Fair Value Measurements (Tables)

3 Months Ended

Mar. 31, 2018

Assets and liabilities measured at fair value

Assets and liabilities measured and carried at fair value in the financial statements are summarized below (in millions):



	Level 1		Level 2		Level 3		Total
March 31, 2018
Assets:
Available for sale (“AFS”) fixed maturities:
U.S. Government and government agencies	$	147	$	95	$	8	$	250
States, municipalities and political subdivisions	—		6,941		62		7,003
Foreign government	—		132		—		132
Residential MBS	—		2,948		115		3,063
Commercial MBS	—		893		47		940
Asset-backed securities	—		7,751		912		8,663
Corporate and other	30		17,806		1,238		19,074
Total AFS fixed maturities	177		36,566		2,382		39,125
Trading fixed maturities	48		112		—		160
Equity securities	1,500		92		194		1,786
Equity index call options	—		591		—		591
Assets of managed investment entities (“MIE”)	301		4,765		24		5,090
Variable annuity assets (separate accounts) (*)	—		632		—		632
Total assets accounted for at fair value	$	2,026	$	42,758	$	2,600	$	47,384
Liabilities:
Liabilities of managed investment entities	$	287	$	4,559	$	23	$	4,869
Derivatives in annuity benefits accumulated	—		—		2,549		2,549
Other liabilities — derivatives	—		64		—		64
Total liabilities accounted for at fair value	$	287	$	4,623	$	2,572	$	7,482

December 31, 2017
Assets:
Available for sale fixed maturities:
U.S. Government and government agencies	$	122	$	112	$	8	$	242
States, municipalities and political subdivisions	—		6,975		148		7,123
Foreign government	—		127		—		127
Residential MBS	—		3,105		122		3,227
Commercial MBS	—		926		36		962
Asset-backed securities	—		7,218		744		7,962
Corporate and other	30		17,662		1,044		18,736
Total AFS fixed maturities	152		36,125		2,102		38,379
Trading fixed maturities	44		304		—		348
Equity securities	1,411		86		165		1,662
Equity index call options	—		701		—		701
Assets of managed investment entities	307		4,572		23		4,902
Variable annuity assets (separate accounts) (*)	—		644		—		644
Total assets accounted for at fair value	$	1,914	$	42,432	$	2,290	$	46,636
Liabilities:
Liabilities of managed investment entities	$	293	$	4,372	$	22	$	4,687
Derivatives in annuity benefits accumulated	—		—		2,542		2,542
Other liabilities — derivatives	—		35		—		35
Total liabilities accounted for at fair value	$	293	$	4,407	$	2,564	$	7,264


(*)	Variable annuity liabilities equal the fair value of variable annuity assets.

Unobservable inputs used by management in determining fair value of embedded derivatives

The following table presents information about the unobservable inputs used by management in determining fair value of these embedded derivatives. See Note E — “Derivatives.”



	Unobservable Input		Range
	Adjustment for insurance subsidiary’s credit risk		0.1% – 1.7% over the risk free rate
	Risk margin for uncertainty in cash flows		0.70% reduction in the discount rate
	Surrenders		3% – 23% of indexed account value
	Partial surrenders		2% – 9% of indexed account value
	Annuitizations		0.1% – 1% of indexed account value
	Deaths		1.6% – 8.0% of indexed account value
	Budgeted option costs		2.4% – 3.6% of indexed account value

Changes in balances of Level 3 financial assets

Changes in balances of Level 3 financial assets and liabilities carried at fair value during the first three months of 2018 and 2017 are presented below (in millions). The transfers into and out of Level 3 were due to changes in the availability of market observable inputs and $29 million of equity securities transferred into Level 3 in the first quarter of 2018 related to a small number of limited partnerships and similar investments carried at cost under the prior guidance that are carried at fair value through net earnings under new guidance adopted on January 1, 2018, as discussed in Note A — “Accounting Policies — Investments.” All transfers are reflected in the table at fair value as of the end of the reporting period.



				Total realized/unrealized gains (losses) included in
	Balance at December 31, 2017			Net earnings			Other comprehensive income (loss)			Purchases and issuances			Sales and settlements			Transfer into Level 3		Transfer out of Level 3			Balance at March 31, 2018
AFS fixed maturities:
U.S. government agency	$	8		$	—		$	—		$	—		$	—		$	—	$	—		$	8
State and municipal	148			—			(1		)	—			(1		)	—		(84		)	62
Residential MBS	122			(4		)	—			—			(6		)	7		(4		)	115
Commercial MBS	36			(1		)	—			12			—			—		—			47
Asset-backed securities	744			(2		)	3			204			(37		)	—		—			912
Corporate and other	1,044			1			(14		)	238			(31		)	—		—			1,238
Total AFS fixed maturities	2,102			(6		)	(12		)	454			(75		)	7		(88		)	2,382
Equity securities	165			(5		)	—			9			(4		)	29		—			194
Assets of MIE	23			(2		)	—			3			—			—		—			24
Total Level 3 assets	$	2,290		$	(13	)	$	(12	)	$	466		$	(79	)	$	36	$	(88	)	$	2,600

Embedded derivatives	$	(2,542	)	$	63		$	—		$	(103	)	$	33		$	—	$	—		$	(2,549	)
Total Level 3 liabilities (*)	$	(2,542	)	$	63		$	—		$	(103	)	$	33		$	—	$	—		$	(2,549	)



				Total realized/unrealized gains (losses) included in
	Balance at December 31, 2016			Net earnings			Other comprehensive income (loss)		Purchases and issuances			Sales and settlements			Transfer into Level 3		Transfer out of Level 3			Balance at March 31, 2017
AFS fixed maturities:
U.S. government agency	$	8		$	—		$	—	$	—		$	—		$	—	$	—		$	8
State and municipal	140			—			3		—			—			—		—			143
Residential MBS	190			1			—		1			(8		)	7		(16		)	175
Commercial MBS	25			—			—		—			—			4		—			29
Asset-backed securities	484			—			—		104			(11		)	17		—			594
Corporate and other	712			1			4		120			(38		)	29		—			828
Total AFS fixed maturities	1,559			2			7		225			(57		)	57		(16		)	1,777
Equity securities	174			(6		)	7		12			—			—		(14		)	173
Assets of MIE	29			(1		)	—		2			—			—		(4		)	26
Total Level 3 assets	$	1,762		$	(5	)	$	14	$	239		$	(57	)	$	57	$	(34	)	$	1,976

Embedded derivatives	$	(1,759	)	$	(147	)	$	—	$	(79	)	$	22		$	—	$	—		$	(1,963	)
Total Level 3 liabilities (*)	$	(1,759	)	$	(147	)	$	—	$	(79	)	$	22		$	—	$	—		$	(1,963	)


(*)	As previously discussed, these tables exclude the portion of MIE liabilities allocated to Level 3, which are derived from the fair value of the MIE assets.

Changes in balances of Level 3 financial liabilities



				Total realized/unrealized gains (losses) included in
	Balance at December 31, 2017			Net earnings			Other comprehensive income (loss)			Purchases and issuances			Sales and settlements			Transfer into Level 3		Transfer out of Level 3			Balance at March 31, 2018
AFS fixed maturities:
U.S. government agency	$	8		$	—		$	—		$	—		$	—		$	—	$	—		$	8
State and municipal	148			—			(1		)	—			(1		)	—		(84		)	62
Residential MBS	122			(4		)	—			—			(6		)	7		(4		)	115
Commercial MBS	36			(1		)	—			12			—			—		—			47
Asset-backed securities	744			(2		)	3			204			(37		)	—		—			912
Corporate and other	1,044			1			(14		)	238			(31		)	—		—			1,238
Total AFS fixed maturities	2,102			(6		)	(12		)	454			(75		)	7		(88		)	2,382
Equity securities	165			(5		)	—			9			(4		)	29		—			194
Assets of MIE	23			(2		)	—			3			—			—		—			24
Total Level 3 assets	$	2,290		$	(13	)	$	(12	)	$	466		$	(79	)	$	36	$	(88	)	$	2,600

Embedded derivatives	$	(2,542	)	$	63		$	—		$	(103	)	$	33		$	—	$	—		$	(2,549	)
Total Level 3 liabilities (*)	$	(2,542	)	$	63		$	—		$	(103	)	$	33		$	—	$	—		$	(2,549	)



				Total realized/unrealized gains (losses) included in
	Balance at December 31, 2016			Net earnings			Other comprehensive income (loss)		Purchases and issuances			Sales and settlements			Transfer into Level 3		Transfer out of Level 3			Balance at March 31, 2017
AFS fixed maturities:
U.S. government agency	$	8		$	—		$	—	$	—		$	—		$	—	$	—		$	8
State and municipal	140			—			3		—			—			—		—			143
Residential MBS	190			1			—		1			(8		)	7		(16		)	175
Commercial MBS	25			—			—		—			—			4		—			29
Asset-backed securities	484			—			—		104			(11		)	17		—			594
Corporate and other	712			1			4		120			(38		)	29		—			828
Total AFS fixed maturities	1,559			2			7		225			(57		)	57		(16		)	1,777
Equity securities	174			(6		)	7		12			—			—		(14		)	173
Assets of MIE	29			(1		)	—		2			—			—		(4		)	26
Total Level 3 assets	$	1,762		$	(5	)	$	14	$	239		$	(57	)	$	57	$	(34	)	$	1,976

Embedded derivatives	$	(1,759	)	$	(147	)	$	—	$	(79	)	$	22		$	—	$	—		$	(1,963	)
Total Level 3 liabilities (*)	$	(1,759	)	$	(147	)	$	—	$	(79	)	$	22		$	—	$	—		$	(1,963	)


(*)	As previously discussed, these tables exclude the portion of MIE liabilities allocated to Level 3, which are derived from the fair value of the MIE assets.

Fair value of financial instruments

The carrying value and fair value of financial instruments that are not carried at fair value in the financial statements are summarized below (in millions):



	Carrying		Fair Value
	Value		Total		Level 1		Level 2		Level 3
March 31, 2018
Financial assets:
Cash and cash equivalents	$	1,659	$	1,659	$	1,659	$	—	$	—
Mortgage loans	1,082		1,068		—		—		1,068
Policy loans	181		181		—		—		181
Total financial assets not accounted for at fair value	$	2,922	$	2,908	$	1,659	$	—	$	1,249
Financial liabilities:
Annuity benefits accumulated (*)	$	33,692	$	31,983	$	—	$	—	$	31,983
Long-term debt	1,301		1,319		—		1,316		3
Total financial liabilities not accounted for at fair value	$	34,993	$	33,302	$	—	$	1,316	$	31,986

December 31, 2017
Financial assets:
Cash and cash equivalents	$	2,338	$	2,338	$	2,338	$	—	$	—
Mortgage loans	1,125		1,119		—		—		1,119
Policy loans	184		184		—		—		184
Total financial assets not accounted for at fair value	$	3,647	$	3,641	$	2,338	$	—	$	1,303
Financial liabilities:
Annuity benefits accumulated (*)	$	33,110	$	32,461	$	—	$	—	$	32,461
Long-term debt	1,301		1,354		—		1,351		3
Total financial liabilities not accounted for at fair value	$	34,411	$	33,815	$	—	$	1,351	$	32,464


(*)	Excludes $209 million and $206 million of life contingent annuities in the payout phase at March 31, 2018 and December 31, 2017, respectively.