XML 110 R32.htm IDEA: XBRL DOCUMENT v3.20.4
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets Measured at Fair Value on Recurring Basis
The following table summarizes our fair value measurements at December 31, 2020 and 2019, respectively, for financial assets measured at fair value on a recurring basis:
  Fair Value Measurements Using
 Fair ValueQuoted Prices
in Active
Markets
(Level 1)
Other
Observable
Inputs
(Level 2)
Unobservable
Inputs
(Level 3)
 (in millions)
December 31, 2020
Cash equivalents$4,548 $4,548 $— $— 
Debt securities:
U.S. Treasury and other U.S. government corporations and agencies:
U.S. Treasury and agency obligations616 — 616 — 
Mortgage-backed securities3,254 — 3,254 — 
Tax-exempt municipal securities1,447 — 1,447 — 
Mortgage-backed securities:
Residential17 — 17 — 
Commercial1,318 — 1,318 — 
Asset-backed securities1,372 — 1,372 — 
Corporate debt securities4,927 — 4,927 — 
Total debt securities12,951 — 12,951 — 
Common stock815 815 — — 
Total invested assets$18,314 $5,363 $12,951 $— 
December 31, 2019
Cash equivalents$3,660 $3,660 $— $— 
Debt securities:
U.S. Treasury and other U.S. government corporations and agencies:
U.S. Treasury and agency obligations354 — 354 — 
Mortgage-backed securities3,710 — 3,710 — 
Tax-exempt municipal securities1,463 — 1,463 — 
Mortgage-backed securities:
Commercial804 — 804 — 
Asset-backed securities1,093 — 1,093 — 
Corporate debt securities3,947 — 3,947 — 
Total debt securities11,371 — 11,371 — 
Common stock— — 
Total invested assets$15,038 $3,667 $11,371 $— 
Schedule of Assumptions Used For Inputs In Fair Value Measurement
The significant unobservable inputs utilized in these Level 3 fair value measurements (and selected values) include the enterprise value of Kindred at Home, annualized volatility and secured credit rate. Enterprise value was derived from a discounted cash flow model, which utilized significant unobservable inputs for long-term net operating profit after tax margin, or NOPAT, to measure underlying cash flows, weighted average cost of capital and long term growth rate. The table below presents the assumptions used for each reporting period.

December 31, 2020December 31, 2019
Annualized volatility29.9 %19.8 %
Secured credit rate0.4 %2.2 %
NOPAT12.0 %12.0 %
Weighted average cost of capital9.5 %10.0 %
Long term growth rate3.0 %3.0 %