XML 52 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments (Tables)
12 Months Ended
Dec. 31, 2017
Investments  
Fixed Maturities and Equity Securities Available-for-Sale (Table)

 

                                                                                                                                                                                    

 

 

Amortized
cost

 

Gross
unrealized
gains

 

Gross
unrealized
losses

 

Fair value

 

Other-than-
temporary
impairments in
AOCI (1)

 

 

 

(in millions)

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

1,314.5

 

$

44.9

 

$

7.7

 

$

1,351.7

 

$

 

Non-U.S. governments

 

 

820.5

 

 

84.6

 

 

3.6

 

 

901.5

 

 

 

States and political subdivisions

 

 

6,446.1

 

 

371.4

 

 

15.9

 

 

6,801.6

 

 

 

Corporate

 

 

34,673.0

 

 

2,464.2

 

 

104.1

 

 

37,033.1

 

 

0.5

 

Residential mortgage-backed pass-through securities            

 

 

2,493.8

 

 

50.8

 

 

21.3

 

 

2,523.3

 

 

 

Commercial mortgage-backed securities

 

 

3,734.0

 

 

32.7

 

 

58.4

 

 

3,708.3

 

 

50.6

 

Collateralized debt obligations

 

 

1,372.1

 

 

2.7

 

 

15.5

 

 

1,359.3

 

 

0.3

 

Other debt obligations

 

 

5,708.1

 

 

42.0

 

 

40.5

 

 

5,709.6

 

 

41.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

56,562.1

 

$

3,093.3

 

$

267.0

 

$

59,388.4

 

$

93.3

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

94.0

 

$

7.4

 

$

5.4

 

$

96.0

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

1,426.7

 

$

17.2

 

$

10.9

 

$

1,433.0

 

$

 

Non-U.S. governments

 

 

781.7

 

 

119.3

 

 

7.4

 

 

893.6

 

 

 

States and political subdivisions

 

 

5,463.9

 

 

192.4

 

 

87.1

 

 

5,569.2

 

 

1.1

 

Corporate

 

 

32,699.7

 

 

1,843.5

 

 

350.8

 

 

34,192.4

 

 

17.2

 

Residential mortgage-backed pass-through securities            

 

 

2,798.0

 

 

67.3

 

 

30.6

 

 

2,834.7

 

 

 

Commercial mortgage-backed securities

 

 

4,153.2

 

 

31.2

 

 

87.9

 

 

4,096.5

 

 

77.5

 

Collateralized debt obligations

 

 

780.1

 

 

2.8

 

 

24.3

 

 

758.6

 

 

0.3

 

Other debt obligations

 

 

5,080.9

 

 

37.0

 

 

49.8

 

 

5,068.1

 

 

50.3

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

53,184.2

 

$

2,310.7

 

$

648.8

 

$

54,846.1

 

$

146.4

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

104.9

 

$

4.9

 

$

10.9

 

$

98.9

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)    Excludes $103.0 million and $120.9 million as of December 31, 2017 and December 31, 2016, respectively, of net unrealized gains on impaired fixed maturities, available-for-sale related to changes in fair value subsequent to the impairment date, which are included in gross unrealized gains and gross unrealized losses.

Fixed Maturities Available-for-Sale by Contractual Maturity (Table)

 

                                                                                                                                                                                    

 

 

Amortized cost

 

Fair value

 

 

 

(in millions)

 

Due in one year or less

 

$

2,652.6

 

$

2,669.2

 

Due after one year through five years

 

 

11,417.8

 

 

11,728.4

 

Due after five years through ten years

 

 

10,047.6

 

 

10,399.7

 

Due after ten years

 

 

19,136.1

 

 

21,290.6

 

​  

​  

​  

​  

Subtotal

 

 

43,254.1

 

 

46,087.9

 

Mortgage-backed and other asset-backed securities

 

 

13,308.0

 

 

13,300.5

 

​  

​  

​  

​  

Total

 

$

56,562.1

 

$

59,388.4

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Net Investment Income (Table)

 

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(in millions)

 

Fixed maturities, available-for-sale

 

$

2,342.3

 

$

2,253.8

 

$

2,131.8

 

Fixed maturities, trading

 

 

12.6

 

 

20.2

 

 

21.4

 

Equity securities, available-for-sale

 

 

21.7

 

 

20.1

 

 

15.0

 

Equity securities, trading

 

 

46.1

 

 

31.4

 

 

35.2

 

Mortgage loans

 

 

605.9

 

 

573.9

 

 

575.1

 

Real estate

 

 

129.4

 

 

127.9

 

 

97.1

 

Policy loans

 

 

45.6

 

 

46.3

 

 

46.3

 

Cash and cash equivalents

 

 

28.6

 

 

14.2

 

 

8.5

 

Derivatives (1)

 

 

(3.2

)

 

(36.1

)

 

(66.6

)

Other

 

 

319.6

 

 

329.2

 

 

265.3

 

​  

​  

​  

​  

​  

​  

Total

 

 

3,548.6

 

 

3,380.9

 

 

3,129.1

 

Investment expenses

 

 

(89.3

)

 

(84.4

)

 

(77.0

)

​  

​  

​  

​  

​  

​  

Net investment income

 

$

3,459.3

 

$

3,296.5

 

$

3,052.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)   Relates to periodic settlements of derivatives used in fair value and cash flow hedges of fixed maturities, available-for-sale. See Note 5, Derivative Financial Instruments, for further details.

Net Realized Capital Gains and Losses (Table)

 

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(in millions)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

Gross gains

 

$

14.7

 

$

74.6

 

$

20.9

 

Gross losses

 

 

(27.2

)

 

(28.6

)

 

(6.7

)

Net impairment losses

 

 

(81.7

)

 

(96.7

)

 

(30.5

)

Hedging, net

 

 

(28.5

)

 

(37.9

)

 

(58.3

)

Fixed maturities, trading

 

 

(8.0

)

 

4.1

 

 

(12.3

)

Equity securities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

Gross gains

 

 

0.2

 

 

 

 

1.2

 

Gross losses

 

 

 

 

 

 

(1.8

)

Net impairment (losses) recoveries

 

 

(0.1

)

 

(1.7

)

 

0.3

 

Equity securities, trading

 

 

65.0

 

 

6.8

 

 

(3.4

)

Mortgage loans

 

 

9.0

 

 

4.5

 

 

(0.1

)

Derivatives

 

 

(149.8

)

 

210.1

 

 

38.1

 

Other (1)

 

 

730.6

 

 

35.9

 

 

1.5

 

​  

​  

​  

​  

​  

​  

Net realized capital gains (losses)

 

$

524.2

 

$

171.1

 

$

(51.1

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)    See Note 4, Investments — Real Estate Transactions, for further details.

Other-Than-Temporary Impairment Losses, Net of Recoveries (Table)

 

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(in millions)

 

Fixed maturities, available-for-sale

 

$

(28.6

)

$

(97.1

)

$

(1.1

)

Equity securities, available-for-sale

 

 

(0.1

)

 

(1.7

)

 

0.3

 

​  

​  

​  

​  

​  

​  

Total other-than-temporary impairment losses, net of recoveries from the sale of previously impaired securities

 

 

(28.7

)

 

(98.8

)

 

(0.8

)

Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to (from) OCI (1)

 

 

(53.1

)

 

0.4

 

 

(29.4

)

​  

​  

​  

​  

​  

​  

Net impairment losses on available-for-sale securities

 

$

(81.8

)

$

(98.4

)

$

(30.2

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)    Represents the net impact of (a) gains resulting from reclassification of noncredit impairment losses for fixed maturities with bifurcated OTTI from net realized capital gains (losses) to OCI and (b) losses resulting from reclassification of previously recognized noncredit impairment losses from OCI to net realized capital gains (losses) for fixed maturities with bifurcated OTTI that had additional credit losses or fixed maturities that previously had bifurcated OTTI that have now been sold or are intended to be sold.

Other-Than-Temporary Impairment, Credit Losses Recognized in Earnings (Table)

 

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(in millions)

 

Beginning balance

 

$

(139.9

)

$

(131.5

)

$

(144.4

)

Credit losses for which an other-than-temporary impairment was not previously recognized

 

 

(15.0

)

 

(43.4

)

 

(6.1

)

Credit losses for which an other-than-temporary impairment was previously recognized

 

 

(42.5

)

 

(31.7

)

 

(13.8

)

Reduction for credit losses previously recognized on fixed maturities now sold, paid down or intended to be sold

 

 

63.3

 

 

60.5

 

 

24.7

 

Net reduction for positive changes in cash flows expected to be collected and amortization (1)

 

 

10.0

 

 

6.4

 

 

7.5

 

Foreign currency translation adjustment

 

 

(0.2

)

 

(0.2

)

 

0.6

 

​  

​  

​  

​  

​  

​  

Ending balance

 

$

(124.3

)

$

(139.9

)

$

(131.5

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)   Amounts are recognized in net investment income.

Gross Unrealized Losses for Fixed Maturities and Equity Securities (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

 

 

Less than
twelve months

 

Greater than
or equal to
twelve months

 

Total

 

 

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

 

 

(in millions)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

294.2

 

$

2.2

 

$

180.9

 

$

5.5

 

$

475.1

 

$

7.7

 

Non-U.S. governments

 

 

111.0

 

 

1.7

 

 

22.1

 

 

1.9

 

 

133.1

 

 

3.6

 

States and political subdivisions

 

 

720.0

 

 

5.0

 

 

437.7

 

 

10.9

 

 

1,157.7

 

 

15.9

 

Corporate

 

 

3,871.5

 

 

43.4

 

 

1,644.3

 

 

60.7

 

 

5,515.8

 

 

104.1

 

Residential mortgage-backed pass- through securities

 

 

354.4

 

 

2.0

 

 

734.5

 

 

19.3

 

 

1,088.9

 

 

21.3

 

Commercial mortgage-backed securities

 

 

1,342.7

 

 

19.9

 

 

820.3

 

 

38.5

 

 

2,163.0

 

 

58.4

 

Collateralized debt obligations

 

 

460.9

 

 

2.1

 

 

38.3

 

 

13.4

 

 

499.2

 

 

15.5

 

Other debt obligations

 

 

2,667.6

 

 

16.0

 

 

956.8

 

 

24.5

 

 

3,624.4

 

 

40.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

9,822.3

 

$

92.3

 

$

4,834.9

 

$

174.7

 

$

14,657.2

 

$

267.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

 

$

 

$

40.4

 

$

5.4

 

$

40.4

 

$

5.4

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

Less than
twelve months

 

Greater than or
equal to twelve
months

 

Total

 

 

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

Fair
value

 

Gross
unrealized
losses

 

 

 

(in millions)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

570.3

 

$

10.9

 

$

8.2

 

$

 

$

578.5

 

$

10.9

 

Non-U.S. governments

 

 

198.0

 

 

5.4

 

 

12.2

 

 

2.0

 

 

210.2

 

 

7.4

 

States and political subdivisions

 

 

2,229.4

 

 

86.6

 

 

4.8

 

 

0.5

 

 

2,234.2

 

 

87.1

 

Corporate

 

 

6,559.7

 

 

189.2

 

 

1,285.6

 

 

161.6

 

 

7,845.3

 

 

350.8

 

Residential mortgage-backed pass-through securities

 

 

1,265.6

 

 

29.8

 

 

16.0

 

 

0.8

 

 

1,281.6

 

 

30.6

 

Commercial mortgage-backed securities

 

 

1,637.2

 

 

41.0

 

 

612.5

 

 

46.9

 

 

2,249.7

 

 

87.9

 

Collateralized debt obligations

 

 

265.7

 

 

0.9

 

 

195.6

 

 

23.4

 

 

461.3

 

 

24.3

 

Other debt obligations

 

 

2,229.4

 

 

32.8

 

 

376.2

 

 

17.0

 

 

2,605.6

 

 

49.8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed maturities, available-for-sale

 

$

14,955.3

 

$

396.6

 

$

2,511.1

 

$

252.2

 

$

17,466.4

 

$

648.8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity securities, available-for-sale

 

$

18.2

 

$

0.4

 

$

35.4

 

$

10.5

 

$

53.6

 

$

10.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Net Unrealized Gains and Losses on Available-for-Sale Securities and Derivative Instruments (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

December 31, 2016

 

 

 

(in millions)

 

Net unrealized gains on fixed maturities, available-for-sale (1)

 

$

2,898.5

 

$

1,727.8

 

Noncredit component of impairment losses on fixed maturities, available-for-sale

 

 

(93.3

)

 

(146.4

)

Net unrealized gains (losses) on equity securities, available-for-sale

 

 

2.0

 

 

(6.0

)

Adjustments for assumed changes in amortization patterns

 

 

(150.6

)

 

(121.9

)

Adjustments for assumed changes in policyholder liabilities

 

 

(645.5

)

 

(469.2

)

Net unrealized gains on derivative instruments

 

 

108.2

 

 

186.5

 

Net unrealized gains on equity method subsidiaries and noncontrolling interest adjustments

 

 

31.3

 

 

68.0

 

Provision for deferred income taxes

 

 

(695.5

)

 

(411.8

)

​  

​  

​  

​  

Net unrealized gains on available-for-sale securities and derivative instruments

 

$

1,455.1

 

$

827.0

 

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)   Excludes net unrealized gains (losses) on fixed maturities, available-for-sale included in fair value hedging relationships.

Mortgage Loans (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

December 31, 2016

 

 

 

(in millions)

 

Commercial mortgage loans

 

$

12,897.3

 

$

12,055.2

 

Residential mortgage loans

 

 

1,285.9

 

 

1,219.9

 

​  

​  

​  

​  

Total amortized cost

 

 

14,183.2

 

 

13,275.1

 

Valuation allowance

 

 

(32.7


)

 

(44.9


)

​  

​  

​  

​  

Total carrying value

 

$

14,150.5

 

$

13,230.2

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Mortgage Loans Purchased and Sold (Table)

 

                                                                                                                                                                                    

 

 

For the year ended
December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(in millions)

 

Commercial mortgage loans:

 

 

 

 

 

 

 

 

 

 

Purchased

 

$

144.2

 

$

163.3

 

$

223.4

 

Sold

 

 

28.9

 

 

0.3

 

 

21.6

 

Residential mortgage loans:

 

 

 

 

 

 

 

 

 

 

Purchased

 

 

346.0

 

 

290.3

 

 

295.3

 

Sold

 

 

152.2

 

 

48.4

 

 

79.3

 

 

Commercial Mortgage Loans by Geographic Distribution and Property Type Distribution (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Amortized
cost

 

Percent
of total

 

Amortized
cost

 

Percent
of total

 

 

 

($ in millions)

 

Geographic distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

New England

 

$

591.8

 

 

4.6

%

$

532.1

 

 

4.4

%

Middle Atlantic

 

 

3,623.0

 

 

28.1

 

 

3,317.3

 

 

27.5

 

East North Central

 

 

675.2

 

 

5.2

 

 

652.6

 

 

5.4

 

West North Central

 

 

174.9

 

 

1.4

 

 

185.6

 

 

1.5

 

South Atlantic

 

 

2,325.3

 

 

18.0

 

 

2,189.5

 

 

18.2

 

East South Central

 

 

375.7

 

 

2.9

 

 

239.3

 

 

2.0

 

West South Central

 

 

1,072.4

 

 

8.3

 

 

1,211.7

 

 

10.1

 

Mountain

 

 

1,039.3

 

 

8.1

 

 

932.6

 

 

7.7

 

Pacific

 

 

2,849.0

 

 

22.1

 

 

2,707.2

 

 

22.5

 

International

 

 

170.7

 

 

1.3

 

 

87.3

 

 

0.7

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

12,897.3

 

 

100.0

%

$

12,055.2

 

 

100.0

%

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Property type distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

4,700.2

 

 

36.4

%

$

4,417.6

 

 

36.6

%

Retail

 

 

2,612.7

 

 

20.3

 

 

2,671.1

 

 

22.2

 

Industrial

 

 

1,881.5

 

 

14.6

 

 

1,802.4

 

 

15.0

 

Apartments

 

 

3,301.9

 

 

25.6

 

 

2,741.4

 

 

22.7

 

Hotel

 

 

130.9

 

 

1.0

 

 

260.7

 

 

2.2

 

Mixed use/other

 

 

270.1

 

 

2.1

 

 

162.0

 

 

1.3

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

12,897.3

 

 

100.0

%

$

12,055.2

 

 

100.0

%

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Commercial Mortgage Loan Portfolio by Credit Risk (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

 

 

Brick and mortar

 

CTL

 

Total

 

 

 

(in millions)

 

A– and above

 

$

11,636.2

 

$

129.0

 

$

11,765.2

 

BBB+ thru BBB–

 

 

884.4

 

 

102.4

 

 

986.8

 

BB+ thru BB–

 

 

138.7

 

 

 

 

138.7

 

B+ and below

 

 

6.3

 

 

0.3

 

 

6.6

 

​  

​  

​  

​  

​  

​  

Total

 

$

12,665.6

 

$

231.7

 

$

12,897.3

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

Brick and mortar

 

CTL

 

Total

 

 

 

(in millions)

 

A– and above

 

$

10,612.8

 

$

158.5

 

$

10,771.3

 

BBB+ thru BBB–

 

 

1,009.8

 

 

100.6

 

 

1,110.4

 

BB+ thru BB–

 

 

160.5

 

 

 

 

160.5

 

B+ and below

 

 

12.1

 

 

0.9

 

 

13.0

 

​  

​  

​  

​  

​  

​  

Total

 

$

11,795.2

 

$

260.0

 

$

12,055.2

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Performing and Non-Performing Residential Mortgage Loans (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

 

 

Home equity

 

First liens

 

Total

 

 

 

(in millions)

 

Performing

 

$

16.5

 

$

1,251.4

 

$

1,267.9

 

Non-performing

 

 

6.5

 

 

11.5

 

 

18.0

 

​  

​  

​  

​  

​  

​  

Total

 

$

23.0

 

$

1,262.9

 

$

1,285.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

Home equity

 

First liens

 

Total

 

 

 

(in millions)

 

Performing

 

$

156.8

 

$

1,043.1

 

$

1,199.9

 

Non-performing

 

 

8.8

 

 

11.2

 

 

20.0

 

​  

​  

​  

​  

​  

​  

Total

 

$

165.6

 

$

1,054.3

 

$

1,219.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Non-Accrual Mortgage Loans (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

December 31, 2016

 

 

 

(in millions)

 

Residential:

 

 

 

 

 

 

 

Home equity

 

$

6.5

 

$

8.8

 

First liens

 

 

3.9

 

 

5.6

 

​  

​  

​  

​  

Total

 

$

10.4

 

$

14.4

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Mortgage Loans Aging (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

 

 

30 - 59 days
past due

 

60 - 89 days
past due

 

90 days or
more past
due

 

Total
past due

 

Current

 

Total loans

 

Recorded
investment
90 days or
more and
accruing

 

 

 

(in millions)

 

Commercial-brick and mortar

 

$

 

$

 

$

 

$

 

$

12,665.6

 

$

12,665.6

 

$

 

Commercial-CTL

 

 

 

 

 

 

 

 

 

 

231.7

 

 

231.7

 

 

 

Residential-home equity

 

 

1.9

 

 

0.7

 

 

0.8

 

 

3.4

 

 

19.6

 

 

23.0

 

 

 

Residential-first liens

 

 

37.2

 

 

7.9

 

 

10.6

 

 

55.7

 

 

1,207.2

 

 

1,262.9

 

 

7.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

39.1

 

$

8.6

 

$

11.4

 

$

59.1

 

$

14,124.1

 

$

14,183.2

 

$

7.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

30 - 59 days
past due

 

60 - 89 days
past due

 

90 days or
more past
due

 

Total
past due

 

Current

 

Total loans

 

Recorded
investment
90 days or
more and
accruing

 

 

 

(in millions)

 

Commercial-brick and mortar

 

$

 

$

 

$

 

$

 

$

11,795.2

 

$

11,795.2

 

$

 

Commercial-CTL

 

 

 

 

 

 

 

 

 

 

260.0

 

 

260.0

 

 

 

Residential-home equity

 

 

1.9

 

 

1.1

 

 

1.4

 

 

4.4

 

 

161.2

 

 

165.6

 

 

 

Residential-first liens

 

 

40.1

 

 

11.3

 

 

10.0

 

 

61.4

 

 

992.9

 

 

1,054.3

 

 

5.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

42.0

 

$

12.4

 

$

11.4

 

$

65.8

 

$

13,209.3

 

$

13,275.1

 

$

5.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Mortgage Loan Valuation Allowance (Table)

 

                                                                                                                                                                                    

 

 

Commercial

 

Residential

 

Total

 

 

 

(in millions)

 

For the year ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

27.4

 

$

17.5

 

$

44.9

 

Provision

 

 

(1.6

)

 

(10.4

)

 

(12.0

)

Charge-offs

 

 

 

 

(5.1

)

 

(5.1

)

Recoveries

 

 

 

 

4.9

 

 

4.9

 

​  

​  

​  

​  

​  

​  

Ending balance

 

$

25.8

 

$

6.9

 

$

32.7

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Allowance ending balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

4.5

 

$

4.5

 

Collectively evaluated for impairment

 

 

25.8

 

 

2.4

 

 

28.2

 

​  

​  

​  

​  

​  

​  

Allowance ending balance

 

$

25.8

 

$

6.9

 

$

32.7

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loan balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

12.5

 

$

12.5

 

Collectively evaluated for impairment

 

 

12,897.3

 

 

1,273.4

 

 

14,170.7

 

​  

​  

​  

​  

​  

​  

Loan ending balance

 

$

12,897.3

 

$

1,285.9

 

$

14,183.2

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

For the year ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

27.5

 

$

24.1

 

$

51.6

 

Provision

 

 

1.4

 

 

(5.6

)

 

(4.2

)

Charge-offs

 

 

(1.5

)

 

(4.6

)

 

(6.1

)

Recoveries

 

 

 

 

3.6

 

 

3.6

 

​  

​  

​  

​  

​  

​  

Ending balance

 

$

27.4

 

$

17.5

 

$

44.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Allowance ending balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

5.9

 

$

5.9

 

Collectively evaluated for impairment

 

 

27.4

 

 

11.6

 

 

39.0

 

​  

​  

​  

​  

​  

​  

Allowance ending balance

 

$

27.4

 

$

17.5

 

$

44.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loan balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

19.2

 

$

19.2

 

Collectively evaluated for impairment

 

 

12,055.2

 

 

1,200.7

 

 

13,255.9

 

​  

​  

​  

​  

​  

​  

Loan ending balance

 

$

12,055.2

 

$

1,219.9

 

$

13,275.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

For the year ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

26.9

 

$

29.6

 

$

56.5

 

Provision

 

 

3.9

 

 

 

 

3.9

 

Charge-offs

 

 

(3.4

)

 

(9.0

)

 

(12.4

)

Recoveries

 

 

0.1

 

 

3.6

 

 

3.7

 

Effect of exchange rates

 

 

 

 

(0.1

)

 

(0.1

)

​  

​  

​  

​  

​  

​  

Ending balance

 

$

27.5

 

$

24.1

 

$

51.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Allowance ending balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

7.5

 

$

7.5

 

Collectively evaluated for impairment

 

 

27.5

 

 

16.6

 

 

44.1

 

​  

​  

​  

​  

​  

​  

Allowance ending balance

 

$

27.5

 

$

24.1

 

$

51.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Loan balance by basis of impairment method:

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

23.2

 

$

23.2

 

Collectively evaluated for impairment

 

 

11,265.3

 

 

1,102.5

 

 

12,367.8

 

​  

​  

​  

​  

​  

​  

Loan ending balance

 

$

11,265.3

 

$

1,125.7

 

$

12,391.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Impaired Mortgage Loans (Table)

 

                                                                                                                                                                                    

 

 

December 31, 2017

 

 

 

Recorded
investment

 

Unpaid
principal
balance

 

Related
allowance

 

 

 

(in millions)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential-first liens

 

$

0.9

 

$

0.8

 

$

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential-home equity

 

 

7.6

 

 

8.6

 

 

4.3

 

Residential-first liens

 

 

4.0

 

 

4.0

 

 

0.2

 

Total:

 

 

 

 

 

 

 

 

 

 

Residential

 

$

12.5

 

$

13.4

 

$

4.5

 

 

                                                                                                                                                                                    

 

 

December 31, 2016

 

 

 

Recorded
investment

 

Unpaid
principal
balance

 

Related
allowance

 

 

 

(in millions)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential-first liens

 

$

1.5

 

$

1.5

 

$

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential-home equity

 

 

13.0

 

 

14.1

 

 

5.5

 

Residential-first liens

 

 

4.7

 

 

4.6

 

 

0.4

 

Total:

 

 

 

 

 

 

 

 

 

 

Residential

 

$

19.2

 

$

20.2

 

$

5.9

 

 

                                                                                                                                                                                    

 

 

Average
recorded
investment

 

Interest income
recognized

 

 

 

(in millions)

 

For the year ended December 31, 2017

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Residential-first liens

 

$

1.2

 

$

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential-home equity

 

 

10.3

 

 

0.2

 

Residential-first liens

 

 

4.4

 

 

0.2

 

Total:

 

 

 

 

 

 

 

Residential

 

$

15.9

 

$

0.4

 

For the year ended December 31, 2016

 

 


 

 

 


 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Residential-first liens

 

$

2.6

 

$

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential-home equity

 

 

13.4

 

 

0.3

 

Residential-first liens

 

 

5.3

 

 

0.1

 

Total:

 

 

 

 

 

 

 

Residential

 

$

21.3

 

$

0.4

 

For the year ended December 31, 2015

 

 


 

 

 


 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

$

2.6

 

$

 

Residential-first liens

 

 

3.5

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial-brick and mortar

 

 

2.2

 

 

0.2

 

Residential-home equity

 

 

15.1

 

 

0.4

 

Residential-first liens

 

 

6.6

 

 

0.2

 

Total:

 

 

 

 

 

 

 

Commercial

 

$

4.8

 

$

0.2

 

Residential

 

$

25.2

 

$

0.6

 

 

Mortgage Loans Modified as a Troubled Debt Restructuring (Table)

 

                                                                                                                                                                                    

 

 

For the year ended December 31, 2017

 

 

 

TDRs

 

TDRs in payment default

 

 

 

Number of contracts

 

Recorded investment

 

Number of contracts

 

Recorded investment

 

 

 

 

 

(in millions)

 

 

 

(in millions)

 

Residential-home equity

 

 

10

 

$

0.5

 

 

 

$

 

Residential-first liens

 

 

1

 

 

0.1

 

 

1

 

 

0.1

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

11

 

$

0.6

 

 

1

 

$

0.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the year ended December 31, 2016

 

 

 

TDRs

 

TDRs in payment default

 

 

 

Number of
contracts

 

Recorded
investment

 

Number of
contracts

 

Recorded
investment

 

 

 

 

 

(in millions)

 

 

 

(in millions)

 

Residential-home equity

 

 

9

 

$

0.5

 

 

 

$

 

Residential-first liens

 

 

1

 

 

0.1

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

10

 

$

0.6

 

 

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the year ended December 31, 2015

 

 

 

TDRs

 

TDRs in payment default

 

 

 

Number of
contracts

 

Recorded
investment

 

Number of
contracts

 

Recorded
investment

 

 

 

 

 

(in millions)

 

 

 

(in millions)

 

Residential-home equity

 

 

14

 

$

0.6

 

 

2

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

14

 

$

0.6

 

 

2

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Real Estate Transactions (Table)

The following consolidated statement of financial position line items were most significantly impacted by the transactions, each having a net increase as of September 30, 2017, (in millions):

                                                                                                                                                                                    

Real estate

 

$

293.4

 

Other investments

 

 

222.4

 

Cash and cash equivalents

 

 

219.6

 

Long-term debt

 

 

49.4

 

Income taxes currently payable

 

 

179.1

 

Deferred income taxes

 

 

101.0

 

 

Minority Interests in Unconsolidated Entities-Balance Sheet (Table)

 

                                                                                                                                                                                    

 

 

December 31,

 

 

 

2017

 

2016

 

 

 

(in millions)

 

Total assets

 

$

136,171.8

 

$

123,621.2

 

Total liabilities

 

 

83,815.2

 

 

73,688.8

 

​  

​  

​  

​  

Total equity

 

$

52,356.6

 

$

49,932.4

 

​  

​  

​  

​  

​  

​  

​  

​  

Net investment in unconsolidated entities (1)

 

$

1,616.2

 

$

1,223.8

 


 

(1)   Our most significant equity investee is Brasilprev Seguros e Previdencia, a co-managed joint venture in Brazil.

 

Minority Interests in Unconsolidated Entities-Income Statement (Table)

 

                                                                                                                                                                                    

 

 

For the year ended December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(in millions)

 

Total revenues

 

$

15,020.9

 

$

14,376.4

 

$

13,171.0

 

Net income

 

 

4,530.1

 

 

3,455.3

 

 

4,866.0

 

Our share of net income of unconsolidated entities (1)

 

 

232.7

 

 

232.7

 

 

165.3

 


 

(1)   Our most significant equity investee is Brasilprev Seguros e Previdencia, a co-managed joint venture in Brazil.

Financial Assets Subject to Netting Agreements (Table)

 

                                                                                                                                                                                    

 

 

 

 

Gross amounts not offset in
the consolidated statements
of financial position

 

 

 

 

 

Gross amount
of recognized
assets (1)

 

Financial
instruments (2)

 

Collateral
received

 

Net amount

 

 

 

(in millions)

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

287.0

 

$

(116.3

)

$

(149.5

)

$

21.2

 

Reverse repurchase agreements

 

 

17.6

 

 

 

 

(17.6

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

304.6

 

$

(116.3

)

$

(167.1

)

$

21.2

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

887.2

 

$

(294.2

)

$

(582.0

)

$

11.0

 

Reverse repurchase agreements

 

 

41.1

 

 

 

 

(41.1

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

928.3

 

$

(294.2

)

$

(623.1

)

$

11.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)   The gross amount of recognized derivative and reverse repurchase agreement assets are reported with other investments and cash and cash equivalents, respectively, on the consolidated statements of financial position. The above excludes $17.0 million and $6.4 million of derivative assets as of December 31, 2017 and December 31, 2016, respectively, that are not subject to master netting agreements or similar agreements. The gross amounts of derivative and reverse repurchase agreement assets are not netted against offsetting liabilities for presentation on the consolidated statements of financial position. See Note 1, Nature of Operations and Significant Accounting Policies, under the caption "Over-The-Counter Derivatives Cleared on Chicago Mercantile Exchange" for details of the CME variation margin rule change that impacted the amounts presented for 2017.

(2)   Represents amount of offsetting derivative liabilities that are subject to an enforceable master netting agreement or similar agreement that are not netted against the gross derivative assets for presentation on the consolidated statements of financial position.

Financial Liabilities Subject to Netting Agreements (Table)

 

                                                                                                                                                                                    

 

 

 

 

Gross amounts not offset in
the consolidated statements
of financial position

 

 

 

 

 

Gross amount
of recognized liabilities (1)

 

Financial
instruments (2)

 

Collateral
pledged

 

Net amount

 

 

 

(in millions)

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

272.5

 

$

(116.3

)

$

(143.5

)

$

12.7

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

272.5

 

$

(116.3

)

$

(143.5

)

$

12.7

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$

567.5

 

$

(294.2

)

$

(243.9

)

$

29.4

 

Repurchase agreements

 

 

9.7

 

 

 

 

(9.7

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

577.2

 

$

(294.2

)

$

(253.6

)

$

29.4

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

(1)   The gross amount of recognized derivative liabilities are reported with other liabilities on the consolidated statements of financial position. The above excludes $415.6 million and $394.3 million of derivative liabilities as of December 31, 2017 and December 31, 2016, respectively, which are primarily embedded derivatives that are not subject to master netting agreements or similar agreements. The gross amount of recognized repurchase agreement liabilities are reported with short-term debt on the consolidated statements of financial position. The gross amounts of derivative and repurchase agreement liabilities are not netted against offsetting assets for presentation on the consolidated statements of financial position. See Note 1, Nature of Operations and Significant Accounting Policies, under the caption "Over-The-Counter Derivatives Cleared on Chicago Mercantile Exchange" for details of the CME variation margin rule change that impacted the amounts presented for 2017.

(2)   Represents amount of offsetting derivative assets that are subject to an enforceable master netting agreement or similar agreement that are not netted against the gross derivative liabilities for presentation on the consolidated statements of financial position.