AFS
19

Total assets
$
19

[1]
Changes in unrealized gains (losses) on fixed maturities, AFS are reported in changes in net unrealized gain on securities on the Consolidated Statements of Comprehensive Income.
Fair Value Roll-forwards for Financial Instruments Classified as Level 3
 
 
 
Total Realized/Unrealized Gains (Losses)
 
 
 
 
 
 
 
 
Fair Value as of January 1, 2019
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 December 31, 2019
Assets
 
 
 
 
 
 
 
 
 
Fixed maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
2

$

$

$
13

$

$

$

$
(2
)
$
13

 
CLOs
77



155

(91
)
(5
)

(78
)
58

 
CMBS
41


2

53

(1
)


(58
)
37

 
Corporate
327

(3
)
16

41

(15
)
(106
)
138

(11
)
387

 
RMBS
443


1


(75
)
(105
)

(17
)
247

Total fixed maturities, AFS
890

(3
)
19

262

(182
)
(216
)
138

(166
)
742

Equity securities, at fair value
46

(4
)

2

(1
)
(10
)


33

Freestanding derivatives
 
 
 
 
 
 
 
 
 
 
Equity

(1
)

1






 
GMWB hedging instruments
45

(35
)


28




38

Total freestanding derivatives [5]
45

(36
)

1

28




38

Reinsurance recoverable for GMWB
40

(34
)


11




17

Separate accounts
40



82


(14
)
12

(97
)
23

Short-term investments



6





6

Total assets
$
1,061

$
(77
)
$
19

$
353

$
(144
)
$
(240
)
$
150

$
(263
)
$
859

(Liabilities)
 
 
 
 
 
 
 
 
 
Freestanding derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)
(6
)


31




(2
)
 
Macro hedge program
247

(359
)

(1
)




(113
)
Total freestanding derivatives [5]
220

(365
)

(1
)
31




(115
)
Other policyholder funds and benefits payable
 
 
 
 
 
 
 
 
 
 
Guaranteed withdrawal benefits
(80
)
134



(49
)



5

Total other policyholder funds and benefits payable
(80
)
134



(49
)



5

Total liabilities
$
140

$
(231
)
$

$
(1
)
$
(18
)
$

$

$

$
(110
)
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the period of June 1, 2018 to December 31, 2018 (Successor Company), for which the Company had 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 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 December 31, 2018
Assets
 
 
 
 
 
 
 
 
 
Fixed maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
12

$

$

$
20

$
(1
)
$
(4
)
$
1

$
(26
)
$
2

 
CLOs
65


(1
)
142

(3
)
(7
)

(119
)
77

 
CMBS
17



42

(1
)
(1
)

(16
)
41

 
Corporate
451

(6
)
(7
)
17

(2
)
(33
)
6

(99
)
327

 
Municipal
24





(12
)

(12
)

 
RMBS
617


(1
)
38

(71
)
(117
)

(23
)
443

Total fixed maturities, AFS
1,186

(6
)
(9
)
259

(78
)
(174
)
7

(295
)
890

Equity securities, at fair value
42

1


4


(1
)


46

Freestanding derivatives
 
 
 
 
 
 
 
 
 
 
Interest rate
(27
)







(27
)
 
GMWB hedging instruments
17

28







45

 
Macro hedge program
(5
)
156


41

55




247

Total freestanding derivatives [5]
(15
)
184


41

55




265

Reinsurance recoverable for GMWB
22

10



8




40

Separate accounts
55



45


(7
)
6

(59
)
40

Total assets
$
1,290

$
189

$
(9
)
$
349

$
(15
)
$
(182
)
$
13

$
(354
)
$
1,281

(Liabilities)
 
 
 
 
 
 
 
 
 
Other policyholder funds and benefits payable
 
 
 
 
 
 
 
 
 
 
Guaranteed withdrawal benefits
(21
)
(25
)


(34
)



(80
)
Total other policyholder funds and benefits payable
(21
)
(25
)


(34
)



(80
)
Total liabilities
$
(21
)
$
(25
)
$

$

$
(34
)
$

$

$

$
(80
)
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 had 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

 
CLOs
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
)
[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 columns 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 on 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).
Fair Value, by Balance Sheet Grouping [Table Text Block]
Fair Value Option
The Company has elected the fair value option for certain RMBS that contain embedded credit derivatives with underlying credit. These securities are included within Fixed Maturities, FVO on the Consolidated Balance Sheets and changes in the fair value of these securities are reported in net realized capital gains and losses.
As of December 31, 2019 and 2018 (Successor Company), the fair value of assets and liabilities using the fair value option was $6 and $12, respectively, within the residential real estate sector.
For the year ended December 31, 2019 (Successor Company), the period of June 1, 2018 to December 31, 2018 (Successor Company) and the period of January 1, 2018 to May 31, 2018 (Predecessor Company), there were no realized capital gains (losses) related to the fair value of assets using the fair value option. For the year ended December 31, 2017 (Predecessor Company), the income earned from FVO securities and the changes recorded in net realized capital gains (losses) were $1, related to equity securities.
Financial Instruments Not Carried at Fair Value
Financial Assets and Liabilities Not Carried at Fair Value (Successor Company)
 
Fair Value
Hierarchy
Level
Carrying Amount
Fair
Value
 
Carrying Amount
Fair
Value
 
December 31, 2019
 
December 31, 2018
Assets
 
 
 
 
 
 
Policy loans
Level 3
$
1,467

$
1,467

 
$
1,441

$
1,441

Mortgage loans
Level 3
$
2,241

$
2,331

 
$
2,100

$
2,125

Liabilities
 
 
 
 
 
 
Other policyholder funds and benefits payable [1]
Level 3
$
6,049

$
5,912

 
$
6,186

$
5,888

Assumed investment contracts [2]
Level 3
$
1

$
1

 
$
185

$
185

[1]
Excludes group accident and health and universal life insurance contracts, including corporate owned life insurance.
[2]
Included in other liabilities on the Consolidated Balance Sheets.