Reconciliation of Operating Profit (Loss) from Segments to Consolidated |
The following table sets forth the significant components of “Realized investment gains (losses), net” that are included in adjusted operating income and, as a result, are reflected as adjustments to “Realized investment gains (losses), net” for purposes of calculating adjusted operating income: | | | | | | | | | | | | | | | | Year Ended December 31, | | | 2016 | | 2015 | | 2014 | | | | | | | | | | (in millions) | Net gains (losses) from(1): | | | | | | | Terminated hedges of foreign currency earnings | | $ | 39 |
| | $ | 284 |
| | $ | 293 |
| Current period yield adjustments | | $ | 466 |
| | $ | 475 |
| | $ | 476 |
| Principal source of earnings | | $ | 74 |
| | $ | 123 |
| | $ | 100 |
|
__________ | | (1) | In addition to the items in the table above, “Realized investment gains (losses), net, and related charges and adjustments” also includes an adjustment to reflect “Realized investment gains (losses), net” related to divested businesses as results of “Divested businesses,” discussed below. |
The table below reconciles adjusted operating income before income taxes to income from continuing operations before income taxes and equity in earnings of operating joint ventures: | | | | | | | | | | | | | | | | Year ended December 31, | | | 2016 | | 2015 | | 2014 | | | | | | | | | | (in millions) | Adjusted operating income before income taxes by segment: | | | | | | | Individual Annuities | | $ | 1,765 |
| | $ | 1,797 |
| | $ | 1,467 |
| Retirement | | 1,012 |
| | 931 |
| | 1,215 |
| Asset Management | | 787 |
| | 779 |
| | 785 |
| Total U.S. Retirement Solutions and Investment Management division | | 3,564 |
| | 3,507 |
| | 3,467 |
| Individual Life | | 79 |
| | 635 |
| | 498 |
| Group Insurance | | 220 |
| | 176 |
| | 23 |
| Total U.S. Individual Life and Group Insurance division | | 299 |
| | 811 |
| | 521 |
| International Insurance | | 3,117 |
| | 3,226 |
| | 3,252 |
| Total International Insurance division | | 3,117 |
| | 3,226 |
| | 3,252 |
| Corporate and Other operations | | (1,581 | ) | | (1,313 | ) | | (1,348 | ) | Total Corporate and Other | | (1,581 | ) | | (1,313 | ) | | (1,348 | ) | Total segment adjusted operating income before income taxes | | 5,399 |
| | 6,231 |
| | 5,892 |
| Reconciling Items: | | | | | | | Realized investment gains (losses), net, and related adjustments | | 989 |
| | 2,258 |
| | (3,588 | ) | Charges related to realized investment gains (losses), net | | (466 | ) | | (679 | ) | | (542 | ) | Investment gains (losses) on trading account assets supporting insurance liabilities, net | | (17 | ) | | (524 | ) | | 339 |
| Change in experience-rated contractholder liabilities due to asset value changes | | 21 |
| | 433 |
| | (294 | ) | Divested businesses: | | | | | | | Closed Block division(1) | | (132 | ) | | 58 |
| | 0 |
| Other divested businesses | | (84 | ) | | (66 | ) | | 167 |
| Equity in earnings of operating joint ventures and earnings attributable to noncontrolling interests | | (5 | ) | | 58 |
| | 44 |
| Subtotal(2) | | 5,705 |
|
| 7,769 |
|
| 2,018 |
| Income (loss) from continuing operations before income taxes and equity in earnings of operating joint ventures for Closed Block Business(3) | | 0 |
| | 0 |
| | (259 | ) | Consolidated income (loss) from continuing operations before income taxes and equity in earnings of operating joint ventures | | $ | 5,705 |
| | $ | 7,769 |
| | $ | 1,759 |
|
__________ | | (1) | As a result of the Class B Repurchase, for the years ended December 31, 2016 and 2015, the Closed Block, along with certain related assets and liabilities, comprises the Closed Block division, which is accounted for as a divested business that is reported separately from the divested businesses that are included in Corporate and Other operations. |
| | (2) | Amounts for the year ended December 31, 2014 represent “Income (loss) from continuing operations before income taxes and equity in earnings of operating joint ventures” of the Company’s former Financial Services Businesses, reflecting the existence of two classes of common stock and the separate reporting of the Financial Services Businesses and the Closed Block Business for each period. |
| | (3) | Reflects the existence of two classes of common stock and the separate reporting of the Company’s former Financial Services Businesses and the Closed Block Business for the year ended December 31, 2014. |
The following table sets forth certain other items excluded from adjusted operating income and reflected as an adjustment to “Realized investment gains (losses), net” for purposes of calculating adjusted operating income: | | | | | | | | | | | | | | | | Year Ended December 31, | | | 2016 | | 2015 | | 2014 | | | | | | | | | | (in millions) | Net gains (losses) from: | | | Other trading account assets | | $ | (95 | ) | | $ | (94 | ) | | $ | (21 | ) | Foreign currency exchange movements | | $ | (154 | ) | | $ | 69 |
| | $ | (3,023 | ) | Other activities | | $ | (18 | ) | | $ | 9 |
| | $ | 13 |
|
|
Schedule of Segment Reporting Information, by Segment |
The tables below present certain financial information for the Company’s reportable segments: | | | | | | | | | | | | | | | As of December 31, | | | 2016 | | 2015(1) | | | | | | | | (in millions) | Total Assets: | | | | | Individual Annuities | | $ | 170,861 |
| | $ | 169,447 |
| Retirement | | 173,509 |
| | 171,183 |
| Asset Management | | 49,255 |
| | 54,491 |
| Total U.S. Retirement Solutions and Investment Management division | | 393,625 |
| | 395,121 |
| Individual Life | | 77,524 |
| | 71,856 |
| Group Insurance | | 40,642 |
| | 39,344 |
| Total U.S. Individual Life and Group Insurance division | | 118,166 |
| | 111,200 |
| International Insurance | | 197,119 |
| | 175,153 |
| Total International Insurance division | | 197,119 |
| | 175,153 |
| Corporate and Other operations | | 13,001 |
| | 13,654 |
| Total Corporate and Other | | 13,001 |
| | 13,654 |
| Closed Block | | 62,051 |
| | 62,127 |
| Total Closed Block division | | 62,051 |
| | 62,127 |
| Total per Consolidated Statements of Financial Position | | $ | 783,962 |
| | $ | 757,255 |
|
__________ | | (1) | Prior period amounts are presented on a basis consistent with the current period presentation, reflecting the adoption of ASU 2015-03. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2016 | | | Revenues | | Net Investment Income | | Policyholders’ Benefits | | Interest Credited to Policyholders’ Account Balances | | Dividends to Policyholders | | Interest Expense | | Amortization of DAC | | | | | | | | | | | | | | | | | | (in millions) | | | | | | | | | | | | | | | | Individual Annuities | | $ | 4,666 |
| | $ | 698 |
| | $ | 306 |
| | $ | 362 |
| | $ | 0 |
| | $ | 71 |
| | $ | 484 |
| Retirement | | 12,876 |
| | 4,263 |
| | 9,328 |
| | 1,473 |
| | 0 |
| | 19 |
| | 33 |
| Asset Management | | 2,961 |
| | 80 |
| | 0 |
| | 0 |
| | 0 |
| | 15 |
| | 15 |
| Total U.S. Retirement Solutions and Investment Management division | | 20,503 |
| | 5,041 |
| | 9,634 |
| | 1,835 |
| | 0 |
| | 105 |
| | 532 |
| Individual Life | | 5,355 |
| | 1,822 |
| | 2,750 |
| | 680 |
| | 35 |
| | 583 |
| | 115 |
| Group Insurance | | 5,343 |
| | 608 |
| | 4,032 |
| | 263 |
| | 0 |
| | 5 |
| | 6 |
| Total U.S. Individual Life and Group Insurance division | | 10,698 |
| | 2,430 |
|
| 6,782 |
|
| 943 |
|
| 35 |
|
| 588 |
|
| 121 |
| International Insurance | | 21,009 |
| | 4,759 |
| | 13,183 |
| | 920 |
| | 49 |
| | 8 |
| | 1,068 |
| Total International Insurance division | | 21,009 |
| | 4,759 |
|
| 13,183 |
|
| 920 |
|
| 49 |
|
| 8 |
|
| 1,068 |
| Corporate and Other operations | | (636 | ) | | 465 |
| | 26 |
| | 0 |
| | 0 |
| | 614 |
| | (49 | ) | Total Corporate and Other | | (636 | ) | | 465 |
|
| 26 |
|
| 0 |
|
| 0 |
|
| 614 |
|
| (49 | ) | Total | | 51,574 |
|
| 12,695 |
|
| 29,625 |
|
| 3,698 |
|
| 84 |
|
| 1,315 |
|
| 1,672 |
| Reconciling items: | | | | | | | | | | | | | | | Realized investment gains (losses), net, and related adjustments | | 989 |
| | (31 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Charges related to realized investment gains (losses), net | | 19 |
| | 0 |
| | 131 |
| | (50 | ) | | 0 |
| | 0 |
| | 168 |
| Investment gains (losses) on trading account assets supporting insurance liabilities, net | | (17 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Change in experience-rated contractholder liabilities due to assets value changes | | 0 |
| | 0 |
| | 0 |
| | (21 | ) | | 0 |
| | 0 |
| | 0 |
| Divested businesses: | | | | | | | | | | | | | | | Closed Block division(1) | | 5,669 |
| | 2,578 |
| | 3,282 |
| | 134 |
| | 1,941 |
| | 2 |
| | 37 |
| Other divested businesses | | 602 |
| | 278 |
| | 594 |
| | 0 |
| | 0 |
| | 3 |
| | 0 |
| Equity in earnings of operating joint ventures and earnings attributable to noncontrolling interests | | (57 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Total per Consolidated Statements of Operations | | $ | 58,779 |
|
| $ | 15,520 |
|
| $ | 33,632 |
|
| $ | 3,761 |
|
| $ | 2,025 |
|
| $ | 1,320 |
|
| $ | 1,877 |
|
__________ | | (1) | As a result of the Class B Repurchase, for the year ended December 31, 2016, the Closed Block, along with certain related assets and liabilities, comprises the Closed Block division, which is accounted for as a divested business that is reported separately from the divested businesses that are included in Corporate and Other operations. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2015 | | | Revenues | | Net Investment Income | | Policyholders’ Benefits | | Interest Credited to Policyholders’ Account Balances | | Dividends to Policyholders | | Interest Expense | | Amortization of DAC | | | | | | | | | | | | | | | | | | (in millions) | | | | | | | | | | | | | | | | Individual Annuities | | $ | 4,695 |
| | $ | 603 |
| | $ | 314 |
| | $ | 363 |
| | $ | 0 |
| | $ | 69 |
| | $ | 465 |
| Retirement | | 11,821 |
| | 4,082 |
| | 8,352 |
| | 1,441 |
| | (2 | ) | | 25 |
| | 66 |
| Asset Management | | 2,944 |
| | 111 |
| | 0 |
| | 0 |
| | 0 |
| | 10 |
| | 19 |
| Total U.S. Retirement Solutions and Investment Management division | | 19,460 |
| | 4,796 |
| | 8,666 |
| | 1,804 |
| | (2 | ) | | 104 |
| | 550 |
| Individual Life | | 5,233 |
| | 1,669 |
| | 2,245 |
| | 644 |
| | 33 |
| | 550 |
| | 133 |
| Group Insurance | | 5,143 |
| | 586 |
| | 3,868 |
| | 257 |
| | 0 |
| | 8 |
| | 6 |
| Total U.S. Individual Life and Group Insurance division | | 10,376 |
| | 2,255 |
| | 6,113 |
| | 901 |
| | 33 |
| | 558 |
| | 139 |
| International Insurance | | 19,364 |
| | 4,357 |
| | 11,821 |
| | 880 |
| | 51 |
| | 5 |
| | 989 |
| Total International Insurance division | | 19,364 |
| | 4,357 |
| | 11,821 |
| | 880 |
| | 51 |
| | 5 |
| | 989 |
| Corporate and Other operations | | (570 | ) | | 550 |
| | 16 |
| | 0 |
| | 0 |
| | 635 |
| | (47 | ) | Total Corporate and Other | | (570 | ) | | 550 |
| | 16 |
| | 0 |
| | 0 |
| | 635 |
| | (47 | ) | Total | | 48,630 |
| | 11,958 |
| | 26,616 |
| | 3,585 |
| | 82 |
| | 1,302 |
| | 1,631 |
| Reconciling items: | | | | | | | | | | | | | | | Realized investment gains (losses), net, and related adjustments | | 2,258 |
| | 1 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Charges related to realized investment gains (losses), net | | (31 | ) | | 0 |
| | 39 |
| | 191 |
| | 0 |
| | 0 |
| | 452 |
| Investment gains (losses) on trading account assets supporting insurance liabilities, net | | (524 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Change in experience-rated contractholder liabilities due to assets value changes | | 0 |
| | 0 |
| | 0 |
| | (433 | ) | | 0 |
| | 0 |
| | 0 |
| Divested businesses: | | | | | | | | | | | | | | | Closed Block division(1) | | 6,160 |
| | 2,653 |
| | 3,365 |
| | 135 |
| | 2,130 |
| | 1 |
| | 37 |
| Other divested businesses | | 638 |
| | 217 |
| | 607 |
| | 1 |
| | 0 |
| | 3 |
| | 0 |
| Equity in earnings of operating joint ventures and earnings attributable to noncontrolling interests | | (12 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Total per Consolidated Statements of Operations | | $ | 57,119 |
| | $ | 14,829 |
| | $ | 30,627 |
| | $ | 3,479 |
| | $ | 2,212 |
| | $ | 1,306 |
| | $ | 2,120 |
|
__________ | | (1) | As a result of the Class B Repurchase, for the year ended December 31, 2015, the Closed Block, along with certain related assets and liabilities, comprises the Closed Block division, which is accounted for as a divested business that is reported separately from the divested businesses that are included in Corporate and Other operations. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2014 | | | Revenues | | Net Investment Income | | Policyholders’ Benefits | | Interest Credited to Policyholders’ Account Balances | | Dividends to Policyholders | | Interest Expense | | Amortization of DAC | | | | | | | | | | | | | | | | | | (in millions) | | | | | | | | | | | | | | | | Individual Annuities | | $ | 4,710 |
| | $ | 630 |
| | $ | 481 |
| | $ | 429 |
| | $ | 0 |
| | $ | 107 |
| | $ | 543 |
| Retirement | | 12,077 |
| | 4,209 |
| | 8,336 |
| | 1,476 |
| | 0 |
| | 25 |
| | 31 |
| Asset Management | | 2,840 |
| | 120 |
| | 0 |
| | 0 |
| | 0 |
| | 10 |
| | 20 |
| Total U.S. Retirement Solutions and Investment Management division | | 19,627 |
| | 4,959 |
| | 8,817 |
| | 1,905 |
| | 0 |
| | 142 |
| | 594 |
| Individual Life | | 5,226 |
| | 1,620 |
| | 2,108 |
| | 606 |
| | 32 |
| | 533 |
| | 345 |
| Group Insurance | | 5,357 |
| | 613 |
| | 4,215 |
| | 248 |
| | 0 |
| | 9 |
| | 8 |
| Total U.S. Individual Life and Group Insurance division | | 10,583 |
| | 2,233 |
| | 6,323 |
| | 854 |
| | 32 |
| | 542 |
| | 353 |
| International Insurance | | 20,066 |
| | 4,434 |
| | 12,234 |
| | 961 |
| | 50 |
| | 4 |
| | 961 |
| Total International Insurance division | | 20,066 |
| | 4,434 |
| | 12,234 |
| | 961 |
| | 50 |
| | 4 |
| | 961 |
| Corporate and Other operations | | (632 | ) | | 420 |
| | 83 |
| | 0 |
| | 0 |
| | 620 |
| | (55 | ) | Total Corporate and Other | | (632 | ) | | 420 |
| | 83 |
| | 0 |
| | 0 |
| | 620 |
| | (55 | ) | Total | | 49,644 |
| | 12,046 |
| | 27,457 |
| | 3,720 |
| | 82 |
| | 1,308 |
| | 1,853 |
| Reconciling items: | | | | | | | | | | | | | | | Realized investment gains (losses), net, and related adjustments | | (3,588 | ) | | (5 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Charges related to realized investment gains (losses), net | | 55 |
| | 0 |
| | 295 |
| | 111 |
| | (1 | ) | | 0 |
| | 83 |
| Investment gains (losses) on trading account assets supporting insurance liabilities, net | | 339 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Change in experience-rated contractholder liabilities due to assets value changes | | 0 |
| | 0 |
| | 0 |
| | 294 |
| | 0 |
| | 0 |
| | 0 |
| Divested businesses | | 762 |
| | 208 |
| | 509 |
| | 2 |
| | 0 |
| | 3 |
| | 0 |
| Equity in earnings of operating joint ventures and earnings attributable to noncontrolling interests | | (13 | ) | | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| | 0 |
| Subtotal | | 47,199 |
| | 12,249 |
| | 28,261 |
| | 4,127 |
| | 81 |
| | 1,311 |
| | 1,936 |
| Closed Block Business(1) | | 6,906 |
| | 3,007 |
| | 3,326 |
| | 136 |
| | 2,635 |
| | 597 |
| | 37 |
| Total per Consolidated Statements of Operations | | $ | 54,105 |
| | $ | 15,256 |
| | $ | 31,587 |
| | $ | 4,263 |
| | $ | 2,716 |
| | $ | 1,908 |
| | $ | 1,973 |
|
__________ | | (1) | Reflects the existence of two classes of common stock and the separate reporting of the Company’s former Financial Services Businesses and the Closed Block Business for the year ended December 31, 2014. |
|