XML 133 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
Assets and (Liabilities) Carried at Fair Value by Hierarchy Level as of March 31, 2020
 
Total
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets accounted for at fair value on a recurring basis
 
 
 
 
Fixed maturities, AFS
 
 
 
 
Asset-backed-securities ("ABS")
$
1,348

$

$
1,329

$
19

Collateralized loan obligations ("CLOs")
1,989


1,906

83

Commercial mortgage-backed securities ("CMBS")
4,302


4,284

18

Corporate
16,798


16,089

709

Foreign government/government agencies
1,063


1,060

3

Municipal
9,497


9,497


Residential mortgage-backed securities ("RMBS")
4,086


3,599

487

U.S. Treasuries
1,122

95

1,027


Total fixed maturities
40,205

95

38,791

1,319

Fixed maturities, FVO
8


8


Equity securities, at fair value
1,155

822

264

69

Derivative assets
 
 
 
 
Credit derivatives
2


2


Foreign exchange derivatives
8


8


Total derivative assets [1]
10


10


Short-term investments
2,505

1,649

842

14

Total assets accounted for at fair value on a recurring basis
$
43,883

$
2,566

$
39,915

$
1,402

Liabilities accounted for at fair value on a recurring basis
 
 
 
 
Derivative liabilities
 
 
 
 
Credit derivatives
$
3

$

$
3

$

Foreign exchange derivatives
19


19


Interest rate derivatives
(88
)

(88
)

Total derivative liabilities [2]
(66
)

(66
)

Contingent consideration [3]




Total liabilities accounted for at fair value on a recurring basis
$
(66
)
$

$
(66
)
$


Assets and (Liabilities) Carried at Fair Value by Hierarchy Level as of December 31, 2019
 
Total
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
Significant
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets accounted for at fair value on a recurring basis
 
 
 
 
Fixed maturities, AFS
 
 
 
 
ABS
$
1,476

$

$
1,461

$
15

CLO
2,183


2,088

95

CMBS
4,338


4,329

9

Corporate
17,396


16,664

732

Foreign government/government agencies
1,123


1,120

3

Municipal
9,498


9,498


RMBS
4,869


4,309

560

U.S. Treasuries
1,265

330

935


Total fixed maturities
42,148

330

40,404

1,414

Fixed maturities, FVO
11


11


Equity securities, at fair value
1,657

1,401

183

73

Derivative assets
 
 
 
 
Credit derivatives
11


11


Interest rate derivatives
1


1


Total derivative assets [1]
12


12


Short-term investments
2,921

1,028

1,878

15

Total assets accounted for at fair value on a recurring basis
$
46,749

$
2,759

$
42,488

$
1,502

Liabilities accounted for at fair value on a recurring basis
 
 
 
 
Derivative liabilities
 
 
 
 
Credit derivatives
$
(1
)
$

$
(1
)
$

Equity derivatives
(15
)


(15
)
Foreign exchange derivatives
(2
)

(2
)

Interest rate derivatives
(60
)

(60
)

Total derivative liabilities [2]
(78
)

(63
)
(15
)
Contingent consideration [3]
(22
)


(22
)
Total liabilities accounted for at fair value on a recurring basis
$
(100
)
$

$
(63
)
$
(37
)

[1]
Includes derivative instruments in a net positive fair value position after consideration of the accrued interest and impact of collateral posting requirements which may be imposed by agreements and applicable law.
[2]
Includes derivative instruments in a net negative fair value position (derivative liability) after consideration of the accrued interest and impact of collateral posting requirements which may be imposed by agreements and applicable law.
[3]
For additional information see the Contingent Consideration section below.
Fair Value Inputs, Assets, Quantitative Information
Significant Unobservable Inputs for Level 3 - Securities
Assets accounted for at fair value on a recurring basis
Fair
Value
Predominant
Valuation
Technique
Significant
Unobservable Input
Minimum
Maximum
Weighted Average [1]
Impact of
Increase in Input
on Fair Value [2]
As of March 31, 2020
CLOs [3]
$
83

Discounted cash flows
Spread
684 bps
684 bps
684 bps
Decrease
Corporate [4]
$
594

Discounted cash flows
Spread
112 bps
1,219 bps
371 bps
Decrease
RMBS [3]
$
487

Discounted cash flows
Spread [6]
194 bps
975 bps
324 bps
Decrease
 
 
 
Constant prepayment rate [6]
—%
11%
6%
 Decrease [5]
 
 
 
Constant default rate [6]
1%
7%
3%
Decrease
 
 
 
Loss severity [6]
—%
100%
74%
Decrease
As of December 31, 2019
CLOs [3]
$
95

Discounted cash flows
Spread
246 bps
246 bps
246 bps
Decrease
CMBS [3]
$
1

Discounted cash flows
Spread (encompasses prepayment, default risk and loss severity)
9 bps
1,832 bps
161 bps
Decrease
Corporate [4]
$
633

Discounted cash flows
Spread
93 bps
788 bps
236 bps
Decrease
RMBS [3]
$
560

Discounted cash flows
Spread [6]
5 bps
233 bps
79 bps
Decrease
 
 
 
Constant prepayment rate [6]
—%
11%
6%
Decrease [5]
 
 
 
Constant default rate [6]
1%
6%
3%
Decrease
 
 
 
Loss severity [6]
—%
100%
70%
Decrease
[1]
The weighted average is determined based on the fair value of the securities.
[2]
Conversely, the impact of a decrease in input would have the opposite impact to the fair value as that presented in the table.
[3]
Excludes securities for which the Company bases fair value on broker quotations.
[4]
Excludes securities for which the Company bases fair value on broker quotations; however, included are broker priced lower-rated private placement securities for which the Company receives spread and yield information to corroborate the fair value.
[5]
Decrease for above market rate coupons and increase for below market rate coupons.
[6]
Generally, a change in the assumption used for the constant default rate would have been accompanied by a directionally similar change in the assumption used for the loss severity and a directionally opposite change in the assumption used for constant prepayment rate and would have resulted in wider spreads.
Significant Unobservable Inputs for Level 3 - Derivatives
 
Fair
Value
Predominant
Valuation 
Technique
Significant Unobservable Input
Minimum
Maximum
Weighted Average [1]
Impact of 
Increase in Input 
on Fair Value [2]
As of December 31, 2019
Equity options
$
(15
)
Option model
Equity volatility
13
%
28
%
17
%
Increase
[1]
The weighted average is determined based on the fair value of the derivatives.
[2]
Conversely, the impact of a decrease in input would have the opposite impact to the fair value as that presented in the table. Changes are based on long positions, unless otherwise noted. Changes in fair value will be inversely impacted for short positions.
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
Fair Value Rollforwards for Financial Instruments Classified as Level 3 for the Three Months Ended March 31, 2020
 
Total realized/unrealized gains (losses)
 
 
 
 
 
 
 
 
Fair value as of January 1, 2020
Included in net income [1]
Included in OCI [2]
Purchases
Settlements
Sales
Transfers into Level 3 [3]
Transfers out of Level 3 [3]
Fair value as of March 31, 2020
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
15

$

$
(1
)
$
20

$

$

$

$
(15
)
$
19

 
CLOs
95


(6
)

(6
)



83

 
CMBS
9



10

(1
)



18

 
Corporate
732

(10
)
(80
)
94

(36
)
(8
)
47

(30
)
709

 
Foreign Govt./Govt. Agencies
3








3

 
RMBS
560


(25
)
5

(46
)
(7
)


487

Total Fixed Maturities, AFS
1,414

(10
)
(112
)
129

(89
)
(15
)
47

(45
)
1,319

Equity Securities, at fair value
73

(7
)

3





69

Short-term investments
15




(1
)



14

Total Assets
$
1,502

$
(17
)
$
(112
)
$
132

$
(90
)
$
(15
)
$
47

$
(45
)
$
1,402

Liabilities
 
 
 
 
 
 
 
 
 
Contingent Consideration
$
(22
)
$
12

$

$

$
10

$

$

$

$

Derivatives, net [4]
 
 
 
 
 
 
 
 
 
 
Equity
(15
)
36




(21
)



Total Derivatives, net [4]
(15
)
36




(21
)



Total Liabilities
$
(37
)
$
48

$

$

$
10

$
(21
)
$

$

$

 
Fair Value Rollforwards for Financial Instruments Classified as Level 3 for the Three Months Ended March 31, 2019
 
Total realized/unrealized gains (losses)
 
 
 
 
 
 
 
 
Fair value as of January 1, 2019
Included in net income [1]
Included in OCI [2]
Purchases
Settlements
Sales
Transfers into Level 3 [3]
Transfers out of Level 3 [3]
Fair value as of March 31, 2019
Assets
 
 
 
 
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
 
 
 
 
ABS
$
10

$

$

$

$
(1
)
$

$

$

$
9

 
CLOs
100



35


(6
)

(15
)
114

 
CMBS
12


1


(1
)



12

 
Corporate
520

(1
)
7

37

(2
)
(25
)
12

(23
)
525

 
Foreign Govt./Govt. Agencies
3








3

 
RMBS
920

1

(2
)
44

(54
)
(35
)

(103
)
771

Total Fixed Maturities, AFS
1,565


6

116

(58
)
(66
)
12

(141
)
1,434

Equity Securities, at fair value
77

(1
)

5


(8
)


73

Derivatives, net [4]
 
 
 
 
 
 
 
 
 
 
Equity
3

(2
)






1

 
Interest rate
1

(1
)







Total Derivatives, net [4]
4

(3
)






1

Total Assets
$
1,646

$
(4
)
$
6

$
121

$
(58
)
$
(74
)
$
12

$
(141
)
$
1,508

Liabilities
 
 
 
 
 
 
 
 
 
Contingent Consideration
(35
)
(4
)


10




(29
)
Total Liabilities
$
(35
)
$
(4
)
$

$

$
10

$

$

$

$
(29
)
[1]
Amounts in these columns are generally reported in net realized capital gains (losses). All amounts are before income taxes.
[2]
All amounts are before income taxes.
[3]
Transfers in and/or (out) of Level 3 are primarily attributable to the availability of market observable information and the re-evaluation of the observability of pricing inputs.
[4]
Derivative instruments are reported in this table on a net basis for asset (liability) positions and reported in the Condensed Consolidated Balance Sheets in other investments and other liabilities.
 
Changes in Unrealized Gains (Losses) for Financial Instruments Classified as
Level 3 Still Held at End of Period
 
 
Three months ended March 31,
 
 
2020
2019
 
2020
2019
 
 
Changes in Unrealized Gain/(Loss) included in Net Income [1] [2]
 
Changes in Unrealized Gain/(Loss) included in OCI [3]
Assets
 
 
 
 
 
Fixed Maturities, AFS
 
 
 
 
 
 
ABS
$

$

 
$
(1
)
$

 
CLOs


 
(6
)

 
CMBS


 

1

 
Corporate

(1
)
 
(79
)
7

 
RMBS


 
(24
)
(1
)
Total Fixed Maturities, AFS

(1
)
 
(110
)
7

Equity Securities, at fair value
(6
)

 


Derivatives, net
 
 
 
 
 
 
Equity

(2
)
 


 
Interest rate

(1
)
 


Total Derivatives, net

(3
)
 


Total Assets
$
(6
)
$
(4
)
 
$
(110
)
$
7

Liabilities
 
 
 
 
 
Contingent Consideration
$
12

$
(4
)
 
$

$

Derivatives, net
 
 
 
 
 
 
Equity


 


Total Derivatives, net


 


Total Liabilities
$
12

$
(4
)
 
$

$

[1]
All amounts in these rows are reported in net realized capital gains (losses). All amounts are before income taxes.
[2]
Amounts presented are for Level 3 only and therefore may not agree to other disclosures included herein.
[3]
Changes in unrealized gain (loss) on fixed maturities, AFS are reported in changes in net unrealized gain on securities in the Condensed Consolidated Statements of Comprehensive Income. Changes in interest rate derivatives are reported in changes in net gain on cash flow hedging instruments in the Condensed Consolidated Statements of Comprehensive Income.
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments
Financial Assets and Liabilities Not Carried at Fair Value
 
March 31, 2020
 
December 31, 2019
 
Fair Value Hierarchy Level
Carrying Amount
Fair Value
 
Fair Value Hierarchy Level
Carrying Amount
Fair Value
Assets
 
 
 
 
 
 
 
Mortgage loans (net of ACL of $21 and $0)
Level 3
$
4,353

$
4,341

 
Level 3
$
4,215

$
4,350

Liabilities
 
 
 
 
 
 
 
Other policyholder funds and benefits payable
Level 3
$
766

$
768

 
Level 3
$
763

$
765

Senior notes [1]
Level 2
$
3,260

$
3,706

 
Level 2
$
3,759

$
4,456

Junior subordinated debentures [1]
Level 2
$
1,089

$
962

 
Level 2
$
1,089

$
1,153


[1]
Included in long-term debt in the Condensed Consolidated Balance Sheets, except for current maturities, which are included in short-term debt.