10. Fair Value Measurements

We use fair value measurements to record fair value of certain assets and liabilities and to estimate fair value of financial instruments not recorded at fair value but required to be disclosed at fair value. Certain financial instruments, particularly policyholder liabilities other than investment contracts, are excluded from these fair value disclosure requirements.

Valuation Hierarchy

Fair value is defined 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 (an exit price). The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels. The level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety considering factors specific to the asset or liability.

Level 1 – Fair values are based on unadjusted quoted prices in active markets for identical assets or liabilities. Our Level 1 assets and liabilities primarily include exchange traded equity securities, mutual funds and U.S. Treasury bonds.

Level 2 – Fair values are based on inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly. Our Level 2 assets and liabilities primarily include fixed maturities (including public and private bonds), equity securities, cash equivalents, derivatives and other investments.

Level 3 – Fair values are based on at least one significant unobservable input for the asset or liability. Our Level 3 assets and liabilities primarily include fixed maturities, real estate and commercial mortgage loan investments of our separate accounts, complex derivatives and embedded derivatives.

Determination of Fair Value

The following discussion describes the valuation methodologies and inputs used for assets and liabilities measured at fair value on a recurring basis or disclosed at fair value. The techniques utilized in estimating the fair value of financial instruments are reliant on the assumptions used. Care should be exercised in deriving conclusions about our business, its value or financial position based on the fair value information of financial instruments presented below.

Fair value estimates are made based on available market information and judgments about the financial instrument at a specific point in time. Such estimates do not consider the tax impact of the realization of unrealized gains or losses. In addition, the disclosed fair value may not be realized in the immediate settlement of the financial instrument. We validate prices through an investment analyst review process, which includes validation through direct interaction with external sources, review of recent trade activity or use of internal models. In circumstances where broker quotes are used to value an instrument, we generally receive one non-binding quote. Broker quotes are validated through an investment analyst review process, which includes validation through direct interaction with external sources and use of internal models or other relevant information. We did not make any significant changes to our valuation processes during 2017.

Fixed Maturities

Fixed maturities include bonds, ABS, redeemable preferred stock and certain non-redeemable preferred securities. When available, the fair value of fixed maturities is based on quoted prices of identical assets in active markets. These are reflected in Level 1 and primarily include U.S. Treasury bonds and actively traded redeemable corporate preferred securities.

When quoted prices of identical assets in active markets are not available, our first priority is to obtain prices from third party pricing vendors. We have regular interaction with these vendors to ensure we understand their pricing methodologies and to confirm they are utilizing observable market information. Their methodologies vary by asset class and include inputs such as estimated cash flows, benchmark yields, reported trades, broker quotes, credit quality, industry events and economic events. Fixed maturities with validated prices from pricing services, which includes the majority of our public fixed maturities in all asset classes, are generally reflected in Level 2. Also included in Level 2 are corporate bonds when quoted market prices are not available, for which an internal model using substantially all observable inputs or a matrix pricing valuation approach is used. In the matrix approach, securities are grouped into pricing categories that vary by sector, rating and average life. Each pricing category is assigned a risk spread based on studies of observable public market data from the investment professionals assigned to specific security classes. The expected cash flows of the security are then discounted back at the current Treasury curve plus the appropriate risk spread. Although the matrix valuation approach provides a fair valuation of each pricing category, the valuation of an individual security within each pricing category may actually be impacted by company specific factors.

If we are unable to price a fixed maturity security using prices from third party pricing vendors or other sources specific to the asset class, we may obtain a broker quote or utilize an internal pricing model specific to the asset utilizing relevant market information, to the extent available and where at least one significant unobservable input is utilized. These are reflected in Level 3 in the fair value hierarchy and can include fixed maturities across all asset classes. As of September 30, 2017, less than 1% of our total fixed maturities were Level 3 securities valued using internal pricing models.

The primary inputs, by asset class, for valuations of the majority of our Level 2 investments from third party pricing vendors or our internal pricing valuation approach are described below.

U.S. Government and Agencies/Non-U.S. Governments. Inputs include recently executed market transactions, interest rate yield curves, maturity dates, market price quotations and credit spreads relating to similar instruments.

States and Political Subdivisions. Inputs include Municipal Securities Rulemaking Board reported trades, U.S. Treasury and other benchmark curves, material event notices, new issue data and obligor credit ratings.

Corporate. Inputs include recently executed transactions, market price quotations, benchmark yields, issuer spreads and observations of equity and credit default swap curves related to the issuer. For private placement corporate securities valued through the matrix valuation approach inputs include the current Treasury curve and risk spreads based on sector, rating and average life of the issuance.

RMBS, CMBS, Collateralized Debt Obligations and Other Debt Obligations. Inputs include cash flows, priority of the tranche in the capital structure, expected time to maturity for the specific tranche, reinvestment period remaining and performance of the underlying collateral including prepayments, defaults, deferrals, loss severity of defaulted collateral and, for RMBS, prepayment speed assumptions. Other inputs include market indices and recently executed market transactions.

Equity Securities

Equity securities include mutual funds, common stock, non-redeemable preferred stock and required regulatory investments. Fair values of equity securities are determined using quoted prices in active markets for identical assets when available, which are reflected in Level 1. When quoted prices are not available, we may utilize internal valuation methodologies appropriate for the specific asset that use observable inputs such as underlying share prices or the net asset value (“NAV”), which are reflected in Level 2. Fair values might also be determined using broker quotes or through the use of internal models or analysis that incorporate significant assumptions deemed appropriate given the circumstances and consistent with what other market participants would use when pricing such securities, which are reflected in Level 3.

Derivatives

The fair values of exchange-traded derivatives are determined through quoted market prices, which are reflected in Level 1. Exchange-traded derivatives include futures that are settled daily, which reduces their fair value in the consolidated statements of financial position. The fair values of OTC cleared derivatives are determined through market prices published by the clearinghouses, which are reflected in Level 2. The clearinghouses may utilize the overnight indexed swap (“OIS”) curve in their valuation. Beginning in 2017, variation margin associated with OTC cleared derivatives is settled daily, which reduces their fair value in the consolidated statements of financial position. The fair values of bilateral OTC derivative instruments are determined using either pricing valuation models that utilize market observable inputs or broker quotes. The majority of our bilateral OTC derivatives are valued with models that use market observable inputs, which are reflected in Level 2. Significant inputs include contractual terms, interest rates, currency exchange rates, credit spread curves, equity prices and volatilities. These valuation models consider projected discounted cash flows, relevant swap curves and appropriate implied volatilities. Certain bilateral OTC derivatives utilize unobservable market data, primarily independent broker quotes that are nonbinding quotes based on models that do not reflect the result of market transactions, which are reflected in Level 3.

Our non-cleared derivative contracts are generally documented under ISDA Master Agreements, which provide for legally enforceable set-off and close-out netting of exposures to specific counterparties. Collateral arrangements are bilateral and based on current ratings of each entity. We utilize the LIBOR interest rate curve to value our positions, which includes a credit spread. This credit spread incorporates an appropriate level of nonperformance risk into our valuations given the current ratings of our counterparties, as well as the collateral agreements in place. Counterparty credit risk is routinely monitored to ensure our adjustment for non-performance risk is appropriate. Our centrally cleared derivative contracts are conducted with regulated centralized clearinghouses, which provide for daily exchange of cash collateral or variation margin equal to the difference in the daily market values of those contracts that eliminates the non-performance risk on these trades.

Interest Rate Contracts. For non-cleared contracts we use discounted cash flow valuation techniques to determine the fair value of interest rate swaps using observable swap curves as the inputs. These are reflected in Level 2. For centrally cleared contracts we use published prices from clearinghouses. These are reflected in Level 2. In addition, we have a limited number of complex inflation-linked interest rate swaps, interest rate collars and swaptions that are valued using broker quotes. These are reflected in Level 3.

Foreign Exchange Contracts. We use discounted cash flow valuation techniques that utilize observable swap curves and exchange rates as the inputs to determine the fair value of foreign currency swaps. These are reflected in Level 2. Currency forwards and currency options are valued using observable market inputs, including forward currency exchange rates. These are reflected in Level 2. In addition, we have a limited number of non-standard currency swaps and currency options that are valued using broker quotes. These are reflected within Level 3.

Equity Contracts. We use an option pricing model using observable implied volatilities, dividend yields, index prices and swap curves as the inputs to determine the fair value of equity options. These are reflected in Level 2.

Credit Contracts. We use either the ISDA Credit Default Swap Standard discounted cash flow model that utilizes observable default probabilities and recovery rates as inputs or broker prices to determine the fair value of credit default swaps. These are reflected in Level 3. In addition, we had a limited number of total return swaps that were valued based on the observable quoted price of underlying equity indices. These are reflected in Level 2.

Other Investments

Other investments reported at fair value include invested assets of consolidated sponsored investment funds, unconsolidated sponsored investment funds, other investment funds reported at fair value or for which the fair value option was elected, commercial mortgage loans of consolidated VIEs for which the fair value option was elected and equity method real estate investments for which the fair value option was elected.

Invested assets of consolidated sponsored investment funds include equity securities, fixed maturities and other investments, for which fair values are determined as previously described, and are reflected in Level 1 and Level 2.

The fair value of unconsolidated sponsored investment funds and other investment funds is determined using the NAV of the fund. The NAV of the fund represents the price at which we would be able to initiate a transaction. Investments for which the NAV represents a quoted price in an active market for identical assets are reflected in Level 1. Investments that do not have a quoted price in an active market are reflected in Level 2.

Commercial mortgage loans of consolidated VIEs are valued using the more observable fair value of the liabilities of the consolidated collateralized financing entities (“CCFEs”) under the measurement alternative guidance and are reflected in Level 2. The liabilities are affiliated so are not reflected in our consolidated results.

Equity method real estate investments for which the fair value option was elected are reflected in Level 3. The equity method real estate investments consist of underlying real estate and debt. The real estate fair value is estimated using a discounted cash flow valuation model that utilizes public real estate market data inputs such as transaction prices, market rents, vacancy levels, leasing absorption, market cap rates and discount rates. The debt fair value is estimated using a discounted cash flow analysis based on our incremental borrowing rate for similar borrowing arrangements.

Cash Equivalents

Certain cash equivalents are reported at fair value on a recurring basis and include money market instruments and other short-term investments with maturities of three months or less. Fair values of these cash equivalents may be determined using public quotations, when available, which are reflected in Level 1. When public quotations are not available, because of the highly liquid nature of these assets, carrying amounts may be used to approximate fair values, which are reflected in Level 2.

Separate Account Assets

Separate account assets include equity securities, debt securities and derivative instruments, for which fair values are determined as previously described, and are reflected in Level 1, Level 2 and Level 3. Separate account assets also include commercial mortgage loans, for which the fair value is estimated by discounting the expected total cash flows using market rates that are applicable to the yield, credit quality and maturity of the loans. The market clearing spreads vary based on mortgage type, weighted average life, rating and liquidity. These are reflected in Level 3. Finally, separate account assets include real estate, for which the fair value is estimated using discounted cash flow valuation models that utilize various public real estate market data inputs. In addition, each property is appraised annually by an independent appraiser. The real estate included in separate account assets is recorded net of related mortgage encumbrances for which the fair value is estimated using discounted cash flow analysis based on our incremental borrowing rate for similar borrowing arrangements. The real estate within the separate accounts is reflected in Level 3.

Investment Contracts

Certain annuity contracts and other investment contracts include embedded derivatives that have been bifurcated from the host contract and are measured at fair value on a recurring basis, which are reflected in Level 3. The key assumptions for calculating the fair value of the embedded derivative liabilities are market assumptions (such as equity market returns, interest rate levels, market volatility and correlations) and policyholder behavior assumptions (such as lapse, mortality, utilization and withdrawal patterns). Risk margins are included in the policyholder behavior assumptions. The assumptions are based on a combination of historical data and actuarial judgment. The embedded derivative liabilities are valued using stochastic models that incorporate a spread reflecting our own creditworthiness.

The assumption for our own non-performance risk for investment contracts and any embedded derivatives bifurcated from certain annuity and investment contracts is based on the current market credit spreads for debt-like instruments we have issued and are available in the market.

Other Liabilities

Certain obligations reported in other liabilities include embedded derivatives to deliver underlying securities of structured investments to third parties. The fair value of the embedded derivatives is calculated based on the value of the underlying securities that are valued based on prices obtained from third party pricing vendors as utilized and described in our discussion of how fair value is determined for fixed maturities, which are reflected in Level 2.

As of December 31, 2016, obligations of consolidated VIEs for which the fair value option was elected were included in other liabilities. The VIEs’ unaffiliated obligations were valued utilizing internal pricing models, which were reflected in Level 3.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Assets and liabilities measured at fair value on a recurring basis were as follows:

	September 30, 2017
	Assets/		Amount
	(liabilities)		measured at		Fair value hierarchy level
	measured at		net asset
	fair value		value (5)		Level 1		Level 2		Level 3
	(in millions)
Assets
Fixed maturities, available-for-sale:
U.S. government and agencies	$	1,457.7	$	—	$	1,007.0	$	450.7	$	—
Non-U.S. governments	1,071.3		—		3.3		1,013.8		54.2
States and political subdivisions	6,655.6		—		—		6,655.6		—
Corporate	36,888.3		—		21.0		36,625.2		242.1
Residential mortgage-backed securities	2,637.9		—		—		2,637.9		—
Commercial mortgage-backed securities	3,749.5		—		—		3,734.8		14.7
Collateralized debt obligations	1,239.2		—		—		1,077.3		161.9
Other debt obligations	5,438.3		—		—		5,435.7		2.6

Total fixed maturities, available-for-sale	59,137.8		—		1,031.3		57,631.0		475.5
Fixed maturities, trading	232.5		—		—		232.5		—
Equity securities, available-for-sale	118.3		—		68.5		47.1		2.7
Equity securities, trading	1,670.9		—		500.9		1,170.0		—
Derivative assets (1)	321.2		—		—		291.9		29.3
Other investments (2)	555.6		88.3		154.8		277.6		34.9
Cash equivalents (3)	1,892.4		—		67.7		1,824.7		—

Sub-total excluding separate account assets	63,928.7		88.3		1,823.2		61,474.8		542.4

Separate account assets	154,085.9		118.6		86,763.9		59,740.1		7,463.3

Total assets	$	218,014.6	$	206.9	$	88,587.1	$	121,214.9	$	8,005.7


Liabilities
Investment contracts (4)	$	(138.2)	$	—	$	—	$	—	$	(138.2)
Derivative liabilities (1)	(264.4)		—		—		(256.7)		(7.7)
Other liabilities (4)	(242.8)		—		—		(242.8)		—

Total liabilities	$	(645.4)	$	—	$	—	$	(499.5)	$	(145.9)


Net assets	$	217,369.2	$	206.9	$	88,587.1	$	120,715.4	$	7,859.8

	December 31, 2016
	Assets/		Amount
	(liabilities)		measured at		Fair value hierarchy level
	measured at		net asset
	fair value		value (5)		Level 1		Level 2		Level 3
	(in millions)
Assets
Fixed maturities, available-for-sale:
U.S. government and agencies	$	1,433.0	$	—	$	996.5	$	436.5	$	—
Non-U.S. governments	893.6		—		3.0		828.5		62.1
States and political subdivisions	5,569.2		—		—		5,569.2		—
Corporate	34,192.4		—		21.2		33,912.1		259.1
Residential mortgage-backed securities	2,834.7		—		—		2,834.7		—
Commercial mortgage-backed securities	4,096.5		—		—		4,025.4		71.1
Collateralized debt obligations	758.6		—		—		725.0		33.6
Other debt obligations	5,068.1		—		—		4,976.6		91.5

Total fixed maturities, available-for-sale	54,846.1		—		1,020.7		53,308.0		517.4
Fixed maturities, trading	398.4		—		—		305.5		92.9
Equity securities, available-for-sale	98.9		—		55.2		41.0		2.7
Equity securities, trading	1,413.4		—		445.7		967.7		—
Derivative assets (1)	893.6		—		—		859.7		33.9
Other investments (2)	470.0		92.7		169.8		170.6		36.9
Cash equivalents (3)	1,947.1		—		51.2		1,895.9		—

Sub-total excluding separate account assets	60,067.5		92.7		1,742.6		57,548.4		683.8

Separate account assets	139,832.6		—		79,688.1		52,789.7		7,354.8

Total assets	$	199,900.1	$	92.7	$	81,430.7	$	110,338.1	$	8,038.6


Liabilities
Investment contracts (4)	$	(176.5)	$	—	$	—	$	—	$	(176.5)
Derivative liabilities (1)	(573.0)		—		—		(550.4)		(22.6)
Other liabilities (4)	(272.2)		—		—		(212.3)		(59.9)

Total liabilities	$	(1,021.7)	$	—	$	—	$	(762.7)	$	(259.0)


Net assets	$	198,878.4	$	92.7	$	81,430.7	$	109,575.4	$	7,779.6

(1)

Within the consolidated statements of financial position, derivative assets are reported with other investments and derivative liabilities are reported with other liabilities. Refer to Note 4, Derivative Financial Instruments, for further information on fair value by class of derivative instruments. Our derivatives are primarily Level 2, with the exception of certain credit default swaps, interest rate collars and other swaps that are Level 3.

(2)

Primarily includes sponsored investment funds, other investment funds, equity method investments reported at fair value and commercial mortgage loans of consolidated VIEs.

(3)

Includes money market instruments and short-term investments with a maturity date of three months or less when purchased.

(4)

Includes bifurcated embedded derivatives that are reported at fair value within the same line item in the consolidated statements of financial position in which the host contract is reported. As of December 31, 2016, other liabilities also include obligations of consolidated VIEs reported at fair value.

(5)

Certain investments are measured at fair value using the NAV per share (or its equivalent) practical expedient and have not been classified in the fair value hierarchy. Other investments using the NAV practical expedient consist of certain fund interests that are restricted until maturity with unfunded commitments totaling $47.7 million and $57.6 million as of September 30, 2017 and December 31, 2016, respectively. Separate account assets using the NAV practical expedient consist of hedge funds with varying investment strategies that also have a variety of redemption terms and conditions. We do not have unfunded commitments associated with these hedge funds.

Changes in Level 3 Fair Value Measurements

The reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) was as follows:

	For the three months ended September 30, 2017
			Total realized/unrealized												Changes in
	Beginning		gains (losses)				Net						Ending		unrealized
	asset/						purchases,						asset/		gains (losses)
	(liability)						sales,						(liability)		included in
	balance				Included in		issuances						balance		net income
	as of		Included in		other		and		Transfers		Transfers		as of		relating to
	June 30,		net income		comprehensive		settlements		into		out of		September 30,		positions still
	2017		(1)		income (3)		(4)		Level 3		Level 3		2017		held (1)
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	65.1	$	(0.1)	$	(0.1)	$	(10.7)	$	—	$	—	$	54.2	$	(0.1)
Corporate	202.9		(0.3)		3.7		35.8		—		—		242.1		(0.2)
Commercial mortgage-backed securities	61.5		(4.1)		1.4		(0.2)		6.1		(50.0)		14.7		(4.0)
Collateralized debt obligations	128.1		—		3.5		2.2		55.4		(27.3)		161.9		—
Other debt obligations	2.8		—		—		(0.2)		—		—		2.6		—

Total fixed maturities, available-for-sale	460.4		(4.5)		8.5		26.9		61.5		(77.3)		475.5		(4.3)
Equity securities, available-for-sale	2.7		—		—		—		—		—		2.7		—
Derivative assets	31.6		(3.0)		—		0.7		—		—		29.3		(2.4)
Other investments	35.2		(0.4)		—		0.1		—		—		34.9		(0.3)
Separate account assets (2)	7,412.9		234.9		—		(171.0)		0.5		(14.0)		7,463.3		183.1

Liabilities
Investment contracts	(146.6)		8.0		—		0.4		—		—		(138.2)		7.6
Derivative liabilities	(12.6)		4.4		—		0.5		—		—		(7.7)		4.3

	For the three months ended September 30, 2016
			Total realized/unrealized												Changes in
	Beginning		gains (losses)				Net						Ending		unrealized
	asset/						purchases,						asset/		gains (losses)
	(liability)						sales,						(liability)		included in
	balance		Included in		Included in		issuances						balance		net income
	as of		net		other		and		Transfers		Transfers		as of		relating to
	June 30,		income		comprehensive		settlements		into		out of		September 30,		positions still
	2016		(1)		income (3)		(4)		Level 3		Level 3		2016		held (1)
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	67.5	$	(0.1)	$	0.2	$	(3.8)	$	—	$	—	$	63.8	$	(0.1)
Corporate	241.7		(0.3)		(0.4)		18.1		—		—		259.1		(0.1)
Commercial mortgage-backed securities	15.5		—		0.7		10.0		—		—		26.2		—
Collateralized debt obligations	62.8		—		(0.1)		(10.5)		—		—		52.2		—
Other debt obligations	6.8		—		0.4		18.6		—		—		25.8		—

Total fixed maturities, available-for-sale	394.3		(0.4)		0.8		32.4		—		—		427.1		(0.2)
Fixed maturities, trading	117.8		0.1		—		(0.1)		—		—		117.8		(0.1)
Equity securities, available-for-sale	2.7		—		—		—		—		—		2.7		—
Derivative assets	61.1		(4.2)		—		0.5		—		—		57.4		(3.9)
Other investments	36.1		0.6		—		0.1		—		—		36.8		0.7
Separate account assets (2)	7,408.3		233.5		—		(39.3)		—		(0.1)		7,602.4		196.9

Liabilities
Investment contracts	(324.3)		(2.7)		—		0.6		—		—		(326.4)		(4.7)
Derivative liabilities	(28.5)		9.8		—		—		—		—		(18.7)		9.7
Other liabilities	(58.6)		(1.6)		—		—		—		—		(60.2)		(1.6)

	For the nine months ended September 30, 2017
			Total realized/unrealized												Changes in
	Beginning		gains (losses)				Net						Ending		unrealized
	asset/						purchases,						asset/		gains (losses)
	(liability)						sales,						(liability)		included in
	balance		Included		Included in		issuances						balance		net income
	as of		in net		other		and		Transfers		Transfers		as of		relating to
	December 31,		income		comprehensive		settlements		into		out of		September 30,		positions still
	2016		(1)		income (3)		(4)		Level 3		Level 3		2017		held (1)
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	62.1	$	(0.2)	$	0.1	$	(7.8)	$	—	$	—	$	54.2	$	(0.2)
Corporate	259.1		(2.2)		3.3		(3.0)		22.2		(37.3)		242.1		(0.6)
Commercial mortgage-backed securities	71.1		(9.8)		11.2		(0.7)		24.1		(81.2)		14.7		(4.0)
Collateralized debt obligations	33.6		—		2.8		9.1		143.7		(27.3)		161.9		—
Other debt obligations	91.5		—		—		(0.7)		0.1		(88.3)		2.6		—

Total fixed maturities, available-for-sale	517.4		(12.2)		17.4		(3.1)		190.1		(234.1)		475.5		(4.8)
Fixed maturities, trading	92.9		(2.4)		—		(92.4)		1.9		—		—		—
Equity securities, available-for-sale	2.7		—		—		—		—		—		2.7		—
Equity securities, trading	—		—		—		(0.7)		0.7		—		—		—
Derivative assets	33.9		(7.1)		—		2.5		—		—		29.3		(6.0)
Other investments	36.9		1.5		—		(3.5)		—		—		34.9		1.6
Separate account assets (2)	7,354.8		593.1		(0.9)		(449.9)		2.6		(36.4)		7,463.3		510.3

Liabilities
Investment contracts	(176.5)		31.5		0.3		6.5		—		—		(138.2)		28.9
Derivative liabilities	(22.6)		15.5		—		(0.6)		—		—		(7.7)		13.7
Other liabilities	(59.9)		(0.1)		—		60.0		—		—		—		—

	For the nine months ended September 30, 2016
			Total realized/unrealized												Changes in
	Beginning		gains (losses)				Net						Ending		unrealized
	asset/						purchases,						asset/		gains (losses)
	(liability)						sales,						(liability)		included in
	balance		Included		Included in		issuances						balance		net income
	as of		in net		other		and		Transfers		Transfers		as of		relating to
	December 31,		income		comprehensive		settlements		into		out of		September 30,		positions still
	2015		(1)		income (3)		(4)		Level 3		Level 3		2016		held (1)
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	79.1	$	(0.2)	$	2.7	$	14.8	$	—	$	(32.6)	$	63.8	$	(0.2)
Corporate	223.9		(0.6)		(4.1)		25.9		15.7		(1.7)		259.1		(0.6)
Commercial mortgage-backed securities	4.8		—		0.7		23.0		—		(2.3)		26.2		—
Collateralized debt obligations	63.5		—		(0.6)		(10.7)		—		—		52.2		—
Other debt obligations	7.5		—		0.4		17.9		—		—		25.8		—

Total fixed maturities, available-for-sale	378.8		(0.8)		(0.9)		70.9		15.7		(36.6)		427.1		(0.8)
Fixed maturities, trading	135.5		0.4		—		(18.1)		—		—		117.8		0.4
Equity securities, available-for-sale	4.1		(1.3)		(0.1)		—		—		—		2.7		(1.4)
Derivative assets	47.2		9.0		—		1.2		—		—		57.4		10.5
Other investments	35.1		1.3		—		0.4		—		—		36.8		1.4
Separate account assets (2)	7,013.9		526.6		(0.1)		61.9		0.9		(0.8)		7,602.4		495.3

Liabilities
Investment contracts	(177.4)		(154.0)		—		5.0		—		—		(326.4)		(158.3)
Derivative liabilities	(50.5)		30.3		0.5		1.0		—		—		(18.7)		27.1
Other liabilities	(68.1)		(9.5)		—		17.4		—		—		(60.2)		(7.8)

(1)

Both realized gains (losses) and mark-to-market unrealized gains (losses) are generally reported in net realized capital gains (losses) within the consolidated statements of operations. Realized and unrealized gains (losses) on certain fixed maturities, trading and certain derivatives used in relation to certain trading portfolios are reported in net investment income within the consolidated statements of operations.

(2)

Gains and losses for separate account assets do not impact net income as the change in value of separate account assets is offset by a change in value of separate account liabilities. Foreign currency translation adjustments related to the Principal International segment separate account assets are recorded in AOCI and are offset by foreign currency translation adjustments of the corresponding separate account liabilities.

(3)

Includes foreign currency translation adjustments related to our Principal International segment.

(4)

Gross purchases, sales, issuances and settlements were:

	For the three months ended September 30, 2017
									Net purchases,
									sales, issuances
	Purchases		Sales		Issuances		Settlements		and settlements
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	18.9	$	(29.3)	$	—	$	(0.3)	$	(10.7)
Corporate	65.3		(8.2)		—		(21.3)		35.8
Commercial mortgage-backed securities	—		—		—		(0.2)		(0.2)
Collateralized debt obligations	9.9		—		—		(7.7)		2.2
Other debt obligations	—		—		—		(0.2)		(0.2)

Total fixed maturities, available-for-sale	94.1		(37.5)		—		(29.7)		26.9
Derivative assets	0.3		0.4		—		—		0.7
Other investments	0.1		—		—		—		0.1
Separate account assets (5)	79.7		(193.8)		(61.1)		4.2		(171.0)

Liabilities
Investment contracts	—		—		(0.3)		0.7		0.4
Derivative liabilities	—		0.5		—		—		0.5

	For the three months ended September 30, 2016
									Net purchases,
									sales, issuances
	Purchases		Sales		Issuances		Settlements		and settlements
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	—	$	(3.4)	$	—	$	(0.4)	$	(3.8)
Corporate	22.6		(1.4)		—		(3.1)		18.1
Commercial mortgage-backed securities	11.3		—		—		(1.3)		10.0
Collateralized debt obligations	—		—		—		(10.5)		(10.5)
Other debt obligations	20.0		—		—		(1.4)		18.6

Total fixed maturities, available-for-sale	53.9		(4.8)		—		(16.7)		32.4
Fixed maturities, trading	—		—		—		(0.1)		(0.1)
Derivative assets	0.3		0.2		—		—		0.5
Other investments	0.1		—		—		—		0.1
Separate account assets (5)	109.0		(86.5)		(140.0)		78.2		(39.3)

Liabilities
Investment contracts	—		—		(0.6)		1.2		0.6

	For the nine months ended September 30, 2017
									Net purchases,
									sales, issuances
	Purchases		Sales		Issuances		Settlements		and settlements
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	40.7	$	(47.5)	$	—	$	(1.0)	$	(7.8)
Corporate	97.9		(59.1)		—		(41.8)		(3.0)
Commercial mortgage-backed securities	—		—		—		(0.7)		(0.7)
Collateralized debt obligations	22.9		—		—		(13.8)		9.1
Other debt obligations	—		—		—		(0.7)		(0.7)

Total fixed maturities, available-for-sale	161.5		(106.6)		—		(58.0)		(3.1)
Fixed maturities, trading	—		—		—		(92.4)		(92.4)
Equity securities, trading	—		—		—		(0.7)		(0.7)
Derivative assets	2.5		—		—		—		2.5
Other investments	0.6		(4.1)		—		—		(3.5)
Separate account assets (5)	259.0		(575.2)		(196.8)		63.1		(449.9)

Liabilities
Investment contracts	—		—		0.1		6.4		6.5
Derivative liabilities	(1.2)		0.6		—		—		(0.6)
Other liabilities	—		—		—		60.0		60.0

	For the nine months ended September 30, 2016
									Net purchases,
									sales, issuances
	Purchases		Sales		Issuances		Settlements		and settlements
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	19.3	$	(3.4)	$	—	$	(1.1)	$	14.8
Corporate	54.4		(10.7)		—		(17.8)		25.9
Commercial mortgage-backed securities	25.0		—		—		(2.0)		23.0
Collateralized debt obligations	—		—		—		(10.7)		(10.7)
Other debt obligations	20.0		—		—		(2.1)		17.9

Total fixed maturities, available-for-sale	118.7		(14.1)		—		(33.7)		70.9
Fixed maturities, trading	—		(18.0)		—		(0.1)		(18.1)
Derivative assets	0.3		0.9		—		—		1.2
Other investments	0.4		—		—		—		0.4
Separate account assets (5)	399.1		(152.6)		(280.0)		95.4		61.9

Liabilities
Investment contracts	—		—		0.5		4.5		5.0
Derivative liabilities	—		1.0		—		—		1.0
Other liabilities	—		17.4		—		—		17.4

(5)

Issuances and settlements include amounts related to mortgage encumbrances associated with real estate in our separate accounts.

Transfers

Transfers of assets and liabilities measured at fair value on a recurring basis between fair value hierarchy levels were as follows:

	For the three months ended September 30, 2017
	Transfers out		Transfers out		Transfers out		Transfers out		Transfers out		Transfers out
	of Level 1 into		of Level 1 into		of Level 2 into		of Level 2 into		of Level 3 into		of Level 3 into
	Level 2		Level 3		Level 1		Level 3		Level 1		Level 2
	(in millions)
Assets
Fixed maturities, available-for-sale:
Commercial mortgage-backed securities	$	—	$	—	$	—	$	6.1	$	—	$	50.0
Collateralized debt obligations	—		—		—		55.4		—		27.3
Total fixed maturities, available-for-sale	—		—		—		61.5		—		77.3
Separate account assets	5.9		—		5.4		0.5		—		14.0

For the three months ended September 30, 2016

Transfers out

of Level 1 into

of Level 2 into

of Level 3 into

Level 2

Level 3

Level 1

Level 3

Level 1

Level 2

(in millions)

Assets

Separate account assets

5.3

—

0.1

	For the nine months ended September 30, 2017
	Transfers out		Transfers out		Transfers out		Transfers out		Transfers out		Transfers out
	of Level 1 into		of Level 1 into		of Level 2 into		of Level 2 into		of Level 3 into		of Level 3 into
	Level 2		Level 3		Level 1		Level 3		Level 1		Level 2
	(in millions)
Assets
Fixed maturities, available-for-sale:
Corporate	$	—	$	—	$	—	$	22.2	$	—	$	37.3
Commercial mortgage-backed securities	—		—		—		24.1		—		81.2
Collateralized debt obligations	—		—		—		143.7		—		27.3
Other debt obligations	—		—		—		0.1		—		88.3
Total fixed maturities, available-for-sale	—		—		—		190.1		—		234.1
Fixed maturities, trading	—		—		—		1.9		—		—
Equity securities, trading	—		—		—		0.7		—		—
Separate account assets	12.3		—		5.6		2.6		—		36.4

	For the nine months ended September 30, 2016
	Transfers out		Transfers out		Transfers out		Transfers out		Transfers out		Transfers out
	of Level 1 into		of Level 1 into		of Level 2 into		of Level 2 into		of Level 3 into		of Level 3 into
	Level 2		Level 3		Level 1		Level 3		Level 1		Level 2
	(in millions)
Assets
Fixed maturities, available-for-sale:
Non-U.S. governments	$	—	$	—	$	—	$	—	$	—	$	32.6
Corporate	—		—		—		15.7		—		1.7
Commercial mortgage-backed securities	—		—		—		—		—		2.3
Total fixed maturities, available-for-sale	—		—		—		15.7		—		36.6
Separate account assets	31.7		—		4.7		0.9		—		0.8

Transfers between fair value hierarchy levels are recognized at the beginning of the reporting period.

Separate account assets transferred between Level 1 and Level 2 during the three and nine months ended September 30, 2017 and 2016, primarily related to foreign equity securities. When these securities are valued at the close price of the local exchange where the assets traded, they are reflected in Level 1. When events materially affecting the value occur between the close of the local exchange and the New York Stock Exchange, we use adjusted prices determined by a third party pricing vendor to update the foreign market closing prices and the fair value is reflected in Level 2.

Assets transferred into Level 3 during the three and nine months ended September 30, 2017 and 2016, primarily included those assets for which we are now unable to obtain pricing from a recognized third party pricing vendor as well as assets that were previously priced using a matrix valuation approach that may no longer be relevant when applied to asset-specific situations.

Assets transferred out of Level 3 during the three and nine months ended September 30, 2017 and 2016, included those for which we are now able to obtain pricing from a recognized third party pricing vendor or from internal models using substantially all market observable information.

Quantitative Information about Level 3 Fair Value Measurements

The following table provides quantitative information about the significant unobservable inputs used for recurring fair value measurements categorized within Level 3, excluding assets and liabilities for which significant quantitative unobservable inputs are not developed internally, which primarily consists of those valued using broker quotes or the measurement alternative for CCFEs. Refer to “Assets and liabilities measured at fair value on a recurring basis” for a complete valuation hierarchy summary.

September 30, 2017

Assets /

(liabilities)

measured at

Valuation

Unobservable

Input/range of

Weighted

fair value

technique(s)

input description

inputs

average

(in millions)

Assets

Fixed maturities, available-for-sale:

Non-U.S. governments

6.5

Discounted cash flow

Discount rate (1)

2.4%

Illiquidity premium

50 basis points (“bps”)

50bps

Comparability adjustment

(25)bps

	September 30, 2017
	Assets /
	(liabilities)
	measured at	Valuation	Unobservable	Input/range of	Weighted
	fair value	technique(s)	input description	inputs	average
	(in millions)

Corporate	50.3	Discounted cash flow	Discount rate (1)	1.6%-7.7%	4.5%
			Illiquidity premium	0bps-60bps	22bps
Commercial mortgage-backed		Discounted cash	Discount rate (1)	10.1%-20.8%	17.8%
securities	4.3	flow	Probability of default	9.1%-23.7%	13.3%
			Potential loss severity	18.0%-47.0%	38.7%
Other debt obligations	2.6	Discounted cash flow	Discount rate (1)	5.0%	5.0%
			Illiquidity premium	500bps	500bps
Other investments	34.9	Discounted cash flow - equity method real estate investments	Discount rate (1)	7.5%	7.5%
			Terminal capitalization rate	6.8%	6.8%
			Average market rent growth rate	2.9%	2.9%
		Discounted cash flow - equity method real estate investments - debt	Loan to value	49.8%	49.8%
			Credit spread rate	2.0%	2.0%
Separate account assets	7,301.7	Discounted cash flow - mortgage loans	Discount rate (1)	2.0%-8.0%	4.7%
			Illiquidity premium	0bps-60bps	14bps
			Credit spread rate	68bps-695bps	273bps
		Discounted cash flow - real estate	Discount rate (1)	5.8%-9.8%	6.9%
			Terminal capitalization rate	4.3%-9.3%	6.0%
			Average market rent growth rate	1.8%-4.7%	2.9%
		Discounted cash flow - real estate debt	Loan to value	22.0%-71.5%	46.0%
			Market interest rate	3.2%-5.2%	3.7%

	September 30, 2017
	Assets /
	(liabilities)
	measured at	Valuation	Unobservable	Input/range of	Weighted
	fair value	technique(s)	input description	inputs	average
	(in millions)
Liabilities
Investment contracts	(138.2)	Discounted cash flow	Long duration interest rate	2.5% (2)
			Long-term equity market volatility	18.0%-42.5%
			Non-performance risk	0.2%-1.4%
			Utilization rate	See note (3)
			Lapse rate	1.3%-16.0%
			Mortality rate	See note (4)

December 31, 2016

Assets /

(liabilities)

measured at

Valuation

Unobservable

Input/range of

Weighted

fair value

technique(s)

input description

inputs

average

(in millions)

Assets

Fixed maturities, available-for-sale:

Non-U.S. governments

7.6

Discounted cash flow

Discount rate (1)

2.3%

Illiquidity premium

50bps

Comparability adjustment

(25)bps

Corporate

49.8

Discounted cash flow

Discount rate (1)

1.5%-7.6%

4.0%

Illiquidity premium

0bps-60bps

27bps

Comparability adjustment

0bps-20bps

6bps

Commercial mortgage-backed

Discounted cash

Discount rate (1)

3.1%-12.8%

10.2%

securities

49.3

flow

Probability of default

0.0%-10.0%

7.8%

Potential loss severity

0.0%-99.5%

39.5%

Collateralized debt obligations

0.2

Discounted cash flow

Discount rate (1)

95.1%

Probability of default

100.0%

Potential loss severity

91.2%

Other debt obligations

6.8

Discounted cash flow

Discount rate (1)

5.0%

Illiquidity premium

500bps

Fixed maturities, trading

10.5

Discounted cash flow

Discount rate (1)

2.3%-9.0%

2.7%

Illiquidity premium

0bps-300bps

240bps

December 31, 2016

Assets /

(liabilities)

measured at

Valuation

Unobservable

Input/range of

Weighted

fair value

technique(s)

input description

inputs

average

(in millions)

Other investments

36.9

Discounted cash flow - equity method real estate investments

Discount rate (1)

7.6%

Terminal capitalization rate

6.8%

Average market rent growth rate

2.9%

Discounted cash flow - equity method real estate investments - debt

Loan to value

52.5%

Credit spread rate

2.1%

Separate account assets

7,225.4

Discounted cash flow - mortgage loans

Discount rate (1)

1.4%-5.3%

3.7%

Illiquidity premium

0bps-60bps

13bps

Credit spread rate

83bps-472bps

227bps

Discounted cash flow - real estate

Discount rate (1)

5.8%-16.2%

7.0%

Terminal capitalization rate

4.3%-9.3%

6.1%

Average market rent growth rate

1.8%-4.3%

2.9%

Discounted cash flow - real estate debt

Loan to value

6.3%-69.7%

47.0%

Market interest rate

3.3%-4.6%

3.9%

Liabilities

Investment contracts

(176.5)

Discounted cash flow

Long duration interest rate

2.6%-2.7% (2)

Long-term equity market volatility

16.0%-45.9%

Non-performance risk

0.3%-1.7%

Utilization rate

See note (3)

Lapse rate

0.5%-14.1%

Mortality rate

See note (4)

(1)

Represents market comparable interest rate or an index adjusted rate used as the base rate in the discounted cash flow analysis prior to any credit spread, illiquidity or other adjustments, where applicable.

(2)

Represents the range of rate curves used in the valuation analysis that we have determined market participants would use when pricing the instrument. Derived from interpolation between various observable swap rates.

(3)

This input factor is the number of contractholders taking withdrawals as well as the amount and timing of the withdrawals and a range does not provide a meaningful presentation.

(4)

This input is based on an appropriate industry mortality table and a range does not provide a meaningful presentation.

Market comparable discount rates are used as the base rate in the discounted cash flows used to determine the fair value of certain assets. Increases or decreases in the credit spreads on the comparable assets could cause the fair value of the assets to significantly decrease or increase, respectively. Additionally, we may adjust the base discount rate or the modeled price by applying an illiquidity premium given the highly structured nature of certain assets. Increases or decreases in this illiquidity premium could cause significant decreases or increases, respectively, in the fair value of the asset.

Embedded derivatives can be either assets or liabilities within the investment contracts line item, depending on certain inputs at the reporting date. Increases to an asset or decreases to a liability are described as increases to fair value. Increases or decreases in market volatilities could cause significant decreases or increases, respectively, in the fair value of embedded derivatives in investment contracts. Long duration interest rates are used as the mean return when projecting the growth in the value of associated account value and impact the discount rate used in the discounted future cash flows valuation. The amount of claims will increase if account value is not sufficient to cover guaranteed withdrawals. Increases or decreases in risk free rates could cause the fair value of the embedded derivative to significantly increase or decrease, respectively. Increases or decreases in our own credit risks, which impact the rates used to discount future cash flows, could significantly increase or decrease, respectively, the fair value of the embedded derivative. All of these changes in fair value would impact net income.

Decreases or increases in the mortality rate assumption could cause the fair value of the embedded derivative to decrease or increase, respectively. Decreases or increases in the overall lapse rate assumption could cause the fair value of the embedded derivative to decrease or increase, respectively. The lapse rate assumption varies dynamically based on the relationship of the guarantee and associated account value. A stronger or weaker dynamic lapse rate assumption could cause the fair value of the embedded derivative to decrease or increase, respectively. The utilization rate assumption includes how many contractholders will take withdrawals, when they will take them and how much of their benefit they will take. Increases or decreases in the assumption of the number of contractholders taking withdrawals could cause the fair value of the embedded derivative to decrease or increase, respectively. Assuming contractholders take withdrawals earlier or later could cause the fair value of the embedded derivative to decrease or increase, respectively. Assuming contractholders take more or less of their benefit could cause the fair value of the embedded derivative to decrease or increase, respectively.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Certain assets are measured at fair value on a nonrecurring basis. During the nine months ended September 30, 2017, certain mortgage loans had been marked to fair value of $0.8 million. The net impact of write-downs of loans reclassified to held-for-sale, impairments and improvements in estimated fair value of previously impaired loans resulted in a net loss of $0.0 million and $0.3 million for the three and nine months ended September 30, 2017, respectively, that was recorded in net realized capital gains (losses) as part of the mortgage loan valuation allowance. This includes the impact of certain loans no longer on our books. These collateral-dependent mortgage loans are a Level 3 fair value measurement, as fair value is based on the fair value of the underlying real estate collateral, which is estimated using appraised values that involve significant unobservable inputs.

During the nine months ended September 30, 2016, certain mortgage loans had been marked to fair value of $7.7 million. The net impact of write-downs of loans reclassified to held-for-sale, impairments and improvements in estimated fair value of previously impaired loans resulted in a net loss of $3.0 million and $3.1 million for the three and nine months ended September 30, 2016, respectively, that was recorded in net realized capital gains (losses) as part of the mortgage loan valuation allowance. This includes the impact of certain loans no longer on our books. These collateral dependent mortgage loans are a Level 3 fair value measurement, as fair value is based on the fair value of the underlying real estate collateral, which is estimated using appraised values that involve significant unobservable inputs. Significant inputs used in the discounted cash flow calculation include: a discount rate, terminal capitalization rate and average market rent growth. The ranges of inputs used in the fair value measurements for the mortgage loans marked to fair value during 2016 were:

Discount rate = 10.0%

Terminal capitalization rate = 9.0%

Average market rent growth = 1.0% - 3.5%

Fair Value Option

We elected fair value accounting for:

Certain commercial mortgage loans of consolidated VIEs for which it was not practicable for us to determine the carrying value. In addition, as of December 31, 2016, we had certain obligations of consolidated VIEs for which it was not practicable for us to determine the carrying value. The synthetic entity that had these obligations matured in the first quarter of 2017.

Certain real estate ventures that are subject to the equity method of accounting because the nature of the investments is to add value to the properties and generate income from the operations of the properties. Other equity method real estate investments are not fair valued because the investments mainly generate income from the operations of the underlying properties.

Certain investment funds for which we do not have enough influence to account for under the equity method in order to reflect the economics of the investment in the financial statements. We do not elect the fair value option for other similar investments as these investments are generally accounted for under the equity method of accounting.

The following tables present information regarding the assets and liabilities for which the fair value option was elected.

	September 30, 2017		December 31, 2016
	(in millions)
Commercial mortgage loans of consolidated VIEs (1) (2)
Fair value	$	10.0	$	12.4
Aggregate contractual principal	9.8		12.0

Obligations of consolidated VIEs (3)
Fair value	—		59.9
Aggregate unpaid principal	—		60.0

Real estate ventures (1)
Fair value	34.9		36.9

Investment funds (1)
Fair value	44.0		36.9

(1)

Reported with other investments in the consolidated statements of financial position.

(2)

None of the loans were more than 90 days past due or in non-accrual status.

(3)

Reported with other liabilities in the consolidated statements of financial position.

	For the three months ended September 30,				For the nine months ended September 30,
	2017		2016		2017		2016
	(in millions)
Commercial mortgage loans of consolidated VIEs
Change in fair value pre-tax loss (1) (2)	$	(0.1)	$	(0.1)	$	(0.3)	$	(0.4)
Interest income (3)	0.2		0.3		0.7		0.9

Obligations of consolidated VIEs
Change in fair value pre-tax loss - instrument specific credit risk (2) (4)	—		(1.6)		(0.1)		(10.1)
Change in fair value pre-tax loss (2)	—		(1.6)		(0.1)		(10.1)
Interest expense (5)	—		0.3		0.3		0.8

Real estate ventures
Change in fair value pre-tax gain (loss) (6)
	(0.3)		0.7		1.6		1.4
Investment funds
Change in fair value pre-tax gain (loss) (6) (7)	0.4		(2.6)		0.6		2.5
Dividend income (6)	—		—		1.9		0.3

(1)

None of the change in fair value related to instrument-specific credit risk.

(2)

Reported in net realized capital gains (losses) on the consolidated statements of operations.

(3)

Reported in net investment income on the consolidated statements of operations and recorded based on the effective interest rates as determined at the closing of the loan.

(4)

Estimated based on credit spreads and quality ratings.

(5)

Reported in operating expenses on the consolidated statements of operations.

(6)

Reported in net investment income on the consolidated statements of operations.

(7)

Absent the fair value election, the change in fair value on the investments would be reported in OCI.

Financial Instruments Not Reported at Fair Value

The carrying value and estimated fair value of financial instruments not recorded at fair value on a recurring basis but required to be disclosed at fair value were as follows:

	September 30, 2017
					Fair value hierarchy level
	Carrying amount		Fair value		Level 1		Level 2		Level 3
	(in millions)
Assets (liabilities)
Mortgage loans	$	14,020.4	$	14,366.7	$	—	$	—	$	14,366.7
Policy loans	812.0		1,012.3		—		—		1,012.3
Other investments	224.5		229.5		—		149.5		80.0
Cash and cash equivalents	902.6		902.6		856.2		46.4		—
Investment contracts	(31,237.9)		(30,863.9)		—		(4,859.2)		(26,004.7)
Short-term debt	(58.8)		(58.8)		—		(58.8)		—
Long-term debt	(3,175.4)		(3,425.2)		—		(3,378.8)		(46.4)
Separate account liabilities	(140,715.0)		(139,488.4)		—		—		(139,488.4)
Bank deposits	(2,279.6)		(2,275.7)		(1,706.5)		(569.2)		—
Cash collateral payable	(174.6)		(174.6)		(174.6)		—		—

	December 31, 2016
					Fair value hierarchy level
	Carrying amount		Fair value		Level 1		Level 2		Level 3
	(in millions)
Assets (liabilities)
Mortgage loans	$	13,230.2	$	13,453.2	$	—	$	—	$	13,453.2
Policy loans	823.8		1,011.0		—		—		1,011.0
Other investments	230.3		236.8		—		157.7		79.1
Cash and cash equivalents	772.5		772.5		731.4		41.1		—
Investment contracts	(31,089.4)		(30,622.6)		—		(5,400.8)		(25,221.8)
Short-term debt	(51.4)		(51.4)		—		(51.4)		—
Long-term debt	(3,125.7)		(3,242.0)		—		(3,242.0)		—
Separate account liabilities	(127,452.1)		(126,282.0)		—		—		(126,282.0)
Bank deposits	(2,199.8)		(2,204.1)		(1,585.1)		(619.0)		—
Cash collateral payable	(575.7)		(575.7)		(575.7)		—		—

Mortgage Loans

Fair values of commercial and residential mortgage loans are primarily determined by discounting the expected cash flows at current treasury rates plus an applicable risk spread, which reflects credit quality and maturity of the loans. The risk spread is based on market clearing levels for loans with comparable credit quality, maturities and risk. The fair value of mortgage loans may also be based on the fair value of the underlying real estate collateral less cost to sell, which is estimated using appraised values. These are reflected in Level 3.

Policy Loans

Fair values of policy loans are estimated by discounting expected cash flows using a risk-free rate based on the Treasury curve. The expected cash flows reflect an estimate of timing of the repayment of the loans. These are reflected in Level 3.

Other Investments

The fair value of commercial loans and certain consumer loans included in other investments is calculated by discounting expected cash flows through the estimated maturity date using market interest rates that reflect the credit and interest rate risk inherent in the loans. The estimate of term to maturity is based on historical experience, adjusted as required, for current economic and lending conditions. The effect of non-performing loans is considered in assessing the credit risk inherent in the fair value estimate. These are reflected in Level 3. The fair value of certain tax credit investments are estimated by discounting expected future tax benefits using estimated investment return rates. These are reflected in Level 3. The carrying value of the remaining investments reported in this line item approximate their fair value. These are reflected in Level 2.

Cash and Cash Equivalents

Certain cash equivalents not reported at fair value include short-term investments with maturities of three months or less for which public quotations are not available to use in determining fair value. Because of the highly liquid nature of these assets, carrying amounts are used to approximate fair value, which are reflected in Level 2. The carrying amount of the remaining cash approximates its fair value, which is reflected in Level 1 given the nature of cash.

Investment Contracts

The fair values of our reserves and liabilities for investment contracts are determined via a third party pricing vendor or using discounted cash flow analyses when we are unable to find a price from third party pricing vendors. Third party pricing on various outstanding medium-term notes and funding agreements is based on observable inputs such as benchmark yields and spreads based on reported trades for our medium-term notes and funding agreement issuances. These are reflected in Level 2. The discounted cash flow analyses for the remaining contracts is based on current interest rates, including non-performance risk, being offered for similar contracts with maturities consistent with those remaining for the investment contracts being valued. These are reflected in Level 3. Investment contracts include insurance, annuity and other contracts that do not involve significant mortality or morbidity risk and are only a portion of the policyholder liabilities appearing in the consolidated statements of financial position. Insurance contracts include insurance, annuity and other contracts that do involve significant mortality or morbidity risk. The fair values for our insurance contracts, other than investment contracts, are not required to be disclosed.

Short-Term Debt

The carrying amount of short-term debt approximates its fair value because of the relatively short time between origination of the debt instrument and its maturity, which is reflected in Level 2.

Long-Term Debt

Long-term debt includes senior note issuances for which the fair values are determined using inputs that are observable in the market or that can be derived from or corroborated with observable market data. These are reflected in Level 2. Additionally, our long-term debt includes non-recourse mortgages and notes payable that are primarily financings for real estate developments for which the fair values are estimated using discounted cash flow analysis based on our incremental borrowing rate for similar borrowing arrangements. These are reflected in Level 3.

Separate Account Liabilities

Fair values of separate account liabilities, excluding insurance-related elements, are estimated based on market assumptions around what a potential acquirer would pay for the associated block of business, including both the separate account assets and liabilities. As the applicable separate account assets are already reflected at fair value, any adjustment to the fair value of the block is an assumed adjustment to the separate account liabilities. To compute fair value, the separate account liabilities are originally set to equal separate account assets because these are pass-through contracts. The separate account liabilities are reduced by the amount of future fees expected to be collected that are intended to offset upfront acquisition costs already incurred that a potential acquirer would not have to pay. The estimated future fees are adjusted by an adverse deviation discount and the amount is then discounted at a risk-free rate as measured by the yield on Treasury securities at maturities aligned with the estimated timing of fee collection. These are reflected in Level 3.

Bank Deposits

The fair value of deposits of our Principal Bank subsidiary with no stated maturity is equal to the amount payable on demand (i.e., their carrying amounts). These are reflected in Level 1. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount is estimated using the rates currently offered for deposits of similar remaining maturities. These are reflected in Level 2.

Cash Collateral Payable

The carrying amount of the payable associated with our obligation to return the cash collateral received under derivative credit support annex (collateral) agreements approximates its fair value, which is reflected in Level 1.