XML 21 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL INFORMATION
12 Months Ended
Dec. 31, 2011
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Financial Information [Text Block]

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Operations
For the Year Ended December 31, 2011

 

 

  SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Revenues              
               
Premiums and annuity considerations$20,524 $116,896 $- $- $137,420
Net investment income (1) 608,647  115,412  3,569  -  727,628
Net derivative loss (873,518)  (114,552)  -  -  (988,070)
Net realized investment gains (losses), excluding impairment losses on available-for-sale securities 35,284  5,328  (1,034)  -  39,578
Other-than-temporary impairment losses (2) (71)   -   -  -  (71)
Fee and other income 565,075  42,276  13,889  (12,829)  608,411
               
Total revenues 355,941  165,360  16,424  (12,829)  524,896
               
Benefits and Expenses              
               
Interest credited 370,024  53,074  1,110  -  424,208
Interest expense 47,170  0  0  -  47,170
Policyowner benefits 66,426  67,733  253  -  134,412
Amortization of DAC, VOBA and VOCRA (214,767)  (32,634)  0  -  (247,401)
Other operating expenses 298,518  51,234  13,402  (12,829)  350,325
               
Total benefits and expenses 567,371  139,407  14,765  (12,829)  708,714
               
(Loss) income before income tax (benefit) expense (211,430)  25,953  1,659  -  (183,818)
               
Income tax (benefit) expense (89,089)  7,947  441  -  (80,701)
Equity in the net income of subsidiaries 19,224  -  -  (19,224)  -
               
Net (loss) income$(103,117) $18,006 $1,218 $(19,224) $(103,117)

1)       SLUS as Parent's and SLNY's net investment income includes an increase in market value of trading investments of $152.4 million and $34.2 million, respectively, for the year ended December 31, 2011. Other Subs' net investment income does not include trading investments.

(2)       SLUS as Parent's and SLNY's OTTI losses for the year ended December 31, 2011 represent impairments related to credit loss.

 

 

 

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Operations
For the Year Ended December 31, 2010

 

 

 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Revenues              
               
Premiums and annuity considerations$ 16,680 $ 119,495 $ - $ - $ 136,175
Net investment income (1)  1,269,106   118,138   2,966   -   1,390,210
Net derivative (loss) income  (161,975)   12,685   -   -   (149,290)
Net realized investment gains (losses), excluding impairment losses on available-for-sale securites  26,848   827   (724)   -   26,951
Other-than-temporary impairment losses (2)  (735)   (150)   -   -   (885)
Fee and other income  481,606   19,433   9,988   -   511,027
               
Total revenues  1,631,530   270,428   12,230   -   1,914,188
               
Benefits and Expenses              
               
Interest credited  342,977   57,924   947   -   401,848
Interest expense  51,334   455   -   -   51,789
Policyowner benefits  161,979   77,590   225   -   239,794
Amortization of DAC, VOBA and VOCRA  606,896   90,206   -   -   697,102
Other operating expenses  268,798   39,938   9,434   -   318,170
               
Total benefits and expenses  1,431,984   266,113   10,606   -   1,708,703
               
Income before income tax expense   199,546   4,315   1,624   -   205,485
               
Income tax expense   69,993   643   575   -   71,211
Equity in the net income of subsidiaries  4,721  -   -   (4,721)   -
Net income $ 134,274 $ 3,672 $ 1,049 $ (4,721) $ 134,274

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 

Consolidating Statements of Operations
For the Year Ended December 31, 2009

 

 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Revenues              
               
Premiums and annuity considerations$14,374 $119,872 $- $- $134,246
Net investment income (1) 2,345,022  233,216  4,069  -  2,582,307
Net derivative (loss) income (62,600)  22,698  -  -  (39,902)
Net realized investment losses, excluding impairment losses on available-for-sale securites (30,129)  (2,815)  (3,731)  -  (36,675)
Other-than-temporary impairment losses (2) (4,450)  (181)  (203)  -  (4,834)
Fee and other income 375,570  5,103  5,163  -  385,836
               
Total revenues 2,637,787  377,893  5,298  -  3,020,978
               
Benefits and Expenses              
               
Interest credited 336,754  47,855  1,159  -  385,768
Interest expense 39,035  745  -  -  39,780
Policyowner benefits 36,409  78,231  (4,201)  -  110,439
Amortization of DAC, VOBA and VOCRA 917,129  107,532  -  -  1,024,661
Other operating expenses 201,205  42,368  4,583  -  248,156
Total benefits and expenses 1,530,532  276,731  1,541  -  1,808,804
               
Income before income tax expense  1,107,255   101,162   3,757  -   1,212,174
               
Income tax expense  305,150   29,650   849   -   335,649
Equity in the net income of subsidiaries  179,391   -   -   (179,391)   -
Net income from continuing operations  981,496   71,512   2,908   (179,391)   876,525
Income from discontinued operations, net of tax  -   -   104,971   -   104,971
               
Net income$ 981,496 $ 71,512 $ 107,879 $ (179,391) $ 981,496

 

(1)       SLUS as Parent's, SLNY's and Other Subs' net investment income includes an increase in market value of trading investments of $1,913.3 million, $173.4 million and $0.0 million, respectively, for the year ended December 31, 2009.

(2)       SLUS as Parent's, SLNY's and Other Subs' OTTI losses for the year ended December 31, 2009 represent impairments related to credit loss.

 

 

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 

Consolidating Balance Sheets at December 31, 2011

 

 SLUS as Parent SLNY Other Subs Eliminations & Reclassifications Consolidated Company
ASSETS              
               
Investments              
Available-for-sale fixed maturity securities, at fair value$ 1,092,686 $ 239,776 $ 70,063 $ - $ 1,402,525
Trading fixed maturity securities, at fair value   8,633,690   1,646,846   -   -   10,280,536
Mortgage loans  1,269,140   153,987   34,229   -   1,457,356
Derivative instruments – receivable  422,404   -   -   -   422,404
Limited partnerships  34,088   -   -   -   34,088
Real estate  192,166   -   31,648   -   223,814
Policy loans  582,080   1,116   20,175   -   603,371
Other invested assets  32,735   4,340   -   -   37,075
Short-term investments  104,895   1,000   -   -   105,895
Cash and cash equivalents  793,146   63,168   15,750   -   872,064
Investment in subsidiaries  592,180   -   -   (592,180)   -
Total investments and cash  13,749,210   2,110,233   171,865   (592,180)   15,439,128
               
Accrued investment income  146,021   21,994   1,746   -   169,761
Deferred policy acquisition costs and sales inducement asset  2,038,342   168,544   -   -   2,206,886
Value of business and customer renewals acquired  102,670   3,417   -   -   106,087
Net deferred tax asset  437,558   7,391   3,427   -   448,376
Goodwill  -   7,299   -   -   7,299
Receivable for investments sold  4,589   503   -   -   5,092
Reinsurance receivable   2,061,777   175,928   101   -   2,237,806
Other assets  90,384   28,103   1,194   (356)   119,325
Separate account assets  26,082,352   1,365,026   36,412   -   27,483,790
               
Total assets$ 44,712,903 $ 3,888,438 $ 214,745 $ (592,536) $ 48,223,550
               
LIABILITIES              
               
Contractholder deposit funds and other policy liabilities$ 11,981,712 $ 1,620,152 $ 24,661 $ - $ 13,626,525
Future contract and policy benefits  775,812   133,924   296   -   910,032
Payable for investments purchased  690   40   -   -   730
Accrued expenses and taxes  41,202   8,594   427   (356)   49,867
Debt payable to affiliates  683,000   -   -   -   683,000
Reinsurance payable   1,848,776   251,311   37   -   2,100,124
Derivative instruments – payable  287,074   -   -   -   287,074
Other liabilities   269,518   55,279   14,844   -   339,641
Separate account liabilities  26,082,352   1,365,026   36,412   -   27,483,790
               
Total liabilities  41,970,136   3,434,326   76,677   (356)   45,480,783
               
STOCKHOLDER’S EQUITY              
               
Common stock $ 6,437 $ 2,100 $ 2,542 $ (4,642) $ 6,437
Additional paid-in capital  3,629,228   389,963   113,397   (503,360)   3,629,228
Accumulated other comprehensive income   38,851   9,655   3,446   (13,101)   38,851
(Accumulated deficit) retained earnings  (931,749)   52,394   18,683   (71,077)   (931,749)
               
Total stockholder’s equity  2,742,767   454,112   138,068   (592,180)   2,742,767
               
Total liabilities and stockholder’s equity$ 44,712,903 $ 3,888,438 $ 214,745 $ (592,536) $ 48,223,550

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 

Consolidating Balance Sheets at December 31, 2010

 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
ASSETS              
               
Investments              
Available-for-sale fixed maturity securities, at fair value$ 1,193,875 $ 246,944 $ 55,104 $ - $ 1,495,923
Trading fixed maturity securities, at fair value   9,911,284   1,555,834   -   -   11,467,118
Mortgage loans  1,531,545   176,518   29,465   -   1,737,528
Derivative instruments – receivable  198,064   -   -   -   198,064
Limited partnerships  41,622   -   -   -   41,622
Real estate  161,800   -   52,865   -   214,665
Policy loans  695,607   1,217   20,584   -   717,408
Other invested assets  19,588   7,868   -   -   27,456
Short-term investments  813,745   18,994   -   -   832,739
Cash and cash equivalents  647,579   72,978   15,766   -   736,323
Investment in subsidiaries  559,344   -   -   (559,344)   -
Total investments and cash  15,774,053   2,080,353   173,784   (559,344)   17,468,846
               
Accrued investment income  165,841   21,130   1,815   -   188,786
Deferred policy acquisition costs and sales inducement asset  1,571,768   110,791   -   -   1,682,559
Value of business and customer renewals acquired  130,546   4,439   -   -   134,985
Net deferred tax asset  378,078   12,057   4,162   -   394,297
Goodwill  -   7,299   -   -   7,299
Receivable for investments sold  5,166   162   -   -   5,328
Reinsurance receivable   2,184,487   162,522   77   -   2,347,086
Other assets  93,755   31,729   2,918   (2,873)   125,529
Separate account assets  25,573,382   1,265,464   41,575   -   26,880,421
               
Total assets$ 45,877,076 $ 3,695,946 $ 224,331 $ (562,217) $ 49,235,136
               
LIABILITIES              
               
Contractholder deposit funds and other policy liabilities$ 12,991,306 $ 1,577,556 $ 24,366 $ - $ 14,593,228
Future contract and policy benefits  732,368   116,946   200   -   849,514
Payable for investments purchased  44,723   104   -   -   44,827
Accrued expenses and taxes  49,224   4,612   1,665   (2,873)   52,628
Debt payable to affiliates  783,000   -   -   -   783,000
Reinsurance payable   1,995,083   236,718   34   -   2,231,835
Derivative instruments – payable  362,023   -   -   -   362,023
Other liabilities   193,363   66,118   25,575   -   285,056
Separate account liabilities  25,573,382   1,265,464   41,575   -   26,880,421
               
Total liabilities  42,724,472   3,267,518   93,415   (2,873)   46,082,532
               
STOCKHOLDER’S EQUITY              
               
Common stock   6,437   2,100   2,542   (4,642)   6,437
Additional paid-in capital  3,928,246   389,963   108,450   (498,413)   3,928,246
Accumulated other comprehensive income   46,553   1,977   1,707   (3,684)   46,553
(Accumulated deficit) retained earnings  (828,632)   34,388   18,217   (52,605)   (828,632)
               
Total stockholder’s equity  3,152,604   428,428   130,916   (559,344)   3,152,604
               
Total liabilities and stockholder’s equity$ 45,877,076 $ 3,695,946 $ 224,331 $ (562,217) $ 49,235,136

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Cash Flows
For the Year Ended December 31, 2011
 

 

              
 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Cash Flows From Operating Activities:              
Net (loss) income $ (103,117) $ 18,006 $ 1,218 $ (19,224) $ (103,117)
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:              
Net amortization of premiums on investments  39,398   7,170   1,040   -   47,608
Amortization of DAC, VOBA and VOCRA  (214,767)   (32,634)   -   -   (247,401)
Depreciation and amortization  8,860   311   841   -   10,012
Net losses on derivatives  846,426   114,552   -   -   960,978
Net realized (gains) losses and OTTI credit losses on available-for-sale investments  (35,213)   (5,328)   1,034   -   (39,507)
Net increase in fair value of trading investments  (152,403)   (34,163)   -   -   (186,566)
Net realized losses (gains) on trading investments  100,143   (5,503)   -   -   94,640
Undistributed income on private equity limited partnerships  (2,883)   -   -   -   (2,883)
Interest credited to contractholder deposits  370,024   53,074   1,110   -   424,208
Deferred federal income taxes   (50,262)   532   (202)   -   (49,932)
Equity in net income of subsidiaries  (19,224)   -   -   19,224   -
Changes in assets and liabilities:              
Additions to DAC, SIA, VOBA and VOCRA  (206,151)   (18,963)   -   -   (225,114)
Accrued investment income  19,820   (864)   69   -   19,025
Net change in reinsurance receivable/payable  63,424   6,108   (21)   -   69,511
Future contract and policy benefits  43,444   16,978   96   -   60,518
Other, net  (20,765)   338   (11,705)   -   (32,132)
               
Net cash provided by (used in) operating activities  686,754   119,614   (6,520)   -   799,848
               
Cash Flows From Investing Activities:              
Sales, maturities and repayments of:              
Available-for-sale fixed maturity securities   575,842   107,561   25,548   -   708,951
Trading fixed maturity securities  2,803,484   332,972   -   -   3,136,456
Mortgage loans  222,227   23,303   8,069   -   253,599
Real estate  745   2,313   67   (2,313)   812
Other invested assets  112,679   2,971   -   -   115,650
Purchases of:              
Available-for-sale fixed maturity securities  (443,343)   (82,300)   (35,499)   -   (561,142)
Trading fixed maturity securities  (1,558,387)   (390,072)   -   -   (1,948,459)
Mortgage loans  (10,363)   (3,750)   (932)   -   (15,045)
Real estate  (5,415)   -   (1,637)   2,313   (4,739)
Other invested assets  (70,295)   (975)   -   -   (71,270)
Net change in policy loans   6,369   101   409   -   6,879
Net change in short-term investments   708,850   17,994   -   -   726,844
               
Net cash provided by investing activities$ 2,342,393 $ 10,118 $ (3,975) $ - $ 2,348,536

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Cash Flows (continued)
For the Year Ended December 31, 2011

 

              
 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Cash Flows From Financing Activities:              
Additions to contractholder deposit funds$915,078 $114,792 $- $- $1,029,870
Withdrawals from contractholder deposit funds  (3,385,603)   (244,743)   (815)   -   (3,631,161)
Repayment of debt  (100,000)   -  -   -   (100,000)
Capital contribution to subsidiaries  (11,114)   -  -   11,114   -
Return of capital from subsidiaries  -   -  -   -   -
Capital contribution from SLUS as Parent  -   -   11,114   (11,114)   -
Return of capital to Parent  (300,000)   -  -   -   (300,000)
Return of capital to SLUS as Parent  -   -  -   -   -
Other, net  (1,941)   (9,591)   180   -   (11,352)
               
Net cash (used in) provided by financing activities  (2,883,580)   (139,542)   10,479   -   (3,012,643)
               
Net change in cash and cash equivalents  145,567   (9,810)   (16)   -   135,741
               
Cash and cash equivalents, beginning of period  647,579   72,978   15,766   -   736,323
               
Cash and cash equivalents, end of period$ 793,146 $ 63,168 $ 15,750 $ - $ 872,064

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Cash Flows
For the Year Ended December 31, 2010

 

  SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Cash Flows From Operating Activities:              
Net income $ 134,274 $ 3,672 $ 1,049 $ (4,721) $ 134,274
Adjustments to reconcile net income to net cash provided by operating activities:              
Net amortization of premiums on investments  24,690   4,787   1,085   -   30,562
Amortization of DAC, VOBA and VOCRA  606,896   90,206   -   -   697,102
Depreciation and amortization  4,418   312   953   -   5,683
Net loss (gain) on derivatives  54,168   (12,685)   -   -   41,483
Net realized (gains) losses and OTTI credit losses on available-for-sale investments  (26,113)   (677)   724   -   (26,066)
Net increase in fair value of trading investments  (640,222)   (34,001)   -   -   (674,223)
Net realized losses (gains) on trading investments  80,910   (13,633)   -   -   67,277
Undistributed loss on private equity limited partnerships  2,339   -   -   -   2,339
Interest credited to contractholder deposits  342,977   57,924   947   -   401,848
Deferred federal income taxes   158,398   (8,928)   (93)   -   149,377
Equity in net income of subsidiaries  (4,721)   -   -   4,721   -
Changes in assets and liabilities:              
Additions to DAC, SIA, VOBA and VOCRA  (167,199)   (17,796)   -   -   (184,995)
Accrued investment income  45,884   (4,079)   -   -   41,805
Net change in reinsurance receivable/payable  124,563   5,328   16   -   129,907
Future contract and policy benefits  16,192   17,691   (7)   -   33,876
Other, net  (24,455)   42,324   (838)   -   17,031
               
Net cash provided by operating activities  732,999   130,445   3,836   -   867,280
               
Cash Flows From Investing Activities:              
Sales, maturities and repayments of:              
Available-for-sale fixed maturity securities   402,623   79,623   15,841   -   498,087
Trading fixed maturity securities  3,395,725   775,025   -   -   4,170,750
Mortgage loans  263,612   13,107   3,050   (30,486)   249,283
Real estate  -   1,000   2,010   (3,010)   -
Other invested assets  (317,388)   1,244   501   -   (315,643)
Purchases of:              
Available-for-sale fixed maturity securities  (602,891)   (152,468)   (16,388)   -   (771,747)
Trading fixed maturity securities  (3,060,145)   (886,403)   -   -   (3,946,548)
Mortgage loans  (66,252)   (34,190)   (31,712)   30,486   (101,668)
Real estate  (6,818)   -   (1,066)   3,010   (4,874)
Other invested assets  (63,798)   (1,200)   -   -   (64,998)
Net change in policy loans   5,367   (947)   762   -   5,182
Net change in short-term investments   394,575   39,997   -   -   434,572
               
Net cash provided by (used in) investing activities$ 344,610 $ (165,212) $ (27,002) $ - $ 152,396

 

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Cash Flows (continued)
For the Year Ended December 31, 2010

 

 

 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Cash Flows From Financing Activities:              
Additions to contractholder deposit funds$1,043,300 $173,714 $ - $- $1,217,014
Withdrawals from contractholder deposit funds (3,354,527)  (248,878)  (2,930)  -  (3,606,335)
Repayment of debt (100,000)  -  -  0  (100,000)
Capital contribution to subsidiaries (30,041)  -  0  30,041  0
Capital contribution from Parent 400,000  -  30,041  (30,041)  400,000
Other, net (5,753)  7,587  (74)  -  1,760
               
Net cash (used in) provided by financing activities (2,047,021)  (67,577)  27,037   -  (2,087,561)
               
Net change in cash and cash equivalents (969,412)  (102,344)  3,871  -  (1,067,885)
               
Cash and cash equivalents, beginning of period 1,616,991  175,322  11,895  -  1,804,208
               
Cash and cash equivalents, end of period$647,579 $72,978 $15,766 $- $736,323

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 
Consolidating Statements of Cash Flows
For the Year Ended December 31, 2009

 

 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Cash Flows From Operating Activities:              
Net income from operations$ 981,496 $ 71,512 $ 107,879 $ (179,391) $ 981,496
Adjustments to reconcile net income to net cash provided by (used in) operating activities:              
Net (accretion) amortization of premiums on investments  (203)   (605)   119   -   (689)
Amortization of DAC, VOBA and VOCRA  917,129   107,532   -   -   1,024,661
Depreciation and amortization  4,355   337   843   -   5,535
Net gain on derivatives  (73,343)   (22,698)   -   -   (96,041)
Net realized losses and OTTI credit losses on available-for-sale investments  34,579   2,996   3,934   -   41,509
Net increase in fair value of trading investments  (1,913,351)   (173,389)   -   -   (2,086,740)
Net realized losses on trading investments  357,470   9,867   -   -   367,337
Undistributed loss on private equity limited partnerships  9,207   -   -   -   9,207
Interest credited to contractholder deposits  336,754   47,855   1,159   -   385,768
Equity in net income of subsidiaries  (179,391)   -   -   179,391   -
Deferred federal income taxes   290,478   6,256   (1,126)   -   295,608
Changes in assets and liabilities:              
Additions to DAC, SIA, VOBA and VOCRA  (301,255)   (45,645)   -   -   (346,900)
Accrued investment income  38,445   (1,825)   116   -   36,736
Net change in reinsurance receivable/payable  195,092   19,060   (4,515)   -   209,637
Future contract and policy benefits  (131,052)   5,280   (220)   -   (125,992)
Dividends received from subsidiaries  100,000   -   -   (100,000)   -
Other, net  (90,229)   (153,878)   738   -   (243,369)
Adjustment related to discontinued operations  -   -   (288,018)   -   (288,018)
               
Net cash provided by (used in) operating activities  576,181   (127,345)   (179,091)   (100,000)   169,745
               
Cash Flows From Investing Activities:              
Sales, maturities and repayments of:              
Available-for-sale fixed maturity securities   86,619   21,303   5,556   -   113,478
Trading fixed maturity securities  1,673,886   333,236   98,233   (8,301)   2,097,054
Mortgage loans  149,414   12,456   15   (18,392)   143,493
Real estate  -   -   -   -   -
Other invested assets  (209,135)   1,587   -   -   (207,548)
Purchases of:              
Available-for-sale fixed maturity securities  (342,313)   (4,515)   (311)   -   (347,139)
Trading fixed maturity securities  (226,389)   (587,134)   (62,088)   8,301   (867,310)
Mortgage loans  (12,602)   (4,875)   (18,433)   18,392   (17,518)
Real estate  (3,819)   -   (883)   -   (4,702)
Other invested assets  (106,277)   -   -   -   (106,277)
Net change in other investments  (178,590)   (4,922)   -   -   (183,512)
Net change in policy loans   3,574   (114)   3,357   -   6,817
Net change in short-term investments   (739,502)   56,978   (40,297)   -   (722,821)
               
Net cash provided by (used in) investing activities$ 94,866 $ (176,000) $ (14,851) $ - $ (95,985)

 

 

15. CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

 

Consolidating Statements of Cash Flows (continued)
For the Year Ended December 31, 2009

 

 SLUS as Parent SLNY Other Subs Eliminations & Reclassification Consolidated Company
               
Cash Flows From Financing Activities:              
Additions to contractholder deposit funds$2,298,455 $473,137 $24,347 $- $2,795,939
Withdrawals from contractholder deposit funds (2,752,493)  (252,351)  (6,655)  -  (3,011,499)
Capital contribution to subsidiaries (58,910)  -  -  58,910  -
Debt proceeds  -  -   200,000  -  200,000
Capital contribution from parent  748,652  -   58,910  (58,910)  748,652
Dividends paid to SLUS as parent  -   -   (100,000)  100,000  0
Other, net  (23,278)   (4,108)   74  -  (27,312)
               
Net cash provided by financing activities 212,426  216,678  176,676  100,000  705,780
               
Net change in cash and cash equivalents 883,473  (86,667)  (17,266)  -  779,540
               
Cash and cash equivalents, beginning of period 733,518  261,989  29,161  -  1,024,668
               
Cash and cash equivalents, end of period$1,616,991 $175,322 $11,895 $- $1,804,208