XML 68 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value of Financial Instruments [Abstract]  
Carrying And Estimated Fair Values Of Financial Instruments





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



As of December 31, 2017

 

As of December 31, 2016

 



Carrying

 

Fair

 

Carrying

 

Fair

 



Value

 

Value

 

Value

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

$

94,840

 

$

94,840

 

$

89,013

 

$

89,013

 

VIEs’ fixed maturity securities

 

 -

 

 

 -

 

 

200

 

 

200

 

Equity securities

 

246

 

 

246

 

 

275

 

 

275

 

Trading securities

 

1,620

 

 

1,620

 

 

1,712

 

 

1,712

 

Mortgage loans on real estate

 

10,762

 

 

10,877

 

 

9,889

 

 

9,853

 

Derivative investments (1)

 

915

 

 

915

 

 

927

 

 

927

 

Other investments

 

2,296

 

 

2,296

 

 

2,230

 

 

2,230

 

Cash and invested cash

 

1,628

 

 

1,628

 

 

2,722

 

 

2,722

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives

 

903

 

 

903

 

 

 -

 

 

 -

 

GLB ceded embedded derivatives

 

51

 

 

51

 

 

203

 

 

203

 

Indexed annuity ceded embedded derivatives

 

11

 

 

11

 

 

 -

 

 

 -

 

Separate account assets

 

144,219

 

 

144,219

 

 

128,397

 

 

128,397

 



 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(1,418

)

 

(1,418

)

 

(1,139

)

 

(1,139

)

Other contract holder funds:

 

 

 

 

 

 

 

 

 

 

 

 

Remaining guaranteed interest and similar contracts

 

(592

)

 

(592

)

 

(629

)

 

(629

)

Account values of certain investment contracts

 

(32,370

)

 

(36,200

)

 

(31,516

)

 

(35,647

)

Short-term debt

 

(450

)

 

(452

)

 

 -

 

 

 -

 

Long-term debt

 

(4,894

)

 

(5,042

)

 

(5,345

)

 

(5,679

)

Reinsurance related embedded derivatives

 

(57

)

 

(57

)

 

(53

)

 

(53

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (1)

 

(338

)

 

(338

)

 

(553

)

 

(553

)

GLB direct embedded derivatives

 

 -

 

 

 -

 

 

(371

)

 

(371

)

GLB ceded embedded derivatives

 

(67

)

 

(67

)

 

 -

 

 

 -

 



 

 

 

 

 

 

 

 

 

 

 

 

Benefit Plans’ Assets (2)

 

1,626

 

 

1,626

 

 

1,489

 

 

1,489

 



(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)

Included in the funded statuses of the benefit plans, which is reported in other liabilities on our Consolidated Balance Sheets.  Refer to Note 17 for information regarding our benefit plans. 

 

Fair Value Of Assets And Liabilities On A Recurring Basis



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of December 31, 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

 

$

 -

 

 

$

79,125

 

 

$

3,091

 

 

$

82,216

 

ABS

 

 

 -

 

 

 

947

 

 

 

27

 

 

 

974

 

U.S. government bonds

 

 

556

 

 

 

6

 

 

 

5

 

 

 

567

 

Foreign government bonds

 

 

 -

 

 

 

341

 

 

 

110

 

 

 

451

 

RMBS

 

 

 -

 

 

 

3,453

 

 

 

12

 

 

 

3,465

 

CMBS

 

 

 -

 

 

 

594

 

 

 

6

 

 

 

600

 

CLOs

 

 

 -

 

 

 

717

 

 

 

91

 

 

 

808

 

State and municipal bonds

 

 

 -

 

 

 

5,119

 

 

 

 -

 

 

 

5,119

 

Hybrid and redeemable preferred securities

 

 

71

 

 

 

493

 

 

 

76

 

 

 

640

 

Equity AFS securities

 

 

28

 

 

 

56

 

 

 

162

 

 

 

246

 

Trading securities

 

 

73

 

 

 

1,498

 

 

 

49

 

 

 

1,620

 

Derivative investments (1)

 

 

 -

 

 

 

994

 

 

 

603

 

 

 

1,597

 

Other investments

 

 

150

 

 

 

 -

 

 

 

 -

 

 

 

150

 

Cash and invested cash

 

 

 -

 

 

 

1,628

 

 

 

 -

 

 

 

1,628

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives 

 

 

 -

 

 

 

 -

 

 

 

903

 

 

 

903

 

GLB ceded embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

51

 

 

 

51

 

Indexed annuity ceded embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

11

 

 

 

11

 

Separate account assets

 

 

814

 

 

 

143,405

 

 

 

 -

 

 

 

144,219

 

Total assets

 

$

1,692

 

 

$

238,376

 

 

$

5,197

 

 

$

245,265

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

$

 -

 

 

$

 -

 

 

$

(1,418

)

 

$

(1,418

)

Long-term debt

 

 

 -

 

 

 

(1,127

)

 

 

 -

 

 

 

(1,127

)

Reinsurance related embedded derivatives

 

 

 -

 

 

 

(57

)

 

 

 -

 

 

 

(57

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (1)

 

 

 -

 

 

 

(447

)

 

 

(573

)

 

 

(1,020

)

GLB ceded embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

(67

)

 

 

(67

)

Total liabilities

 

$

 -

 

 

$

(1,631

)

 

$

(2,058

)

 

$

(3,689

)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefit Plans’ Assets

 

$

210

 

 

$

1,416

 

 

$

 -

 

 

$

1,626

 







 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefit Plans’ Assets

 

$

190

 

 

$

1,299

 

 

$

 -

 

 

$

1,489

 



(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. 





Fair Value Measured On A Recurring Basis Reconciliation









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 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

 

$

19

 

$

198

 

$

99

 

$

370

 

$

3,091

 

ABS

 

33

 

 

 -

 

 

(1

)

 

 -

 

 

(5

)

 

27

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

5

 

 

5

 

Foreign government bonds

 

111

 

 

 -

 

 

(1

)

 

 -

 

 

 -

 

 

110

 

RMBS

 

3

 

 

 -

 

 

 -

 

 

20

 

 

(11

)

 

12

 

CMBS

 

7

 

 

 -

 

 

1

 

 

54

 

 

(56

)

 

6

 

CLOs

 

68

 

 

 -

 

 

 -

 

 

124

 

 

(101

)

 

91

 

State and municipal bonds

 

 -

 

 

(1

)

 

 -

 

 

 -

 

 

1

 

 

 -

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

76

 

 

 -

 

 

15

 

 

(1

)

 

(14

)

 

76

 

Equity AFS securities

 

177

 

 

1

 

 

(2

)

 

(13

)

 

(1

)

 

162

 

Trading securities

 

65

 

 

3

 

 

8

 

 

(26

)

 

(1

)

 

49

 

Derivative investments

 

(93

)

 

(27

)

 

129

 

 

21

 

 

 -

 

 

30

 

Other assets: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives

 

 -

 

 

903

 

 

 -

 

 

 -

 

 

 -

 

 

903

 

GLB ceded embedded derivatives

 

203

 

 

(152

)

 

 -

 

 

 -

 

 

 -

 

 

51

 

Indexed annuity ceded embedded derivatives

 

 -

 

 

 -

 

 

 -

 

 

11

 

 

 -

 

 

11

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives (4)

 

(1,139

)

 

(400

)

 

 -

 

 

121

 

 

 -

 

 

(1,418

)

Other liabilities: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct embedded derivatives

 

(371

)

 

371

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

GLB ceded embedded derivatives

 

 -

 

 

(67

)

 

 -

 

 

 -

 

 

 -

 

 

(67

)

Total, net

$

1,545

 

$

650

 

$

347

 

$

410

 

$

187

 

$

3,139

 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 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

 

$

4

 

$

(31

)

$

58

 

$

381

 

$

2,405

 

ABS

 

45

 

 

 -

 

 

(2

)

 

14

 

 

(24

)

 

33

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

8

 

 

(8

)

 

 -

 

Foreign government bonds

 

111

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

111

 

RMBS

 

1

 

 

 -

 

 

 -

 

 

66

 

 

(64

)

 

3

 

CMBS

 

10

 

 

2

 

 

(1

)

 

27

 

 

(31

)

 

7

 

CLOs

 

551

 

 

 -

 

 

 -

 

 

138

 

 

(621

)

 

68

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

94

 

 

 -

 

 

(3

)

 

(15

)

 

 -

 

 

76

 

Equity AFS securities

 

164

 

 

5

 

 

(4

)

 

12

 

 

 -

 

 

177

 

Trading securities

 

73

 

 

4

 

 

 -

 

 

5

 

 

(17

)

 

65

 

Derivative investments

 

555

 

 

(483

)

 

(1

)

 

(164

)

 

 -

 

 

(93

)

Other assets – GLB ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives (4)

 

268

 

 

(65

)

 

 -

 

 

 -

 

 

 -

 

 

203

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives (4)

 

(1,100

)

 

(120

)

 

 -

 

 

81

 

 

 -

 

 

(1,139

)

VIEs’ liabilities – derivative instruments (5)

 

(4

)

 

4

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps (5)

 

(9

)

 

(6

)

 

 -

 

 

15

 

 

 -

 

 

 -

 

GLB direct embedded derivatives (4)

 

(953

)

 

582

 

 

 -

 

 

 -

 

 

 -

 

 

(371

)

Total, net

$

1,799

 

$

(73

)

$

(42

)

$

245

 

$

(384

)

$

1,545

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2015

 



 

 

 

 

 

 

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

$

1,953

 

$

4

 

$

(140

)

$

118

 

$

58

 

$

1,993

 

ABS

 

33

 

 

 -

 

 

 -

 

 

12

 

 

 -

 

 

45

 

Foreign government bonds

 

109

 

 

 -

 

 

2

 

 

 -

 

 

 -

 

 

111

 

RMBS

 

1

 

 

4

 

 

 -

 

 

(4

)

 

 -

 

 

1

 

CMBS

 

15

 

 

2

 

 

8

 

 

(15

)

 

 -

 

 

10

 

CLOs

 

368

 

 

 -

 

 

1

 

 

194

 

 

(12

)

 

551

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 preferred securities

 

55

 

 

(1

)

 

(3

)

 

 -

 

 

43

 

 

94

 

Equity AFS securities

 

157

 

 

2

 

 

3

 

 

3

 

 

(1

)

 

164

 

Trading securities

 

73

 

 

3

 

 

(3

)

 

 -

 

 

 -

 

 

73

 

Derivative investments

 

989

 

 

(90

)

 

(41

)

 

(303

)

 

 -

 

 

555

 

Other assets – GLB ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives (4)

 

154

 

 

114

 

 

 -

 

 

 -

 

 

 -

 

 

268

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives (4)

 

(1,170

)

 

(57

)

 

 -

 

 

127

 

 

 -

 

 

(1,100

)

VIEs’ liabilities – derivative instruments (5)

 

(13

)

 

9

 

 

 -

 

 

 -

 

 

 -

 

 

(4

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps (5)

 

(3

)

 

(6

)

 

 -

 

 

 -

 

 

 -

 

 

(9

)

GLB direct embedded derivatives (4)

 

(174

)

 

(779

)

 

 -

 

 

 -

 

 

 -

 

 

(953

)

Total, net

$

2,547

 

$

(795

)

$

(173

)

$

132

 

$

88

 

$

1,799

 



(1)

The changes in fair value of the interest rate swaps are offset by an adjustment to derivative investments (see Note 6).

(2)

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

(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)

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

(5)

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).



Schedule Of Investment Holdings Movements



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2017

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

747

 

$

(200

)

$

(98

)

$

(206

)

$

(144

)

$

99

 

RMBS

 

20

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

20

 

CMBS

 

55

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

54

 

CLOs

 

124

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

124

 

Hybrid and redeemable preferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities

 

 -

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

(1

)

Equity AFS securities

 

18

 

 

(31

)

 

 -

 

 

 -

 

 

 -

 

 

(13

)

Trading securities

 

2

 

 

(27

)

 

 -

 

 

(1

)

 

 -

 

 

(26

)

Derivative investments

 

197

 

 

234

 

 

(410

)

 

 -

 

 

 -

 

 

21

 

Other assets – indexed annuity ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

 

11

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

11

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(71

)

 

 -

 

 

 -

 

 

192

 

 

 -

 

 

121

 

Total, net

$

1,103

 

$

(24

)

$

(508

)

$

(17

)

$

(144

)

$

410

 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2016

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

460

 

$

(62

)

$

(23

)

$

(177

)

$

(140

)

$

58

 

ABS

 

15

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

14

 

U.S. government bonds

 

 -

 

 

 -

 

 

 -

 

 

8

 

 

 -

 

 

8

 

RMBS

 

67

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

66

 

CMBS

 

31

 

 

(1

)

 

 -

 

 

(3

)

 

 -

 

 

27

 

CLOs

 

140

 

 

 -

 

 

 -

 

 

(2

)

 

 -

 

 

138

 

Hybrid and redeemable preferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities

 

 -

 

 

(15

)

 

 -

 

 

 -

 

 

 -

 

 

(15

)

Equity AFS securities

 

18

 

 

(6

)

 

 -

 

 

 -

 

 

 -

 

 

12

 

Trading securities

 

6

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

5

 

Derivative investments

 

176

 

 

(169

)

 

(171

)

 

 -

 

 

 -

 

 

(164

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(70

)

 

 -

 

 

 -

 

 

151

 

 

 -

 

 

81

 

Other liabilities – credit default swaps

 

 -

 

 

15

 

 

 -

 

 

 -

 

 

 -

 

 

15

 

Total, net

$

843

 

$

(238

)

$

(194

)

$

(26

)

$

(140

)

$

245

 













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2015

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

359

 

$

(38

)

$

(44

)

$

(119

)

$

(40

)

$

118

 

ABS

 

13

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

12

 

RMBS

 

 -

 

 

(4

)

 

 -

 

 

 -

 

 

 -

 

 

(4

)

CMBS

 

 -

 

 

 -

 

 

 -

 

 

(14

)

 

(1

)

 

(15

)

CLOs

 

217

 

 

 -

 

 

 -

 

 

(23

)

 

 -

 

 

194

 

Equity AFS securities

 

43

 

 

(40

)

 

 -

 

 

 -

 

 

 -

 

 

3

 

Derivative investments

 

179

 

 

(162

)

 

(320

)

 

 -

 

 

 -

 

 

(303

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(51

)

 

 -

 

 

 -

 

 

178

 

 

 -

 

 

127

 

Total, net

$

760

 

$

(244

)

$

(364

)

$

21

 

$

(41

)

$

132

 



Changes In Unrealized Gains (Losses) Within Level 3 Financial Instruments Carried At Fair Value And Still Held







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



For the Years Ended December 31,

 



2017

 

2016

 

2015

 

Derivative investments 

$

(266

)

$

(431

)

$

(102

)

Embedded derivatives:

 

 

 

 

 

 

 

 

 

Indexed annuity and IUL contracts

 

(14

)

 

(16

)

 

(84

)

GLB

 

1,904

 

 

1,122

 

 

(244

)

VIEs’ liabilities – derivative instruments

 

 -

 

 

4

 

 

9

 

Credit default swaps

 

 -

 

 

 -

 

 

(6

)

Total, net (1)

$

1,624

 

$

679

 

$

(427

)



(1)

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

Components Of The Transfers In And Out Of Level 3

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





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2017

 



Transfers

 

Transfers

 

 

 

 



Into

 

Out of

 

 

 

 



Level 3

 

Level 3

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

Corporate bonds

$

458

 

$

(88

)

$

370

 

ABS

 

16

 

 

(21

)

 

(5

)

U.S. government bonds

 

5

 

 

 -

 

 

5

 

RMBS

 

 -

 

 

(11

)

 

(11

)

CMBS

 

3

 

 

(59

)

 

(56

)

CLOs

 

30

 

 

(131

)

 

(101

)

State and municipal bonds

 

2

 

 

(1

)

 

1

 

Hybrid and redeemable preferred

 

 

 

 

 

 

 

 

 

 securities

 

 -

 

 

(14

)

 

(14

)

Equity AFS securities

 

 -

 

 

(1

)

 

(1

)

Trading securities

 

4

 

 

(5

)

 

(1

)

Total, net

$

518

 

$

(331

)

$

187

 





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2016

 



Transfers

 

Transfers

 

 

 

 



Into

 

Out of

 

 

 

 



Level 3

 

Level 3

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

Corporate bonds

$

605

 

$

(224

)

$

381

 

ABS

 

4

 

 

(28

)

 

(24

)

U.S. government bonds

 

 -

 

 

(8

)

 

(8

)

RMBS

 

3

 

 

(67

)

 

(64

)

CMBS

 

 -

 

 

(31

)

 

(31

)

CLOs

 

 -

 

 

(621

)

 

(621

)

Trading securities

 

1

 

 

(18

)

 

(17

)

Total, net

$

613

 

$

(997

)

$

(384

)











 

 

 

 

 

 

 

 

 



For the Year Ended December 31, 2015

 



Transfers

 

Transfers

 

 

 

 



Into

 

Out of

 

 

 

 



Level 3

 

Level 3

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

Corporate bonds

$

224

 

$

(166

)

$

58

 

Foreign government bonds

 

4

 

 

(4

)

 

 -

 

CLOs

 

4

 

 

(16

)

 

(12

)

Hybrid and redeemable preferred securities

 

48

 

 

(5

)

 

43

 

Equity AFS securities

 

 -

 

 

(1

)

 

(1

)

Trading securities

 

4

 

 

(4

)

 

 -

 

Total, net

$

284

 

$

(196

)

$

88

 



Fair Value Inputs Quantitative Information



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Fair

 

Valuation

 

Significant

 

Assumption or

 



Value

 

Technique

 

Unobservable Inputs

 

Input Ranges

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS and trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

2,411

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

0.5

%

 

-

21.0

%

 

ABS

 

24

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

3.0

%

 

-

3.0

%

 

Foreign government bonds

 

78

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

1.7

%

 

-

3.4

%

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

4

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

1.8

%

 

-

1.8

%

 

Equity AFS securities

 

22

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

4.5

%

 

-

4.9

%

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLB direct and ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

 

954

 

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

%

 

-

0.25

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

 

(8)

 

 



 

 

 

 

 

 

Volatility (7)

 

1

%

 

-

29

%

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indexed annuity ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

 

11

 

Discounted cash flow

 

Lapse rate (2)

 

1

%

 

-

9

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

annuity and IUL contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

$

(1,418

)

Discounted cash flow

 

Lapse rate (2)

 

1

%

 

-

9

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 

Other liabilities – GLB ceded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

 

(67

)

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

%

 

-

0.25

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 



 

 

 

 

 

 

Volatility (7)

 

1

%

 

-

29

%

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(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.