XML 60 R18.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Values of Assets and Liabilities
6 Months Ended
Jun. 30, 2014
Fair Value Disclosures [Abstract]  
Fair Values of Assets and Liabilities
Fair Values of Assets and Liabilities
GAAP defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; that is, an exit price. The exit price assumes the asset or liability is not exchanged subject to a forced liquidation or distressed sale.
Valuation Hierarchy
The Company categorizes its fair value measurements according to a three-level hierarchy. The hierarchy prioritizes the inputs used by the Company’s valuation techniques. A level is assigned to each fair value measurement based on the lowest level input that is significant to the fair value measurement in its entirety. The three levels of the fair value hierarchy are defined as follows:
Level 1
Unadjusted quoted prices for identical assets or liabilities in active markets that are accessible at the measurement date.
Level 2
Prices or valuations based on observable inputs other than quoted prices in active markets for identical assets and liabilities.
Level 3
Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.
The following tables present the balances of assets and liabilities measured at fair value on a recurring basis:
 
June 30, 2014
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
(in millions)
 
Assets
 

 
 

 
 

 
 

 
Available-for-Sale securities: Fixed maturities:
 

 
 

 
 

 
 

 
Corporate debt securities
$
—

 
$
14,320

 
$
1,376

 
$
15,696

 
Residential mortgage backed securities
—

 
3,750

 
10

 
3,760

 
Commercial mortgage backed securities
—

 
2,343

 
15

 
2,358

 
State and municipal obligations
—

 
1,074

 
—

 
1,074

 
Asset backed securities
—

 
840

 
149

 
989

 
Foreign government bonds and obligations
—

 
258

 
—

 
258

 
U.S. government and agencies obligations
4

 
36

 
—

 
40

 
Total Available-for-Sale securities: Fixed maturities
4

 
22,621

 
1,550

 
24,175

 
Common stocks
3

 
4

 
1

 
8

 
Cash equivalents
2

 
28

 
—

 
30

 
Other assets:
 

 
 

 
 

 
 

 
Interest rate derivative contracts
—

 
1,585

 
—

 
1,585

 
Equity derivative contracts
298

 
1,377

 
—

 
1,675

 
Foreign exchange contracts
—

 
2

 
—

 
2

 
Other derivative contracts
—

 
—

 
1

 
1

 
Total other assets
298

 
2,964

 
1

 
3,263

 
Separate account assets
—

 
79,914

 
—

 
79,914

 
Total assets at fair value
$
307

 
$
105,531

 
$
1,552

 
$
107,390

 
 
 
 
 
 
 
 
 
 
Liabilities
 

 
 

 
 

 
 

 
Policyholder account balances, future policy benefits and claims:
 

 
 

 
 

 
 

 
EIA embedded derivatives
$
—

 
$
5

 
$
—

 
$
5

 
IUL embedded derivatives
—

 
—

 
184

 
184

 
GMWB and GMAB embedded derivatives
—

 
—

 
(347
)
 
(347
)
(2) 
Total policyholder account balances, future policy benefits and claims
—

 
5

 
(163
)
 
(158
)
(1) 
Other liabilities:
 

 
 

 
 

 
 

 
Interest rate derivative contracts
—

 
1,306

 
—

 
1,306

 
Equity derivative contracts
464

 
2,314

 
—

 
2,778

 
Other derivative contracts
—

 
13

 
—

 
13

 
Total other liabilities
464

 
3,633

 
—

 
4,097

 
Total liabilities at fair value
$
464

 
$
3,638

 
$
(163
)
 
$
3,939

 
(1)
The Company’s adjustment for nonperformance risk resulted in a $162 million cumulative increase to the embedded derivatives.
(2)
The fair value of the GMWB and GMAB embedded derivatives was a net asset at June 30, 2014 and the amount is reported as a contra liability.
 
December 31, 2013
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
(in millions)
 
Assets
 

 
 

 
 

 
 

 
Available-for-Sale securities: Fixed maturities:
 

 
 

 
 

 
 

 
Corporate debt securities
$
—

 
$
14,357

 
$
1,516

 
$
15,873

 
Residential mortgage backed securities
—

 
3,753

 
58

 
3,811

 
Commercial mortgage backed securities
—

 
2,404

 
30

 
2,434

 
State and municipal obligations
—

 
998

 
—

 
998

 
Asset backed securities
—

 
763

 
218

 
981

 
Foreign government bonds and obligations
—

 
245

 
—

 
245

 
U.S. government and agencies obligations
9

 
36

 
—

 
45

 
Total Available-for-Sale securities: Fixed maturities
9

 
22,556

 
1,822

 
24,387

 
Common stocks
3

 
3

 
—

 
6

 
Cash equivalents
1

 
320

 
—

 
321

 
Other assets:
 

 
 

 
 

 
 

 
Interest rate derivative contracts
—

 
1,484

 
—

 
1,484

 
Equity derivative contracts
265

 
1,503

 
—

 
1,768

 
Credit derivative contracts
—

 
3

 
—

 
3

 
Foreign exchange contracts
—

 
2

 
—

 
2

 
Other derivative contracts
—

 
4

 
—

 
4

 
Total other assets
265

 
2,996

 
—

 
3,261

 
Separate account assets
—

 
77,616

 
—

 
77,616

 
Total assets at fair value
$
278

 
$
103,491

 
$
1,822

 
$
105,591

 
 
 
 
 
 
 
 
 
 
Liabilities
 

 
 

 
 

 
 

 
Policyholder account balances, future policy benefits and claims:
 

 
 

 
 

 
 

 
EIA embedded derivatives
$
—

 
$
5

 
$
—

 
$
5

 
IUL embedded derivatives
—

 
—

 
125

 
125

 
GMWB and GMAB embedded derivatives
—

 
—

 
(575
)
 
(575
)
(2) 
Total policyholder account balances, future policy benefits and claims
—

 
5

 
(450
)
 
(445
)
(1) 
Other liabilities:
 

 
 

 
 

 
 

 
Interest rate derivative contracts
—

 
1,672

 
—

 
1,672

 
Equity derivative contracts
549

 
2,382

 
—

 
2,931

 
Other derivative contracts
—

 
29

 
—

 
29

 
Total other liabilities
549

 
4,083

 
—

 
4,632

 
Total liabilities at fair value
$
549

 
$
4,088

 
$
(450
)
 
$
4,187

 
(1)
The Company’s adjustment for nonperformance risk resulted in a $150 million cumulative increase to the embedded derivatives.
(2)
The fair value of the GMWB and GMAB embedded derivatives was a net asset at December 31, 2013 and the amount is reported as a contra liability.
The following tables provide a summary of changes in Level 3 assets and liabilities measured at fair value on a recurring basis:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-Sale Securities: Fixed Maturities
 
 
 
 
 
 
Corporate
Debt
Securities
 
Residential
Mortgage
Backed
Securities
 
Commercial
Mortgage
Backed
Securities
 
Asset
Backed
Securities
 
Total
 
Common Stocks
 
Other Assets: Other Derivatives Contracts
 
 
(in millions)
Balance, April 1, 2014
$
1,391

 
$
11

 
$
55

 
$
149

 
$
1,606

 
$
—

 
$
—

 
Total gains (losses) included in:
 

 
 

 
 

 
 

 
 

 
 
 
 
 
Other comprehensive income
10

 
—

 
—

 
1

 
11

 
—

 
—

 
Purchases
33

 
—

 
—

 
—

 
33

 
1

 
1

 
Settlements
(58
)
 
(1
)
 
—

 
(1
)
 
(60
)
 
—

 
—

 
Transfers out of Level 3
—

 
—

 
(40
)
 
—

 
(40
)
 
—

 
—

 
Balance, June 30, 2014
$
1,376

 
$
10

 
$
15

 
$
149

 
$
1,550

 
$
1

 
$
1

 
Changes in unrealized gains (losses) relating to assets held at June 30, 2014 included in:
 
 
Benefits, claims, losses and settlement expenses
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
 
 
 
 
 
 
 
Policyholder Account Balances,
Future Policy Benefits and Claims
 
IUL
Embedded
Derivatives
 
GMWB and
GMAB
Embedded
Derivatives
 
Total
 
(in millions)
Balance, April 1, 2014
$
154

 
$
(471
)
 
$
(317
)
Total losses included in:
 

 
 

 


Net income
8

(1) 
68

(2) 
76

Issues
24

 
60

 
84

Settlements
(2
)
 
(4
)
 
(6
)
Balance, June 30, 2014
$
184

 
$
(347
)
 
$
(163
)
Changes in unrealized losses relating to liabilities held at June 30, 2014 included in:
 
 
Benefits, claims, losses and settlement expenses
$
—

 
$
67

 
$
67

Interest credited to fixed accounts
8

 
—

 
8

(1)
Included in interest credited to fixed accounts in the Consolidated Statements of Income.
(2)
Included in benefits, claims, losses and settlement expenses in the Consolidated Statements of Income.
 
Available-for-Sale Securities: Fixed Maturities
 
 
Corporate
Debt
Securities
 
Residential
Mortgage
Backed
Securities
 
Commercial
Mortgage
Backed
Securities
 
Asset
Backed
Securities
 
Total
 
 
(in millions)
Balance, April 1, 2013
$
1,653

 
$
8

 
$
168

 
$
160

 
$
1,989

 
Total gains (losses) included in:
 

 
 

 
 

 
 

 
 

 
Net income
(1
)
 
—

 
—

 
—

 
(1
)
(1) 
Other comprehensive loss
(35
)
 
—

 
(4
)
 
3

 
(36
)
 
Purchases
20

 
42

 
—

 
—

 
62

 
Settlements
(79
)
 
—

 
—

 
—

 
(79
)
 
Transfers out of Level 3
—

 
—

 
—

 
(9
)
 
(9
)
 
Balance, June 30, 2013
$
1,558

 
$
50

 
$
164

 
$
154

 
$
1,926

 
Changes in unrealized gains (losses) relating to assets held at June 30, 2013 included in:
Net investment income
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
 
(1)
Included in net investment income in the Consolidated Statements of Income.

 
Policyholder Account Balances,
Future Policy Benefits and Claims
 
IUL Embedded
Derivatives
 
GMWB and GMAB
Embedded Derivatives
 
Total
 
 (in millions)
Balance, April 1, 2013
$
61

 
$
266

 
$
327

Total (gains) losses included in:
 

 
 

 


Net income
2

(1) 
(306
)
(2) 
(304
)
Issues
13

 
53

 
66

Settlements
—

 
(2
)
 
(2
)
Balance, June 30, 2013
$
76


$
11


$
87

Changes in unrealized (gains) losses relating to liabilities held at June 30, 2013 included in:
Benefits, claims, losses and settlement expenses
$
—

 
$
(299
)
 
$
(299
)
Interest credited to fixed accounts
2

 
—

 
2

(1)
Included in interest credited to fixed accounts in the Consolidated Statements of Income.
(2)
Included in benefits, claims, losses and settlement expenses in the Consolidated Statements of Income.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-Sale Securities: Fixed Maturities
 
 
 
 
 
 
Corporate
Debt
Securities
 
Residential
Mortgage
Backed
Securities
 
Commercial
Mortgage
Backed
Securities
 
Asset
Backed
Securities
 
Total
 
Common Stocks
 
Other Assets: Other Derivatives Contracts
 
 
(in millions)
 
Balance, January 1, 2014
$
1,516

 
$
58

 
$
30

 
$
218

 
$
1,822

 
$
—

 
$
—

 
Total gains (losses) included in:
 

 
 

 
 

 
 

 
 

 
 
 
 
 
Other comprehensive income
15

 
—

 
—

 
1

 
16

 
—

 
—

 
Purchases
57

 
11

 
39

 
—

 
107

 
1

 
1

 
Sales
(11
)
 
—

 
—

 
—

 
(11
)
 
—

 
—

 
Settlements
(201
)
 
(1
)
 
—

 
(1
)
 
(203
)
 
—

 
—

 
Transfers out of Level 3
—

 
(58
)
 
(54
)
 
(69
)
 
(181
)
 
—

 
—

 
Balance, June 30, 2014
$
1,376

 
$
10

 
$
15

 
$
149

 
$
1,550

 
$
1

 
$
1

 
Changes in unrealized gains (losses) relating to assets held at June 30, 2014 included in:
 
Benefits, claims, losses and settlement expenses
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
$
—

 
 
 
 
 
 
 
 
Policyholder Account Balances, Future Policy Benefits and Claims
 
IUL
Embedded
Derivatives
 
GMWB and GMAB Embedded Derivatives
 
Total
 
(in millions)
Balance, January 1, 2014
$
125

 
$
(575
)
 
$
(450
)
Total losses included in:
 

 
 

 
 

Net income
14

(1) 
120

(2) 
134

Issues
48

 
119

 
167

Settlements
(3
)
 
(11
)
 
(14
)
Balance, June 30, 2014
$
184

 
$
(347
)
 
$
(163
)
Changes in unrealized losses relating to liabilities held at June 30, 2014 included in:
Benefits, claims, losses and settlement expenses
$
—

 
$
119

 
$
119

Interest credited to fixed accounts
14

 
—

 
14

(1)
Included in interest credited to fixed accounts in the Consolidated Statements of Income.
(2)
Included in benefits, claims, losses and settlement expenses in the Consolidated Statements of Income.
 
Available-for-Sale Securities: Fixed Maturities
 
 
Corporate
Debt
Securities
 
Residential
Mortgage
Backed
Securities
 
Commercial
Mortgage
Backed
Securities
 
Asset
Backed
Securities
 
Total
 
 
(in millions)
Balance, January 1, 2013
$
1,654

 
$
23

 
$
170

 
$
156

 
$
2,003

 
Total gains (losses) included in:
 

 
 

 
 

 
 

 
 

 
Net income
(1
)
 
—

 
—

 
1

 
—

(1) 
Other comprehensive loss
(35
)
 
—

 
(6
)
 
7

 
(34
)
 
Purchases
74

 
42

 
—

 
—

 
116

 
Settlements
(134
)
 
—

 
—

 
(1
)
 
(135
)
 
Transfers out of Level 3
—

 
(15
)
 
—

 
(9
)
 
(24
)
 
Balance, June 30, 2013
$
1,558

 
$
50

 
$
164

 
$
154

 
$
1,926

 
Changes in unrealized gains (losses) relating to assets held at June 30, 2013 included in:
Net investment income
$
(1
)
 
$
—

 
$
—

 
$
1

 
$
—

 
 
(1)
Included in net investment income in the Consolidated Statements of Income.
 
Policyholder Account Balances,
Future Policy Benefits and Claims
 
IUL Embedded
Derivatives
 
GMWB and
GMAB
Embedded
Derivatives
 
Total
 
 (in millions)
Balance, January 1, 2013
$
45

 
$
833

 
$
878

Total (gains) losses included in:
 

 
 

 


Net income
6

(1) 
(924
)
(2) 
(918
)
Issues
25

 
103

 
128

Settlements
—

 
(1
)
 
(1
)
Balance, June 30, 2013
$
76


$
11


$
87

Changes in unrealized (gains) losses relating to liabilities held at June 30, 2013 included in:
Benefits, claims, losses and settlement expenses
$
—

 
$
(908
)
 
$
(908
)
Interest credited to fixed accounts
6

 
—

 
6


(1)
Included in interest credited to fixed accounts in the Consolidated Statements of Income.
(2)
Included in benefits, claims, losses and settlement expenses in the Consolidated Statements of Income.
The impact to pretax income of the Company’s adjustment for nonperformance risk on the fair value of its embedded derivatives was $(6) million and $(28) million, net of DAC, DSIC, unearned revenue amortization and the reinsurance accrual, for the three months ended June 30, 2014 and 2013, respectively. The impact to pretax income of the Company’s adjustment for nonperformance risk on the fair value of its embedded derivatives was $9 million and $(90) million, net of DAC, DSIC, unearned revenue amortization and the reinsurance accrual, for the six months ended June 30, 2014 and 2013, respectively.
Securities transferred from Level 3 primarily represent securities with fair values that are now obtained from a third party pricing service with observable inputs. Securities transferred to Level 3 represent securities with fair values that are now based on a single non-binding broker quote. The Company recognizes transfers between levels of the fair value hierarchy as of the beginning of the quarter in which each transfer occurred. For assets and liabilities held at the end of the reporting periods that are measured at fair value on a recurring basis, there were no transfers between Level 1 and Level 2.
The following tables provide a summary of the significant unobservable inputs used in the fair value measurements developed by the Company or reasonably available to the Company of Level 3 assets and liabilities:
 
June 30, 2014
 
Fair Value
 
Valuation Technique
 
Unobservable Input
 
Range
 
Weighted Average
 
(in millions)
 
 
 
 
 
 
 
 
 
 
Corporate debt securities (private placements)
$
1,351

 
Discounted cash flow
 
Yield/spread to U.S. Treasuries
 
0.8
%
-
4.7%
 
1.3
%
Other derivative contracts
$
1

 
Option pricing model
 
Correlation(1)
 
(40.0)%
 
 
IUL embedded derivatives
$
184

 
Discounted cash flow
 
Nonperformance risk(2)
 
56

 
bps
 
 
GMWB and GMAB embedded derivatives
$
(347
)
 
Discounted cash flow
 
Utilization of guaranteed withdrawals(3)
 
0.0
%
-
51.1%
 
 
 
 
 
 
 
Surrender rate
 
0.1
%
-
57.9%
 
 
 
 
 
 
 
Market volatility(4)
 
4.6
%
-
17.2%
 
 
 
 
 
 
 
Nonperformance risk(2)
 
56

 
bps
 
 
 
 
 
 
 
Elective contractholder strategy allocations(5)
 
0.0
%
-
50.0%
 
 
 
December 31, 2013
 
Fair Value
 
Valuation Technique
 
Unobservable Input
 
Range
 
Weighted Average
 
(in millions)
 
 
 
 
 
 
 
 
 
 
Corporate debt securities (private placements)
$
1,487

 
Discounted cash flow
 
Yield/spread to U.S. Treasuries
 
0.9
%
-
5.3%
 
1.6%
IUL embedded derivatives
$
125

 
Discounted cash flow
 
Nonperformance risk(2)
 
74

 
bps
 
 
GMWB and GMAB embedded derivatives
$
(575
)
 
Discounted cash flow
 
Utilization of guaranteed withdrawals(3)
 
0.0
%
-
51.1%
 
 
 
 
 
 
 
Surrender rate
 
0.1
%
-
57.9%
 
 
 
 
 
 
 
Market volatility(4)
 
4.9
%
-
18.8%
 
 
 
 
 
 
 
Nonperformance risk(2)
 
74

 
bps
 
 
 
 
 
 
 
Elective contractholder strategy allocations(5)
 
0.0
%
 
50.0%
 
 
(1)
Represents the correlation between equity returns and interest rates used in the valuation of the derivative contract.
(2)
The nonperformance risk is the spread added to the observable interest rates used in the valuation of the embedded derivatives.
(3)
The utilization of guaranteed withdrawals represents the percentage of contractholders that will begin withdrawing in any given year.
(4)
Market volatility is implied volatility of fund of funds and managed volatility funds.
(5)
The elective allocation represents the percentage of contractholders that are assumed to electively switch their investment allocation to a different allocation model.
Level 3 measurements not included in the table above are obtained from non-binding broker quotes where unobservable inputs are not reasonably available to the Company.
Sensitivity of Fair Value Measurements to Changes in Unobservable Inputs
Significant increases (decreases) in the yield/spread to U.S. Treasuries used in the fair value measurement of Level 3 corporate debt securities in isolation would result in a significantly lower (higher) fair value measurement.
Significant (decreases) increases in the correlation used in the fair value measurement of Level 3 derivatives in isolation would result in a significantly higher (lower) fair value measurement.
Significant increases (decreases) in nonperformance risk used in the fair value measurement of the IUL embedded derivatives in isolation would result in a significantly lower (higher) fair value measurement.
Significant increases (decreases) in utilization, surrender rate and volatility used in the fair value measurement of the GMWB and GMAB embedded derivatives in isolation would result in a significantly lower (higher) asset value, possibly creating a liability. Significant increases (decreases) in nonperformance risk and elective investment allocation model used in the fair value measurement of the GMWB and GMAB embedded derivatives in isolation would result in a significantly higher (lower) asset value. Utilization of guaranteed withdrawals and surrender rates vary with the type of rider, the duration of the policy, the age of the contractholder, the distribution system and whether the value of the guaranteed benefit exceeds the contract accumulation value.
Determination of Fair Value
The Company uses valuation techniques consistent with the market and income approaches to measure the fair value of its assets and liabilities. The Company’s market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities. The Company’s income approach uses valuation techniques to convert future projected cash flows to a single discounted present value amount. When applying either approach, the Company maximizes the use of observable inputs and minimizes the use of unobservable inputs.
The following is a description of the valuation techniques used to measure fair value and the general classification of these instruments pursuant to the fair value hierarchy.
Assets
Cash Equivalents
Cash equivalents include highly liquid investments with original maturities of 90 days or less. Actively traded money market funds are measured at their net asset value (“NAV”) and classified as Level 1. The Company’s remaining cash equivalents are classified as Level 2 and measured at amortized cost, which is a reasonable estimate of fair value because of the short time between the purchase of the instrument and its expected realization.
Available-for-Sale Securities
When available, the fair value of securities is based on quoted prices in active markets. If quoted prices are not available, fair values are obtained from third party pricing services, non-binding broker quotes, or other model-based valuation techniques. Level 1 securities include U.S. Treasuries. Level 2 securities include corporate bonds, residential mortgage backed securities, commercial mortgage backed securities, state and municipal obligations, asset backed securities and U.S. agency and foreign government securities. The fair value of these Level 2 securities is based on a market approach with prices obtained from third party pricing services. Observable inputs used to value these securities can include, but are not limited to, reported trades, benchmark yields, issuer spreads and non-binding broker quotes. Level 3 securities primarily include certain corporate bonds, non-agency residential mortgage backed securities, commercial mortgage backed securities and asset backed securities. The fair value of corporate bonds, non-agency residential mortgage backed securities, commercial mortgage backed securities and certain asset backed securities classified as Level 3 is typically based on a single non-binding broker quote. The underlying inputs used for some of the non-binding broker quotes are not readily available to the Company. The Company’s privately placed corporate bonds are typically based on a single non-binding broker quote. In addition to the general pricing controls, the Company reviews the broker prices to ensure that the broker quotes are reasonable and, when available, compares prices of privately issued securities to public issues from the same issuer to ensure that the implicit illiquidity premium applied to the privately placed investment is reasonable considering investment characteristics, maturity, and average life of the investment.
In consideration of the above, management is responsible for the fair values recorded on the financial statements. Prices received from third party pricing services are subjected to exception reporting that identifies investments with significant daily price movements as well as no movements. The Company reviews the exception reporting and resolves the exceptions through reaffirmation of the price or recording an appropriate fair value estimate. The Company also performs subsequent transaction testing. The Company performs annual due diligence of third party pricing services. The Company’s due diligence procedures include assessing the vendor’s valuation qualifications, control environment, analysis of asset-class specific valuation methodologies, and understanding of sources of market observable assumptions and unobservable assumptions, if any, employed in the valuation methodology. The Company also considers the results of its exception reporting controls and any resulting price challenges that arise.
Separate Account Assets
The fair value of assets held by separate accounts is determined by the NAV of the funds in which those separate accounts are invested. The NAV represents the exit price for the separate account. Separate account assets are classified as Level 2 as they are traded in principal-to-principal markets with little publicly released pricing information.
Other Assets
Derivatives that are measured using quoted prices in active markets, such as derivatives that are exchange-traded, are classified as Level 1 measurements. The fair value of derivatives that are traded in less active over-the-counter (“OTC”) markets is generally measured using pricing models with market observable inputs such as interest rates and equity index levels. These measurements are classified as Level 2 within the fair value hierarchy and include swaps and the majority of the Company's options. The fair value of certain derivatives measured using pricing models which include significant unobservable inputs are classified as Level 3 within the fair value hierarchy. Other derivative contracts consist of the Company's macro hedge program. See Note 13 for further information on the macro hedge program. The counterparties’ nonperformance risk associated with uncollateralized derivative assets was immaterial at June 30, 2014 and December 31, 2013. See Note 12 and Note 13 for further information on the credit risk of derivative instruments and related collateral.
Liabilities
Policyholder Account Balances, Future Policy Benefits and Claims
The Company values the embedded derivatives attributable to the provisions of certain variable annuity riders using internal valuation models. These models calculate fair value by discounting expected cash flows from benefits plus margins for profit, risk and expenses less embedded derivative fees. The projected cash flows used by these models include observable capital market assumptions and incorporate significant unobservable inputs related to contractholder behavior assumptions, implied volatility, and margins for risk, profit and expenses that the Company believes an exit market participant would expect. The fair value also reflects a current estimate of the Company’s nonperformance risk specific to these embedded derivatives. Given the significant unobservable inputs to this valuation, these measurements are classified as Level 3. The embedded derivatives attributable to these provisions are recorded in policyholder account balances, future policy benefits and claims.
The Company uses various Black-Scholes calculations to determine the fair value of the embedded derivatives associated with the provisions of its EIA and IUL products. Significant inputs to the EIA calculation include observable interest rates, volatilities and equity index levels and, therefore, are classified as Level 2. The fair value of the IUL embedded derivatives includes significant observable interest rates, volatilities and equity index levels and the significant unobservable estimate of the Company’s nonperformance risk. Given the significance of the nonperformance risk assumption to the fair value, the IUL embedded derivatives are classified as Level 3. The embedded derivatives attributable to these provisions are recorded in policyholder account balances, future policy benefits and claims.
The Company’s Corporate Actuarial Department calculates the fair value of the embedded derivatives on a monthly basis. During this process, control checks are performed to validate the completeness of the data. Actuarial management approves various components of the valuation along with the final results. The change in the fair value of the embedded derivatives is reviewed monthly with senior management. The Level 3 inputs into the valuation are consistent with the pricing assumptions and updated as experience develops. Significant unobservable inputs that reflect policyholder behavior are reviewed quarterly along with other valuation assumptions.
Other Liabilities
Derivatives that are measured using quoted prices in active markets, such as derivatives that are exchange-traded, are classified as Level 1 measurements. The fair value of derivatives that are traded in less active OTC markets are generally measured using pricing models with market observable inputs such as interest rates and equity index levels. These measurements are classified as Level 2 within the fair value hierarchy and include swaps and the majority of options. Other derivative contracts consist of the Company's macro hedge program. See Note 13 for further information on the macro hedge program. The Company’s nonperformance risk associated with uncollateralized derivative liabilities was immaterial at June 30, 2014 and December 31, 2013. See Note 12 and Note 13 for further information on the credit risk of derivative instruments and related collateral.
During the reporting periods, there were no material assets or liabilities measured at fair value on a nonrecurring basis.
The following tables provide the carrying value and the estimated fair value of financial instruments that are not reported at fair value. All other financial instruments that are reported at fair value have been included above in the table with balances of assets and liabilities measured at fair value on a recurring basis.
 
 
June 30, 2014
 
 
Carrying
 
Fair Value
 
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
(in millions)
Financial Assets
 
 

 
 

 
 

 
 

 
 

Mortgage loans, net
 
$
3,307

 
$
—

 
$
—

 
$
3,399

 
$
3,399

Policy loans
 
791

 
—

 
—

 
779

 
779

Other investments
 
410

 
—

 
386

 
27

 
413

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 

 
 

 
 

 
 

 
 

Policyholder account balances, future policy benefits and claims
 
$
13,424

 
$
—

 
$
—

 
$
14,195

 
$
14,195

Short-term borrowings
 
200

 
—

 
200

 
—

 
200

Other liabilities
 
108

 
—

 
—

 
107

 
107

Separate account liabilities
 
397

 
—

 
397

 
—

 
397

 
 
December 31, 2013
 
 
Carrying
 
Fair Value
 
 
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
(in millions)
Financial Assets
 
 

 
 

 
 

 
 

 
 

Mortgage loans, net
 
$
3,326

 
$
—

 
$
—

 
$
3,372

 
$
3,372

Policy loans
 
773

 
—

 
—

 
765

 
765

Other investments
 
385

 
—

 
346

 
42

 
388

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 

 
 

 
 

 
 

 
 

Policyholder account balances, future policy benefits and claims
 
$
14,106

 
$
—

 
$
—

 
$
14,724

 
$
14,724

Short-term borrowings
 
500

 
—

 
500

 
—

 
500

Line of credit with Ameriprise Financial
 
150

 
—

 
—

 
150

 
150

Other liabilities
 
137

 
—

 
—

 
134

 
134

Separate account liabilities
 
400

 
—

 
400

 
—

 
400


Mortgage Loans, Net
The fair value of commercial mortgage loans, except those with significant credit deterioration, is determined by discounting contractual cash flows using discount rates that reflect current pricing for loans with similar remaining maturities, liquidity and characteristics including LTV ratio, occupancy rate, refinance risk, debt-service coverage, location, and property condition. For commercial mortgage loans with significant credit deterioration, fair value is determined using the same adjustments as above with an additional adjustment for the Company’s estimate of the amount recoverable on the loan.
The fair value of residential mortgage loans is determined by discounting estimated cash flows and incorporating adjustments for prepayment, administration expenses, loss severity and credit loss estimates, with discount rates based on the Company’s estimate of current market conditions.
Given the significant unobservable inputs to the valuation of mortgage loans, these measurements are classified as Level 3.
Policy Loans
Policy loans represent loans made against the cash surrender value of the underlying life insurance or annuity product. These loans and the related interest are usually realized at death of the policyholder or contractholder or at surrender of the contract and are not transferable without the underlying insurance or annuity contract. The fair value of policy loans is determined by estimating expected cash flows discounted at rates based on the U.S. Treasury curve. Policy loans are classified as Level 3 as the discount rate used may be adjusted for the underlying performance of individual policies.
Other Investments
Other investments primarily consist of syndicated loans and an investment in FHLB. The fair value of syndicated loans is obtained from a third party pricing service or non-binding broker quotes. Syndicated loans that are priced using a market approach with observable inputs are classified as Level 2 and syndicated loans priced using a single non-binding broker quote are classified as Level 3. The fair value of the investment in FHLB is approximated by the carrying value and classified as Level 3 due to restrictions on transfer and lack of liquidity in the primary market for this asset.
Policyholder Account Balances, Future Policy Benefits and Claims
The fair value of fixed annuities, in deferral status, is determined by discounting cash flows using a risk neutral discount rate with adjustments for profit margin, expense margin, early policy surrender behavior, a margin for adverse deviation from estimated early policy surrender behavior and the Company’s nonperformance risk specific to these liabilities. The fair value of non-life contingent fixed annuities in payout status, EIA host contracts and the fixed portion of a small number of variable annuity contracts classified as investment contracts is determined in a similar manner. Given the use of significant unobservable inputs to these valuations, the measurements are classified as Level 3.
Short-term Borrowings
The fair value of short-term borrowings is obtained from a third party pricing service. A nonperformance adjustment is not included as collateral requirements for these borrowings minimize the nonperformance risk. The fair value of short-term borrowings is classified as Level 2.
Line of Credit with Ameriprise Financial
The fair value of the line of credit is determined by discounting cash flows with an adjustment for the Company’s nonperformance risk specific to this liability. The fair value of the line of credit is classified as Level 3.
Other Liabilities
Other liabilities consist of future funding commitments to affordable housing partnerships. The fair value of these future funding commitments is determined by discounting cash flows. The fair value of these commitments includes an adjustment for the Company’s nonperformance risk and is classified as Level 3 due to the use of the significant unobservable input.
Separate Account Liabilities
Certain separate account liabilities are classified as investment contracts and are carried at an amount equal to the related separate account assets. The NAV of the related separate account assets represents the exit price for the separate account liabilities. Separate account liabilities are classified as Level 2 as they are traded in principal-to-principal markets with little publicly released pricing information. A nonperformance adjustment is not included as the related separate account assets act as collateral for these liabilities and minimize nonperformance risk.