XML 31 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Instruments
6 Months Ended
Jun. 30, 2017
Fair Value of Financial Instruments [Abstract]  
Fair Value of Financial Instruments

12.  Fair Value of Financial Instruments



The carrying values and estimated fair values of our financial instruments (in millions) were as follows:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



As of June 30, 2017

 

As of December 31, 2016

 



Carrying

 

Fair

 

Carrying

 

Fair

 



Value

 

Value

 

Value

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

$

93,014

 

$

93,014

 

$

89,013

 

$

89,013

 

VIEs’ fixed maturity securities

 

 -

 

 

 -

 

 

200

 

 

200

 

Equity securities

 

275

 

 

275

 

 

275

 

 

275

 

Trading securities

 

1,678

 

 

1,678

 

 

1,712

 

 

1,712

 

Mortgage loans on real estate

 

10,023

 

 

10,157

 

 

9,889

 

 

9,853

 

Derivative investments (1)

 

1,054

 

 

1,054

 

 

927

 

 

927

 

Other investments

 

2,156

 

 

2,156

 

 

2,230

 

 

2,230

 

Cash and invested cash

 

1,978

 

 

1,978

 

 

2,722

 

 

2,722

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives (2)

 

298

 

 

298

 

 

 -

 

 

 -

 

GLB ceded embedded derivatives

 

85

 

 

85

 

 

203

 

 

203

 

Separate account assets

 

135,825

 

 

135,825

 

 

128,397

 

 

128,397

 



 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(1,268

)

 

(1,268

)

 

(1,139

)

 

(1,139

)

Other contract holder funds:

 

 

 

 

 

 

 

 

 

 

 

 

Remaining guaranteed interest and similar contracts

 

(625

)

 

(625

)

 

(629

)

 

(629

)

Account values of certain investment contracts

 

(31,982

)

 

(36,201

)

 

(31,516

)

 

(35,647

)

Short-term debt

 

(450

)

 

(457

)

 

 -

 

 

 -

 

Long-term debt

 

(4,901

)

 

(5,485

)

 

(5,345

)

 

(5,679

)

Reinsurance related embedded derivatives

 

(53

)

 

(53

)

 

(53

)

 

(53

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (1)

 

(169

)

 

(169

)

 

(553

)

 

(553

)

GLB direct embedded derivatives (2)

 

 -

 

 

 -

 

 

(371

)

 

(371

)



(1)

We have master netting agreements with each of our derivative counterparties, which allow for the netting of our derivative asset and liability positions by counterparty.

(2)

Portions of our GLB direct embedded derivatives are ceded to third-party reinsurance counterparties.  Refer to Note 5 for additional detail.



Valuation Methodologies and Associated Inputs for Financial Instruments Not Carried at Fair Value



The following discussion outlines the methodologies and assumptions used to determine the fair value of our financial instruments not carried at fair value on our Consolidated Balance Sheets.  Considerable judgment is required to develop these assumptions used to measure fair value.  Accordingly, the estimates shown are not necessarily indicative of the amounts that would be realized in a one-time, current market exchange of all of our financial instruments.



Mortgage Loans on Real Estate



The fair value of mortgage loans on real estate is established using a discounted cash flow method based on credit rating, maturity and future income.  The ratings for mortgages in good standing are based on property type, location, market conditions, occupancy, debt-service coverage, loan-to-value, quality of tenancy, borrower and payment record.  The fair value for impaired mortgage loans is based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s market price or the fair value of the collateral if the loan is collateral dependent.  The inputs used to measure the fair value of our mortgage loans on real estate are classified as Level 2 within the fair value hierarchy.



Other Investments



The carrying value of our assets classified as other investments approximates fair value.  Other investments includes primarily LPs and other privately held investments that are accounted for using the equity method of accounting and the carrying value is based on our proportional share of the net assets of the LPs.  The inputs used to measure the fair value of our LPs and other privately held investments are classified as Level 3 within the fair value hierarchy.  Other investments also includes securities that are not LPs or other privately held investments and the inputs used to measure the fair value of these securities are classified as Level 1 within the fair value hierarchy.

Other Contract Holder Funds



Other contract holder funds include remaining guaranteed interest and similar contracts and account values of certain investment contracts.  The fair value for the remaining guaranteed interest and similar contracts is estimated using discounted cash flow calculations as of the balance sheet date.  These calculations are based on interest rates currently offered on similar contracts with maturities that are consistent with those remaining for the contracts being valued.  As of June 30, 2017, and December 31, 2016, the remaining guaranteed interest and similar contracts carrying value approximated fair value.  The fair value of the account values of certain investment contracts is based on their approximate surrender value as of the balance sheet date.  The inputs used to measure the fair value of our other contract holder funds are classified as Level 3 within the fair value hierarchy.



Short-Term and Long-Term Debt    



The fair value of short-term and long-term debt is based on quoted market prices.  The inputs used to measure the fair value of our short-term and long-term debt are classified as Level 2 within the fair value hierarchy.   



Financial Instruments Carried at Fair Value



We did not have any assets or liabilities measured at fair value on a nonrecurring basis as of June 30, 2017, or  December 31, 2016, and we noted no changes in our valuation methodologies between these periods.



The following summarizes our financial instruments carried at fair value (in millions) on a recurring basis by the fair value hierarchy levels described in Summary of Significant Accounting Policies in Note 1 of our 2016 Form 10-K:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of June 30, 2017

 



 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Prices

 

 

 

 

 

 

 

 

 

 

 

 

 



 

in Active

 

 

 

 

 

 

 

 

 

 

 

 

 



Markets for

Significant

Significant

 

 

 

 



 

Identical

 

Observable

Unobservable

 

Total

 



 

Assets

 

 

Inputs

 

 

Inputs

 

 

Fair

 



 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

 

$

 -

 

 

$

78,031

 

 

$

2,517

 

 

$

80,548

 

ABS

 

 

 -

 

 

 

1,007

 

 

 

43

 

 

 

1,050

 

U.S. government bonds

 

 

564

 

 

 

9

 

 

 

5

 

 

 

578

 

Foreign government bonds

 

 

 -

 

 

 

346

 

 

 

109

 

 

 

455

 

RMBS

 

 

 -

 

 

 

3,545

 

 

 

7

 

 

 

3,552

 

CMBS

 

 

 -

 

 

 

455

 

 

 

21

 

 

 

476

 

CLOs

 

 

 -

 

 

 

675

 

 

 

28

 

 

 

703

 

State and municipal bonds

 

 

 -

 

 

 

5,010

 

 

 

 -

 

 

 

5,010

 

Hybrid and redeemable preferred securities

 

 

67

 

 

 

493

 

 

 

82

 

 

 

642

 

Equity AFS securities

 

 

13

 

 

 

79

 

 

 

183

 

 

 

275

 

Trading securities

 

 

73

 

 

 

1,546

 

 

 

59

 

 

 

1,678

 

Derivative investments (1)

 

 

 -

 

 

 

1,150

 

 

 

571

 

 

 

1,721

 

Other investments

 

 

150

 

 

 

 -

 

 

 

 -

 

 

 

150

 

Cash and invested cash

 

 

 -

 

 

 

1,978

 

 

 

 -

 

 

 

1,978

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives 

 

 

 -

 

 

 

 -

 

 

 

298

 

 

 

298

 

GLB ceded embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

85

 

 

 

85

 

Separate account assets

 

 

772

 

 

 

135,053

 

 

 

 -

 

 

 

135,825

 

Total assets

 

$

1,639

 

 

$

229,377

 

 

$

4,008

 

 

$

235,024

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

$

 -

 

 

$

 -

 

 

$

(1,268

)

 

$

(1,268

)

Long-term debt

 

 

 -

 

 

 

(1,135

)

 

 

 -

 

 

 

(1,135

)

Reinsurance related embedded derivatives

 

 

 -

 

 

 

(53

)

 

 

 -

 

 

 

(53

)

Other liabilities – derivative liabilities (1)

 

 

 -

 

 

 

(420

)

 

 

(416

)

 

 

(836

)

Total liabilities

 

$

 -

 

 

$

(1,608

)

 

$

(1,684

)

 

$

(3,292

)









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of December 31, 2016

 



 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Prices

 

 

 

 

 

 

 

 

 

 

 

 

 



 

in Active

 

 

 

 

 

 

 

 

 

 

 

 

 



Markets for

Significant

Significant

 

 

 

 



 

Identical

 

Observable

Unobservable

 

Total

 



 

Assets

 

 

Inputs

 

 

Inputs

 

 

Fair

 



 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

 

$

 -

 

 

$

74,659

 

 

$

2,405

 

 

$

77,064

 

ABS

 

 

 -

 

 

 

1,052

 

 

 

33

 

 

 

1,085

 

U.S. government bonds

 

 

408

 

 

 

11

 

 

 

 -

 

 

 

419

 

Foreign government bonds

 

 

 -

 

 

 

395

 

 

 

111

 

 

 

506

 

RMBS

 

 

 -

 

 

 

3,611

 

 

 

3

 

 

 

3,614

 

CMBS

 

 

 -

 

 

 

343

 

 

 

7

 

 

 

350

 

CLOs

 

 

 -

 

 

 

676

 

 

 

68

 

 

 

744

 

State and municipal bonds

 

 

 -

 

 

 

4,627

 

 

 

 -

 

 

 

4,627

 

Hybrid and redeemable preferred securities

 

 

60

 

 

 

468

 

 

 

76

 

 

 

604

 

VIEs’ fixed maturity securities

 

 

 -

 

 

 

200

 

 

 

 -

 

 

 

200

 

Equity AFS securities

 

 

17

 

 

 

81

 

 

 

177

 

 

 

275

 

Trading securities

 

 

102

 

 

 

1,545

 

 

 

65

 

 

 

1,712

 

Derivative investments (1)

 

 

 -

 

 

 

1,406

 

 

 

599

 

 

 

2,005

 

Other investments

 

 

146

 

 

 

 -

 

 

 

 -

 

 

 

146

 

Cash and invested cash

 

 

 -

 

 

 

2,722

 

 

 

 -

 

 

 

2,722

 

Other assets – GLB ceded embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

203

 

 

 

203

 

Separate account assets

 

 

863

 

 

 

127,534

 

 

 

 -

 

 

 

128,397

 

Total assets

 

$

1,596

 

 

$

219,330

 

 

$

3,747

 

 

$

224,673

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and IUL contracts embedded derivatives

 

$

 -

 

 

$

 -

 

 

$

(1,139

)

 

$

(1,139

)

Long-term debt

 

 

 -

 

 

 

(1,203

)

 

 

 -

 

 

 

(1,203

)

Reinsurance related embedded derivatives

 

 

 -

 

 

 

(53

)

 

 

 -

 

 

 

(53

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (1)

 

 

 -

 

 

 

(939

)

 

 

(692

)

 

 

(1,631

)

GLB direct embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

(371

)

 

 

(371

)

Total liabilities

 

$

 -

 

 

$

(2,195

)

 

$

(2,202

)

 

$

(4,397

)



(1)

Derivative investment assets and liabilities presented within the fair value hierarchy are presented on a gross basis by derivative type and not on a master netting basis by counterparty.

The following summarizes changes to our financial instruments carried at fair value (in millions) and classified within Level 3 of the fair value hierarchy.  This summary excludes any effect of amortization of deferred acquisition costs (DAC), value of business acquired (VOBA), deferred sales inducements (DSI) and deferred front-end loads (DFEL).  The gains and losses below may include changes in fair value due in part to observable inputs that are a component of the valuation methodology.











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended June 30, 2017

 



 

 

 

 

 

 

Gains

Issuances,

Transfers

 

 

 

 



 

 

 

Items

 

(Losses)

 

Sales,

 

Into or

 

 

 

 



 

 

 

Included

 

in

Maturities,

Out

 

 

 

 



Beginning

 

in

 

OCI

Settlements,

of

 

Ending

 



Fair

 

Net

 

and

 

Calls,

 

Level 3,

 

Fair

 



Value

 

Income

 

Other (1)

 

Net

 

Net (2)

 

Value

 

Investments: (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

2,403

 

$

5

 

$

53

 

$

57

 

$

(1

)

$

2,517

 

ABS

 

29

 

 

 -

 

 

 -

 

 

 -

 

 

14

 

 

43

 

U.S. government bonds

 

5

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

5

 

Foreign government bonds

 

110

 

 

 -

 

 

(1

)

 

 -

 

 

 -

 

 

109

 

RMBS

 

7

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

7

 

CMBS

 

44

 

 

 -

 

 

1

 

 

14

 

 

(38

)

 

21

 

CLOs

 

88

 

 

 -

 

 

 -

 

 

13

 

 

(73

)

 

28

 

State and municipal bonds

 

1

 

 

 -

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

79

 

 

 -

 

 

8

 

 

 -

 

 

(5

)

 

82

 

Equity AFS securities

 

182

 

 

 -

 

 

 -

 

 

1

 

 

 -

 

 

183

 

Trading securities

 

60

 

 

1

 

 

1

 

 

 -

 

 

(3

)

 

59

 

Derivative investments

 

112

 

 

58

 

 

65

 

 

(80

)

 

 -

 

 

155

 

Other assets: (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives

 

226

 

 

72

 

 

 -

 

 

 -

 

 

 -

 

 

298

 

GLB ceded embedded derivatives

 

116

 

 

(31

)

 

 -

 

 

 -

 

 

 -

 

 

85

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives (5)

 

(1,238

)

 

(64

)

 

 -

 

 

34

 

 

 -

 

 

(1,268

)

Total, net

$

2,224

 

$

41

 

$

127

 

$

39

 

$

(107

)

$

2,324

 

















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended June 30, 2016

 



 

 

 

 

 

 

Gains

Issuances,

Transfers

 

 

 

 



 

 

 

Items

 

(Losses)

 

Sales

 

Into or

 

 

 

 



 

 

 

Included

 

in

Maturities,

Out

 

 

 

 



Beginning

 

in

 

OCI

Settlements,

of

 

Ending

 



Fair

 

Net

 

and

 

Calls,

 

Level 3,

 

Fair

 



Value

 

Income

 

Other (1)

 

Net

 

Net (2)

 

Value

 

Investments: (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

2,185

 

$

(6

)

$

46

 

$

118

 

$

82

 

$

2,425

 

ABS

 

44

 

 

 -

 

 

 -

 

 

14

 

 

4

 

 

62

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

10

 

 

 -

 

 

10

 

Foreign government bonds

 

111

 

 

 -

 

 

1

 

 

 -

 

 

 -

 

 

112

 

RMBS

 

1

 

 

 -

 

 

 -

 

 

15

 

 

 -

 

 

16

 

CMBS

 

9

 

 

2

 

 

(1

)

 

(2

)

 

 -

 

 

8

 

CLOs

 

591

 

 

 -

 

 

 -

 

 

40

 

 

(586

)

 

45

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

92

 

 

 -

 

 

(3

)

 

 -

 

 

 -

 

 

89

 

Equity AFS securities

 

167

 

 

 -

 

 

3

 

 

 -

 

 

 -

 

 

170

 

Trading securities

 

74

 

 

1

 

 

(1

)

 

 -

 

 

(9

)

 

65

 

Derivative investments

 

190

 

 

183

 

 

79

 

 

(29

)

 

 -

 

 

423

 

Other investments (4)

 

2

 

 

(1

)

 

 -

 

 

 -

 

 

 -

 

 

1

 

Other assets – GLB ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives (5)

 

433

 

 

106

 

 

 -

 

 

 -

 

 

 -

 

 

539

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

derivatives (5)

 

(1,088

)

 

(19

)

 

 -

 

 

5

 

 

 -

 

 

(1,102

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps (4)

 

(12

)

 

(4

)

 

 -

 

 

 -

 

 

 -

 

 

(16

)

GLB direct embedded derivatives (5)

 

(1,916

)

 

(542

)

 

 -

 

 

 -

 

 

 -

 

 

(2,458

)

Total, net

$

883

 

$

(280

)

$

124

 

$

171

 

$

(509

)

$

389

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Six Months Ended June 30, 2017

 



 

 

 

 

 

 

Gains

Issuances,

Transfers

 

 

 

 



 

 

 

Items

 

(Losses)

Sales,

Into or

 

 

 

 



 

 

 

Included

 

in

Maturities,

Out

 

 

 

 



Beginning

 

in

 

OCI

Settlements,

of

 

Ending

 



Fair

 

Net

 

and

 

Calls,

 

Level 3,

 

Fair

 



Value

 

Income

 

Other (1)

 

Net

 

Net (2)

 

Value

 

Investments: (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

2,405

 

$

11

 

$

118

 

$

(147

)

$

130

 

$

2,517

 

ABS

 

33

 

 

 -

 

 

1

 

 

 -

 

 

9

 

 

43

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

5

 

 

5

 

Foreign government bonds

 

111

 

 

 -

 

 

(2

)

 

 -

 

 

 -

 

 

109

 

RMBS

 

3

 

 

 -

 

 

 -

 

 

4

 

 

 -

 

 

7

 

CMBS

 

7

 

 

 -

 

 

1

 

 

55

 

 

(42

)

 

21

 

CLOs

 

68

 

 

 -

 

 

 -

 

 

18

 

 

(58

)

 

28

 

State and municipal bonds

 

 -

 

 

(1

)

 

 -

 

 

 -

 

 

1

 

 

 -

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

76

 

 

 -

 

 

11

 

 

 -

 

 

(5

)

 

82

 

Equity AFS securities

 

177

 

 

1

 

 

(1

)

 

6

 

 

 -

 

 

183

 

Trading securities

 

65

 

 

2

 

 

8

 

 

(16

)

 

 -

 

 

59

 

Derivative investments

 

(93

)

 

(11

)

 

88

 

 

171

 

 

 -

 

 

155

 

Other assets: (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives

 

 -

 

 

298

 

 

 -

 

 

 -

 

 

 -

 

 

298

 

GLB ceded embedded derivatives

 

203

 

 

(118

)

 

 -

 

 

 -

 

 

 -

 

 

85

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives (5)

 

(1,139

)

 

(184

)

 

 -

 

 

55

 

 

 -

 

 

(1,268

)

Other liabilities – GLB direct embedded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

derivatives (5)

 

(371

)

 

371

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Total, net

$

1,545

 

$

369

 

$

224

 

$

146

 

$

40

 

$

2,324

 















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Six Months Ended June 30, 2016

 



 

 

 

 

 

 

Gains

Issuances,

Transfers

 

 

 

 



 

 

 

Items

 

(Losses)

Sales,

Into or

 

 

 

 



 

 

 

Included

 

in

Maturities,

Out

 

 

 

 



Beginning

 

in

 

OCI

Settlements,

of

 

Ending

 



Fair

 

Net

 

and

 

Calls,

 

Level 3,

 

Fair

 



Value

 

Income

 

Other (1)

 

Net

 

Net (2)

 

Value

 

Investments: (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

1,993

 

$

 -

 

$

64

 

$

146

 

$

222

 

$

2,425

 

ABS

 

45

 

 

 -

 

 

(1

)

 

14

 

 

4

 

 

62

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

10

 

 

 -

 

 

10

 

Foreign government bonds

 

111

 

 

 -

 

 

1

 

 

 -

 

 

 -

 

 

112

 

RMBS

 

1

 

 

 -

 

 

 -

 

 

15

 

 

 -

 

 

16

 

CMBS

 

10

 

 

2

 

 

(1

)

 

(3

)

 

 -

 

 

8

 

CLOs

 

551

 

 

 -

 

 

2

 

 

78

 

 

(586

)

 

45

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

94

 

 

 -

 

 

(5

)

 

 -

 

 

 -

 

 

89

 

Equity AFS securities

 

164

 

 

 -

 

 

2

 

 

4

 

 

 -

 

 

170

 

Trading securities

 

73

 

 

2

 

 

1

 

 

(1

)

 

(10

)

 

65

 

Derivative investments

 

555

 

 

(258

)

 

171

 

 

(45

)

 

 -

 

 

423

 

Other investments (4)

 

 -

 

 

1

 

 

 -

 

 

 -

 

 

 -

 

 

1

 

Other assets – GLB ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives (5)

 

268

 

 

271

 

 

 -

 

 

 -

 

 

 -

 

 

539

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives (5)

 

(1,100

)

 

(12

)

 

 -

 

 

10

 

 

 -

 

 

(1,102

)

VIEs’ liabilities – derivative instruments (5)

 

(4

)

 

4

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps (4)

 

(9

)

 

(7

)

 

 -

 

 

 -

 

 

 -

 

 

(16

)

GLB direct embedded derivatives (5)

 

(953

)

 

(1,505

)

 

 -

 

 

 -

 

 

 -

 

 

(2,458

)

Total, net

$

1,799

 

$

(1,502

)

$

234

 

$

228

 

$

(370

)

$

389

 



(1)

The changes in fair value of the interest rate swaps are offset by an adjustment to derivative investments (see Note 5).

(2)

Transfers into or out of Level 3 for AFS and trading securities are displayed at amortized cost as of the beginning-of-period.  For AFS and trading securities, the difference between beginning-of-period amortized cost and beginning-of-period fair value was included in OCI and earnings, respectively, in the prior period.

(3)

Amortization and accretion of premiums and discounts are included in net investment income on our Consolidated Statements of Comprehensive Income (Loss).  Gains (losses) from sales, maturities, settlements and calls and OTTI are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).

(4)

The changes in fair value of the credit default swaps and contingency forwards are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).

(5)

Gains (losses) from sales, maturities, settlements and calls are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).



The following provides the components of the items included in issuances, sales, maturities, settlements and calls, net, excluding any effect of amortization of DAC, VOBA, DSI and DFEL and changes in future contract benefits, (in millions) as reported above:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended June 30, 2017

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

162

 

$

(3

)

$

(25

)

$

(64

)

$

(13

)

$

57

 

CMBS

 

14

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

14

 

CLOs

 

13

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

13

 

Equity AFS securities

 

1

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1

 

Derivative investments

 

48

 

 

(29

)

 

(99

)

 

 -

 

 

 -

 

 

(80

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(13

)

 

 -

 

 

 -

 

 

47

 

 

 -

 

 

34

 

Total, net

$

225

 

$

(32

)

$

(124

)

$

(17

)

$

(13

)

$

39

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended June 30, 2016

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

172

 

$

(8

)

$

 -

 

$

(46

)

$

 -

 

$

118

 

ABS

 

15

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

14

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

10

 

 

 -

 

 

10

 

RMBS

 

15

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

15

 

CMBS

 

 -

 

 

(1

)

 

 -

 

 

(1

)

 

 -

 

 

(2

)

CLOs

 

40

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

40

 

Derivative investments

 

45

 

 

(43

)

 

(31

)

 

 -

 

 

 -

 

 

(29

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(19

)

 

 -

 

 

 -

 

 

24

 

 

 -

 

 

5

 

Total, net

$

268

 

$

(52

)

$

(31

)

$

(14

)

$

 -

 

$

171

 

















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Six Months Ended June 30, 2017

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

200

 

$

(65

)

$

(47

)

$

(127

)

$

(108

)

$

(147

)

RMBS

 

4

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4

 

CMBS

 

55

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

55

 

CLOs

 

18

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

18

 

Equity AFS securities

 

8

 

 

(2

)

 

 -

 

 

 -

 

 

 -

 

 

6

 

Trading securities

 

2

 

 

(17

)

 

 -

 

 

(1

)

 

 -

 

 

(16

)

Derivative investments

 

95

 

 

265

 

 

(189

)

 

 -

 

 

 -

 

 

171

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(31

)

 

 -

 

 

 -

 

 

86

 

 

 -

 

 

55

 

Total, net

$

351

 

$

181

 

$

(236

)

$

(42

)

$

(108

)

$

146

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Six Months Ended June 30, 2016

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

289

 

$

 -

 

$

(3

)

$

(83

)

$

(57

)

$

146

 

ABS

 

15

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

14

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

10

 

 

 -

 

 

10

 

RMBS

 

15

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

15

 

CMBS

 

 -

 

 

(1

)

 

 -

 

 

(2

)

 

 -

 

 

(3

)

CLOs

 

80

 

 

 -

 

 

 -

 

 

(2

)

 

 -

 

 

78

 

Equity AFS securities

 

4

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4

 

Trading securities

 

 -

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

(1

)

Derivative investments

 

85

 

 

(85

)

 

(45

)

 

 -

 

 

 -

 

 

(45

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(45

)

 

 -

 

 

 -

 

 

55

 

 

 -

 

 

10

 

Total, net

$

443

 

$

(86

)

$

(48

)

$

(24

)

$

(57

)

$

228

 



The following summarizes changes in unrealized gains (losses) included in net income, excluding any effect of amortization of DAC, VOBA, DSI and DFEL and changes in future contract benefits, related to financial instruments carried at fair value classified within Level 3 that we still held (in millions):





 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three

 

For the Six

 

 



Months Ended

 

Months Ended

 

 



June 30,

 

June 30,

 

 



2017

 

2016

 

2017

 

2016

 

 

Derivative investments 

$

(2

)

$

216

 

$

(76

)

$

(177

)

 

Other investments

 

 -

 

 

(1

)

 

 -

 

 

1

 

 

Embedded derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

Indexed annuity and IUL contracts

 

 -

 

 

(1

)

 

(15

)

 

(24

)

 

GLB

 

231

 

 

(409

)

 

978

 

 

(1,233

)

 

VIEs’ liabilities – derivative instruments

 

 -

 

 

 -

 

 

 -

 

 

4

 

 

Credit default swaps

 

 -

 

 

(3

)

 

 -

 

 

(7

)

 

Total, net (1)

$

229

 

$

(198

)

$

887

 

$

(1,436

)

 



(1)

Included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss). 



The following provides the components of the transfers into and out of Level 3 (in millions) as reported above:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three

 

For the Three

 



Months Ended

 

Months Ended

 



June 30, 2017

 

June 30, 2016

 



Transfers

 

Transfers

 

 

 

 

Transfers

 

Transfers

 

 

 

 



Into

 

Out of

 

 

 

 

Into

 

Out of

 

 

 

 



Level 3

 

Level 3

 

Total

 

Level 3

 

Level 3

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

1

 

$

(2

)

$

(1

)

$

165

 

$

(83

)

$

82

 

ABS

 

15

 

 

(1

)

 

14

 

 

4

 

 

 -

 

 

4

 

CMBS

 

3

 

 

(41

)

 

(38

)

 

 -

 

 

 -

 

 

 -

 

CLOs

 

 -

 

 

(73

)

 

(73

)

 

 -

 

 

(586

)

 

(586

)

State and municipal bonds

 

 -

 

 

(1

)

 

(1

)

 

 -

 

 

 -

 

 

 -

 

Hybrid and redeemable preferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities

 

 -

 

 

(5

)

 

(5

)

 

 -

 

 

 -

 

 

 -

 

Trading securities

 

 -

 

 

(3

)

 

(3

)

 

1

 

 

(10

)

 

(9

)

Total, net

$

19

 

$

(126

)

$

(107

)

$

170

 

$

(679

)

$

(509

)















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Six

 

For the Six

 



Months Ended

 

Months Ended

 



June 30, 2017

 

June 30, 2016

 



Transfers

 

Transfers

 

 

 

 

Transfers

 

Transfers

 

 

 

 



Into

 

Out of

 

 

 

 

Into

 

Out of

 

 

 

 



Level 3

 

Level 3

 

Total

 

Level 3

 

Level 3

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

161

 

$

(31

)

$

130

 

$

329

 

$

(107

)

$

222

 

ABS

 

15

 

 

(6

)

 

9

 

 

4

 

 

 -

 

 

4

 

U.S. government bonds

 

5

 

 

 -

 

 

5

 

 

 -

 

 

 -

 

 

 -

 

CMBS

 

3

 

 

(45

)

 

(42

)

 

 -

 

 

 -

 

 

 -

 

CLOs

 

30

 

 

(88

)

 

(58

)

 

 -

 

 

(586

)

 

(586

)

State and municipal bonds

 

2

 

 

(1

)

 

1

 

 

 -

 

 

 -

 

 

 -

 

Hybrid and redeemable preferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 securities

 

 -

 

 

(5

)

 

(5

)

 

 -

 

 

 -

 

 

 -

 

Trading securities

 

3

 

 

(3

)

 

 -

 

 

1

 

 

(11

)

 

(10

)

Total, net

$

219

 

$

(179

)

$

40

 

$

334

 

$

(704

)

$

(370

)



Transfers into and out of Level 3 are generally the result of observable market information on a security no longer being available or becoming available to our pricing vendors.  For the six months ended June 30, 2017 and 2016, transfers in and out of Level 3 were attributable primarily to the securities’ observable market information no longer being available or becoming available.  Transfers into and out of Levels 1 and 2 are generally the result of a change in the type of input used to measure the fair value of an asset or liability at the end of the reporting period.  When quoted prices in active markets become available, transfers from Level 2 to Level 1 will result.  When quoted prices in active markets become unavailable, but we are able to employ a valuation methodology using significant observable inputs, transfers from Level 1 to Level 2 will result.  For the six months ended June 30, 2017 and 2016, the transfers between Levels 1 and 2 of the fair value hierarchy were less than $1 million for our financial instruments carried at fair value.

The following summarizes the fair value (in millions), valuation techniques and significant unobservable inputs of the Level 3 fair value measurements as of June 30, 2017:









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Fair

 

Valuation

 

Significant

 

Assumption or

 



Value

 

Technique

 

Unobservable Inputs

 

Input Ranges

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS and trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

1,885

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

0.7

%

 

-

41.9

%

 

ABS

 

25

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

3.0

%

 

-

3.0

%

 

Foreign government bonds

 

78

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

1.8

%

 

-

3.6

%

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

4

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

1.9

%

 

-

1.9

%

 

Equity AFS securities

 

25

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

4.5

%

 

-

5.0

%

 

Other assets – GLB direct and ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

 

383

 

Discounted cash flow

 

Long-term lapse rate (2)

 

1

%

 

-

30

%

 



 

 

 

 

 

 

Utilization of guaranteed withdrawals (3)

85

%

 

-

100

%

 



 

 

 

 

 

 

Claims utilization factor (4)

 

60

%

 

-

100

%

 



 

 

 

 

 

 

Premiums utilization factor (4)

 

80

%

 

-

115

%

 



 

 

 

 

 

 

NPR (5)

 

0.01

%

 

-

0.33

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 



 

 

 

 

 

 

Volatility (7)

 

1

%

 

-

29

%

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

annuity and IUL contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

$

(1,268

)

Discounted cash flow

 

Lapse rate (2)

 

1

%

 

-

9

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 



(1)

The liquidity/duration adjustment input represents an estimated market participant composite of adjustments attributable to liquidity premiums, expected durations, structures and credit quality that would be applied to the market observable information of an investment.

(2)

The lapse rate input represents the estimated probability of a contract surrendering during a year, and thereby forgoing any future benefits.  The range for indexed annuity and IUL contracts represents the lapse rates during the surrender charge period.

(3)

The utilization of guaranteed withdrawals input represents the estimated percentage of contract holders that utilize the guaranteed withdrawal feature.

(4)

The utilization factors are applied to the present value of claims or premiums, as appropriate, in the GLB reserve calculation to estimate the impact of inefficient withdrawal behavior, including taking less than or more than the maximum guaranteed withdrawal.

(5)

The NPR input represents the estimated additional credit spread that market participants would apply to the market observable discount rate when pricing a contract.

(6)

The mortality rate input represents the estimated probability of when an individual belonging to a particular group, categorized according to age or some other factor such as gender, will die.

(7)

The volatility input represents overall volatilities assumed for the underlying variable annuity funds, which include a mixture of equity and fixed-income assets.  Fair value of the variable annuity GLB embedded derivatives would increase if higher volatilities were used for valuation.

(8)

The mortality rate is based on a combination of company and industry experience, adjusted for improvement factors.



From the table above, we have excluded Level 3 fair value measurements obtained from independent, third-party pricing sources.  We do not develop the significant inputs used to measure the fair value of these assets and liabilities, and the information regarding the significant inputs is not readily available to us.  Independent broker-quoted fair values are non-binding quotes developed by market makers or broker-dealers obtained from third-party sources recognized as market participants.  The fair value of a broker-quoted asset or liability is based solely on the receipt of an updated quote from a single market maker or a broker-dealer recognized as a market participant as we do not adjust broker quotes when used as the fair value measurement for an asset or liability.  Significant increases or decreases in any of the quotes received from a third-party broker-dealer may result in a significantly higher or lower fair value measurement. 

Changes in any of the significant inputs presented in the table above may result in a significant change in the fair value measurement of the asset or liability as follows:



·

Investments – An increase in the liquidity/duration adjustment input would result in a decrease in the fair value measurement.

·

Indexed annuity and IUL contracts embedded derivatives – An increase in the lapse rate or mortality rate inputs would result in a decrease in the fair value measurement. 

·

GLB embedded derivatives – Assuming our GLB direct embedded derivative is in a liability position, an increase in our lapse rate, NPR or mortality rate inputs would result in a decrease in the fair value measurement; and an increase in the utilization of guaranteed withdrawal or volatility inputs would result in an increase in the fair value measurement.  Assuming our GLB ceded embedded derivative is in an asset position, the fair value measurement would move in the opposite direction from the GLB direct embedded derivative.



For each category discussed above, the unobservable inputs are not inter-related; therefore, a directional change in one input will not affect the other inputs. 



As part of our ongoing valuation process, we assess the reasonableness of our valuation techniques or models and make adjustments as necessary.  For more information, see Summary of Significant Accounting Policies in Note 1 of our 2016 Form 10-K.