XML 56 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis
The following represents the hierarchy for our assets and liabilities measured at fair value on a recurring basis:
 
December 31, 2017
(In millions)
Total
 
NAV1
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
Fixed maturity securities
 
 
 
 
 
 
 
 
 
U.S. government and agencies
$
62

 
$

 
$
26

 
$
36

 
$

U.S. state, municipal and political subdivisions
1,165

 

 

 
1,165

 

Foreign governments
2,683

 

 

 
2,683

 

Corporate
36,660

 

 

 
36,082

 
578

CLO
5,084

 

 

 
5,020

 
64

ABS
3,971

 

 

 
2,510

 
1,461

CMBS
2,021

 

 

 
1,884

 
137

RMBS
9,366

 

 

 
9,065

 
301

Total AFS fixed maturity securities
61,012

 

 
26

 
58,445

 
2,541

Equity securities
277

 

 
18

 
251

 
8

Total AFS securities
61,289

 

 
44

 
58,696

 
2,549

Trading securities
 
 
 
 
 
 
 
 
 
Fixed maturity securities
 
 
 
 
 
 
 
 
 
U.S. government and agencies
3

 

 
3

 

 

U.S. state, municipal and political subdivisions
138

 

 

 
121

 
17

Corporate
1,475

 

 

 
1,475

 

CLO
27

 

 

 
10

 
17

ABS
94

 

 

 
17

 
77

CMBS
51

 

 

 
51

 

RMBS
408

 

 

 
66

 
342

Total trading fixed maturity securities
2,196

 

 
3

 
1,740

 
453

Equity securities
513

 

 

 
513

 

Total trading securities
2,709

 

 
3

 
2,253

 
453

Mortgage loans
41

 

 

 

 
41

Investment funds
145

 
104

 

 

 
41

Funds withheld at interest – embedded derivative
312

 

 

 

 
312

Derivative assets
2,551

 

 
7

 
2,544

 

Short-term investments
201

 

 
40

 
161

 

Cash and cash equivalents
4,888

 

 
4,888

 

 

Restricted cash
105

 

 
105

 

 

Investments in related parties
 
 
 
 
 
 
 
 
 
AFS, fixed maturity securities
 
 
 
 
 
 
 
 
 
CLO
360

 

 

 
360

 

ABS
46

 

 

 
46

 

Total AFS securities – related party
406

 

 

 
406

 

Trading securities


 
 
 
 
 
 
 
 
CLO
132

 

 

 
27

 
105

ABS
175

 

 

 
175

 

Total trading securities – related party
307

 

 

 
202

 
105

Investment funds
30

 
30

 

 

 

Short-term investments
52

 

 

 
52

 

Reinsurance recoverable
1,824

 

 

 

 
1,824

Total assets measured at fair value
$
74,860

 
$
134

 
$
5,087

 
$
64,314

 
$
5,325

 
 
 
 
 
 
 
 
 
(Continued)

 
December 31, 2017
(In millions)
Total
 
NAV1
 
Level 1
 
Level 2
 
Level 3
Liabilities
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
Embedded derivative
$
7,436

 
$

 
$

 
$

 
$
7,436

Universal life benefits
1,005

 

 

 

 
1,005

Unit-linked contracts
488

 

 

 
488

 

Future policy benefits
 
 
 
 
 
 
 
 
 
AmerUs Closed Block
1,625

 

 

 

 
1,625

ILICO Closed Block and life benefits
803

 

 

 

 
803

Derivative liabilities
134

 

 

 
129

 
5

Funds withheld liability – embedded derivative
22

 

 

 
22

 

Total liabilities measured at fair value
$
11,513

 
$

 
$

 
$
639

 
$
10,874

 
 
 
 
 
 
 
 
 
 
1 Investments measured at NAV as a practical expedient in determining fair value have not been classified in the fair value hierarchy.
 
 
 
 
 
 
 
 
 
(Concluded)


 
December 31, 2016
(In millions)
Total
 
NAV1
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
Fixed maturity securities
 
 
 
 
 
 
 
 
 
U.S. government and agencies
$
60

 
$

 
$
29

 
$
31

 
$

U.S. state, municipal and political subdivisions
1,140

 

 

 
1,135

 
5

Foreign governments
2,235

 

 

 
2,221

 
14

Corporate
30,020

 

 

 
29,650

 
370

CLO
4,822

 

 

 
4,664

 
158

ABS
2,936

 

 

 
1,776

 
1,160

CMBS
1,847

 

 

 
1,695

 
152

RMBS
8,973

 

 

 
8,956

 
17

Total AFS fixed maturity securities
52,033

 

 
29

 
50,128

 
1,876

Equity securities
353

 

 
79

 
269

 
5

Total AFS securities
52,386

 

 
108

 
50,397

 
1,881

Trading securities
 
 
 
 
 
 
 
 
 
Fixed maturity securities
 
 
 
 
 
 
 
 
 
U.S. government and agencies
3

 

 
3

 

 

U.S. state, municipal and political subdivisions
137

 

 

 
120

 
17

Corporate
1,423

 

 

 
1,423

 

CLO
43

 

 

 

 
43

ABS
82

 

 

 
82

 

CMBS
81

 

 

 
81

 

RMBS
387

 

 

 
291

 
96

Total trading fixed maturity securities
2,156

 

 
3

 
1,997

 
156

Equity securities
425

 

 

 
425

 

Total trading securities
2,581

 

 
3

 
2,422

 
156

 
 
 
 
 
 
 
 
 
(Continued)

 
December 31, 2016
(In millions)
Total
 
NAV1
 
Level 1
 
Level 2
 
Level 3
Mortgage loans
44

 

 

 

 
44

Investment funds
99

 
99

 

 

 

Funds withheld at interest – embedded derivative
140

 

 

 

 
140

Derivative assets
1,370

 

 
9

 
1,361

 

Short-term investments
189

 

 
19

 
170

 

Cash and cash equivalents
2,445

 

 
2,445

 

 

Restricted cash
57

 

 
57

 

 

Investments in related parties
 
 
 
 
 
 
 
 
 
AFS, fixed maturity securities
 
 
 
 
 
 
 
 
 
CLO
279

 

 

 
279

 

ABS
56

 

 

 

 
56

Total AFS fixed maturity securities
335

 

 

 
279

 
56

AFS, equity securities
20

 

 
20

 

 

Total AFS securities – related party
355

 

 
20

 
279

 
56

Trading securities, CLO
195

 

 

 

 
195

Reinsurance recoverable
1,692

 

 

 

 
1,692

Total assets measured at fair value
$
61,553

 
$
99

 
$
2,661

 
$
54,629

 
$
4,164

Liabilities
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
Embedded derivative
$
5,283

 
$

 
$

 
$

 
$
5,283

Universal life benefits
883

 

 

 

 
883

Unit-linked contracts
408

 

 

 
408

 

Future policy benefits
 
 
 
 
 
 
 
 
 
AmerUs Closed Block
1,606

 

 

 

 
1,606

ILICO Closed Block and life benefits
794

 

 

 

 
794

Derivative liabilities
40

 

 

 
33

 
7

Funds withheld liability – embedded derivative
6

 

 

 
6

 

Total liabilities measured at fair value
$
9,020

 
$

 
$

 
$
447

 
$
8,573

 
 
 
 
 
 
 
 
 
 
1 Investments measured at NAV as a practical expedient in determining fair value have not been classified in the fair value hierarchy.
 
 
 
 
 
 
 
 
 
(Concluded)

Summary of Fair Value Option
The following represents the gains (losses) recorded for instruments for which we have elected the fair value option:
 
Years ended December 31,
(In millions)
2017
 
2016
 
2015
Trading securities
$
63

 
$
(33
)
 
$
(313
)
Mortgage loans
(1
)
 

 

Investment funds, including related party investment funds
30

 
5

 
(8
)
Future policy benefits
(19
)
 
(25
)
 
134

Total gains (losses)
$
73

 
$
(53
)
 
$
(187
)
The following summarizes information for fair value option mortgage loans:
 
December 31,
(In millions)
2017
 
2016
Unpaid principal balance
$
40

 
$
42

Mark to fair value
1

 
2

Fair value
$
41

 
$
44

Reconciliation of Level 3 Assets Measured on a Recurring Basis
The following is a reconciliation for all Level 3 assets and liabilities measured at fair value on a recurring basis:
 
Year ended December 31, 2017
 
 
 
Total realized and unrealized gains (losses)
 
 
 
Transfers
 
 
 
 
(In millions)
Beginning Balance
 
Included in income
 
Included in OCI
 
Purchases, issuances, sales and settlements, net
 
In
 
(Out)
 
Ending Balance
 
Total gains (losses) included in earnings1
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$
5

 
$
16

 
$
(1
)
 
$
(20
)
 
$

 
$

 
$

 
$

Foreign governments
14

 

 

 

 

 
(14
)
 

 

Corporate
370

 
13

 
15

 
177

 
29

 
(26
)
 
578

 

CLO
158

 
1

 
10

 
(31
)
 
28

 
(102
)
 
64

 

ABS
1,160

 
26

 
29

 
163

 
93

 
(10
)
 
1,461

 

CMBS
152

 
1

 
(4
)
 
28

 
51

 
(91
)
 
137

 

RMBS
17

 
1

 
1

 
2

 
289

 
(9
)
 
301

 

Equity securities
5

 

 

 
3

 

 

 
8

 

Trading securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
17

 

 

 

 

 

 
17

 

CLO
43

 
(4
)
 

 
(12
)
 

 
(10
)
 
17

 
1

ABS

 

 

 

 
77

 

 
77

 

RMBS
96

 
(19
)
 

 
70

 
195

 

 
342

 
7

Mortgage loans
44

 
(1
)
 

 
(2
)
 

 

 
41

 
(1
)
Investment funds

 

 

 

 
41

 

 
41

 

Funds withheld at interest – embedded derivative
140

 
172

 

 

 

 

 
312

 

Investments in related parties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities, fixed maturity, ABS
56

 

 
1

 
(10
)
 

 
(47
)
 

 

Trading securities, CLO
195

 
(8
)
 

 
(55
)
 

 
(27
)
 
105

 
(5
)
Reinsurance recoverable
1,692

 
132

 

 

 

 

 
1,824

 

Total Level 3 assets
$
4,164

 
$
330

 
$
51

 
$
313

 
$
803

 
$
(336
)
 
$
5,325

 
$
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Embedded derivative
$
(5,283
)
 
$
(1,758
)
 
$

 
$
(395
)
 
$

 
$

 
$
(7,436
)
 
$

Universal life benefits
(883
)
 
(122
)
 

 

 

 

 
(1,005
)
 

Future policy benefits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AmerUs Closed Block
(1,606
)
 
(19
)
 

 

 

 

 
(1,625
)
 

ILICO Closed Block and life benefits
(794
)
 
(9
)
 

 

 

 

 
(803
)
 

Derivative liabilities
(7
)
 
2

 

 

 

 

 
(5
)
 
2

Total Level 3 liabilities
$
(8,573
)
 
$
(1,906
)
 
$

 
$
(395
)
 
$

 
$

 
$
(10,874
)
 
$
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Related to instruments held at end of period.
 
Year ended December 31, 2016
 
 
 
Total realized and unrealized gains (losses)
 
 
 
Transfers
 
 
 
 
(In millions)
Beginning balance
 
Included in income
 
Included in OCI
 
Purchases, issuances, sales and settlements, net
 
In
 
Out
 
Ending balance
 
Total gains (losses) included in earnings1
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$

 
$

 
$

 
$

 
$
5

 
$

 
$
5

 
$

Foreign governments
17

 

 
(1
)
 
(2
)
 

 

 
14

 

Corporate
636

 

 
20

 
(36
)
 

 
(250
)
 
370

 

CLO
517

 
4

 
55

 
(46
)
 
72

 
(444
)
 
158

 

ABS
1,813

 
81

 
(12
)
 
(635
)
 
104

 
(191
)
 
1,160

 

CMBS
67

 
1

 

 
39

 
91

 
(46
)
 
152

 

RMBS
758

 
3

 
19

 
(297
)
 

 
(466
)
 
17

 

Equity securities
9

 

 

 
(4
)
 

 

 
5

 

Trading securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
17

 

 

 

 

 

 
17

 

Corporate
16

 

 

 
(4
)
 

 
(12
)
 

 
4

CLO
108

 
(2
)
 

 
(63
)
 

 

 
43

 
11

ABS
98

 
(16
)
 

 

 

 
(82
)
 

 

RMBS
29

 
(23
)
 

 
144

 

 
(54
)
 
96

 
(9
)
Mortgage loans
48

 

 

 
(4
)
 

 

 
44

 

Funds withheld at interest – embedded derivative
36

 
104

 

 

 

 

 
140

 

Investments in related parties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO
7

 

 
1

 

 

 
(8
)
 

 

ABS
60

 

 

 
(4
)
 

 

 
56

 

Trading securities, CLO
191

 
(33
)
 

 
7

 
30

 

 
195

 
23

Reinsurance recoverable
2,377

 
(685
)
 

 

 

 

 
1,692

 

Total Level 3 assets
$
6,804

 
$
(566
)
 
$
82

 
$
(905
)
 
$
302

 
$
(1,553
)
 
$
4,164

 
$
29

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Embedded derivative
$
(4,464
)
 
$
(324
)
 
$

 
$
(495
)
 
$

 
$

 
$
(5,283
)
 
$

Universal life benefits
(1,464
)
 
581

 

 

 

 

 
(883
)
 

Future policy benefits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AmerUs Closed Block
(1,581
)
 
(25
)
 

 

 

 

 
(1,606
)
 

ILICO Closed Block and life benefits
(897
)
 
103

 

 

 

 

 
(794
)
 

Derivative liabilities
(7
)
 

 

 

 

 

 
(7
)
 

Total Level 3 liabilities
$
(8,413
)
 
$
335

 
$

 
$
(495
)
 
$

 
$

 
$
(8,573
)
 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Related to instruments held at end of period.
The following represents the gross components of purchases, issuances, sales and settlements, net, shown above:
 
Year ended December 31, 2017
(In millions)
Purchases
 
Issuances
 
Sales
 
Settlements
 
Purchases, issuances, sales and settlements, net
Assets
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$

 
$

 
$

 
$
(20
)
 
$
(20
)
Corporate
228

 

 
(36
)
 
(15
)
 
177

CLO
15

 

 
(2
)
 
(44
)
 
(31
)
ABS
577

 

 

 
(414
)
 
163

CMBS
29

 

 

 
(1
)
 
28

RMBS
4

 

 

 
(2
)
 
2

Equity securities
3

 

 

 

 
3

Trading securities, fixed maturity
 
 
 
 
 
 
 
 
 
CLO
4

 

 
(16
)
 

 
(12
)
RMBS
70

 

 

 

 
70

Mortgage loans

 

 

 
(2
)
 
(2
)
Investments in related parties
 
 
 
 
 
 
 
 
 
AFS securities, fixed maturity, ABS
5

 

 

 
(15
)
 
(10
)
Trading securities, CLO

 

 
(55
)
 

 
(55
)
Total Level 3 assets
$
935

 
$

 
$
(109
)
 
$
(513
)
 
$
313

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
Embedded derivative
$

 
$
(600
)
 
$

 
$
205

 
$
(395
)
Total Level 3 liabilities
$

 
$
(600
)
 
$

 
$
205

 
$
(395
)

Reconciliation of Level 3 Liabilities Measured on a Recurring Basis
The following is a reconciliation for all Level 3 assets and liabilities measured at fair value on a recurring basis:
 
Year ended December 31, 2017
 
 
 
Total realized and unrealized gains (losses)
 
 
 
Transfers
 
 
 
 
(In millions)
Beginning Balance
 
Included in income
 
Included in OCI
 
Purchases, issuances, sales and settlements, net
 
In
 
(Out)
 
Ending Balance
 
Total gains (losses) included in earnings1
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$
5

 
$
16

 
$
(1
)
 
$
(20
)
 
$

 
$

 
$

 
$

Foreign governments
14

 

 

 

 

 
(14
)
 

 

Corporate
370

 
13

 
15

 
177

 
29

 
(26
)
 
578

 

CLO
158

 
1

 
10

 
(31
)
 
28

 
(102
)
 
64

 

ABS
1,160

 
26

 
29

 
163

 
93

 
(10
)
 
1,461

 

CMBS
152

 
1

 
(4
)
 
28

 
51

 
(91
)
 
137

 

RMBS
17

 
1

 
1

 
2

 
289

 
(9
)
 
301

 

Equity securities
5

 

 

 
3

 

 

 
8

 

Trading securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
17

 

 

 

 

 

 
17

 

CLO
43

 
(4
)
 

 
(12
)
 

 
(10
)
 
17

 
1

ABS

 

 

 

 
77

 

 
77

 

RMBS
96

 
(19
)
 

 
70

 
195

 

 
342

 
7

Mortgage loans
44

 
(1
)
 

 
(2
)
 

 

 
41

 
(1
)
Investment funds

 

 

 

 
41

 

 
41

 

Funds withheld at interest – embedded derivative
140

 
172

 

 

 

 

 
312

 

Investments in related parties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities, fixed maturity, ABS
56

 

 
1

 
(10
)
 

 
(47
)
 

 

Trading securities, CLO
195

 
(8
)
 

 
(55
)
 

 
(27
)
 
105

 
(5
)
Reinsurance recoverable
1,692

 
132

 

 

 

 

 
1,824

 

Total Level 3 assets
$
4,164

 
$
330

 
$
51

 
$
313

 
$
803

 
$
(336
)
 
$
5,325

 
$
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Embedded derivative
$
(5,283
)
 
$
(1,758
)
 
$

 
$
(395
)
 
$

 
$

 
$
(7,436
)
 
$

Universal life benefits
(883
)
 
(122
)
 

 

 

 

 
(1,005
)
 

Future policy benefits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AmerUs Closed Block
(1,606
)
 
(19
)
 

 

 

 

 
(1,625
)
 

ILICO Closed Block and life benefits
(794
)
 
(9
)
 

 

 

 

 
(803
)
 

Derivative liabilities
(7
)
 
2

 

 

 

 

 
(5
)
 
2

Total Level 3 liabilities
$
(8,573
)
 
$
(1,906
)
 
$

 
$
(395
)
 
$

 
$

 
$
(10,874
)
 
$
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Related to instruments held at end of period.
 
Year ended December 31, 2016
 
 
 
Total realized and unrealized gains (losses)
 
 
 
Transfers
 
 
 
 
(In millions)
Beginning balance
 
Included in income
 
Included in OCI
 
Purchases, issuances, sales and settlements, net
 
In
 
Out
 
Ending balance
 
Total gains (losses) included in earnings1
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$

 
$

 
$

 
$

 
$
5

 
$

 
$
5

 
$

Foreign governments
17

 

 
(1
)
 
(2
)
 

 

 
14

 

Corporate
636

 

 
20

 
(36
)
 

 
(250
)
 
370

 

CLO
517

 
4

 
55

 
(46
)
 
72

 
(444
)
 
158

 

ABS
1,813

 
81

 
(12
)
 
(635
)
 
104

 
(191
)
 
1,160

 

CMBS
67

 
1

 

 
39

 
91

 
(46
)
 
152

 

RMBS
758

 
3

 
19

 
(297
)
 

 
(466
)
 
17

 

Equity securities
9

 

 

 
(4
)
 

 

 
5

 

Trading securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
17

 

 

 

 

 

 
17

 

Corporate
16

 

 

 
(4
)
 

 
(12
)
 

 
4

CLO
108

 
(2
)
 

 
(63
)
 

 

 
43

 
11

ABS
98

 
(16
)
 

 

 

 
(82
)
 

 

RMBS
29

 
(23
)
 

 
144

 

 
(54
)
 
96

 
(9
)
Mortgage loans
48

 

 

 
(4
)
 

 

 
44

 

Funds withheld at interest – embedded derivative
36

 
104

 

 

 

 

 
140

 

Investments in related parties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO
7

 

 
1

 

 

 
(8
)
 

 

ABS
60

 

 

 
(4
)
 

 

 
56

 

Trading securities, CLO
191

 
(33
)
 

 
7

 
30

 

 
195

 
23

Reinsurance recoverable
2,377

 
(685
)
 

 

 

 

 
1,692

 

Total Level 3 assets
$
6,804

 
$
(566
)
 
$
82

 
$
(905
)
 
$
302

 
$
(1,553
)
 
$
4,164

 
$
29

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Embedded derivative
$
(4,464
)
 
$
(324
)
 
$

 
$
(495
)
 
$

 
$

 
$
(5,283
)
 
$

Universal life benefits
(1,464
)
 
581

 

 

 

 

 
(883
)
 

Future policy benefits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AmerUs Closed Block
(1,581
)
 
(25
)
 

 

 

 

 
(1,606
)
 

ILICO Closed Block and life benefits
(897
)
 
103

 

 

 

 

 
(794
)
 

Derivative liabilities
(7
)
 

 

 

 

 

 
(7
)
 

Total Level 3 liabilities
$
(8,413
)
 
$
335

 
$

 
$
(495
)
 
$

 
$

 
$
(8,573
)
 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Related to instruments held at end of period.
The following represents the gross components of purchases, issuances, sales and settlements, net, shown above:
 
Year ended December 31, 2017
(In millions)
Purchases
 
Issuances
 
Sales
 
Settlements
 
Purchases, issuances, sales and settlements, net
Assets
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$

 
$

 
$

 
$
(20
)
 
$
(20
)
Corporate
228

 

 
(36
)
 
(15
)
 
177

CLO
15

 

 
(2
)
 
(44
)
 
(31
)
ABS
577

 

 

 
(414
)
 
163

CMBS
29

 

 

 
(1
)
 
28

RMBS
4

 

 

 
(2
)
 
2

Equity securities
3

 

 

 

 
3

Trading securities, fixed maturity
 
 
 
 
 
 
 
 
 
CLO
4

 

 
(16
)
 

 
(12
)
RMBS
70

 

 

 

 
70

Mortgage loans

 

 

 
(2
)
 
(2
)
Investments in related parties
 
 
 
 
 
 
 
 
 
AFS securities, fixed maturity, ABS
5

 

 

 
(15
)
 
(10
)
Trading securities, CLO

 

 
(55
)
 

 
(55
)
Total Level 3 assets
$
935

 
$

 
$
(109
)
 
$
(513
)
 
$
313

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
Embedded derivative
$

 
$
(600
)
 
$

 
$
205

 
$
(395
)
Total Level 3 liabilities
$

 
$
(600
)
 
$

 
$
205

 
$
(395
)

Gross Components of Purchases, Sales, Issuances and Settlements, net
 
Year ended December 31, 2017
(In millions)
Purchases
 
Issuances
 
Sales
 
Settlements
 
Purchases, issuances, sales and settlements, net
Assets
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
$

 
$

 
$

 
$
(20
)
 
$
(20
)
Corporate
228

 

 
(36
)
 
(15
)
 
177

CLO
15

 

 
(2
)
 
(44
)
 
(31
)
ABS
577

 

 

 
(414
)
 
163

CMBS
29

 

 

 
(1
)
 
28

RMBS
4

 

 

 
(2
)
 
2

Equity securities
3

 

 

 

 
3

Trading securities, fixed maturity
 
 
 
 
 
 
 
 
 
CLO
4

 

 
(16
)
 

 
(12
)
RMBS
70

 

 

 

 
70

Mortgage loans

 

 

 
(2
)
 
(2
)
Investments in related parties
 
 
 
 
 
 
 
 
 
AFS securities, fixed maturity, ABS
5

 

 

 
(15
)
 
(10
)
Trading securities, CLO

 

 
(55
)
 

 
(55
)
Total Level 3 assets
$
935

 
$

 
$
(109
)
 
$
(513
)
 
$
313

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
Embedded derivative
$

 
$
(600
)
 
$

 
$
205

 
$
(395
)
Total Level 3 liabilities
$

 
$
(600
)
 
$

 
$
205

 
$
(395
)


 
Year ended December 31, 2016
(In millions)
Purchases
 
Issuances
 
Sales
 
Settlements
 
Purchases, issuances, sales and settlements, net
Assets
 
 
 
 
 
 
 
 
 
AFS securities
 
 
 
 
 
 
 
 
 
Fixed maturity
 
 
 
 
 
 
 
 
 
Foreign governments
$

 
$

 
$

 
$
(2
)
 
$
(2
)
Corporate
95

 

 
(68
)
 
(63
)
 
(36
)
CLO
24

 

 
(29
)
 
(41
)
 
(46
)
ABS
261

 

 

 
(896
)
 
(635
)
CMBS
40

 

 

 
(1
)
 
39

RMBS
8

 

 

 
(305
)
 
(297
)
Equity securities

 

 
(4
)
 

 
(4
)
Trading securities, fixed maturity
 
 
 
 
 
 
 
 
 
Corporate

 

 

 
(4
)
 
(4
)
CLO
4

 

 
(67
)
 

 
(63
)
RMBS
144

 

 

 

 
144

Mortgage loans

 

 

 
(4
)
 
(4
)
Investments in related parties
 
 
 
 
 
 
 
 
 
AFS securities, fixed maturity, ABS

 

 

 
(4
)
 
(4
)
Trading securities, CLO
33

 

 
(26
)
 

 
7

Total Level 3 assets
$
609

 
$

 
$
(194
)
 
$
(1,320
)
 
$
(905
)
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
 
 
 
 
 
 
 
 
 
Embedded derivative
$

 
$
(641
)
 
$

 
$
146

 
$
(495
)
Total Level 3 liabilities
$

 
$
(641
)
 
$

 
$
146

 
$
(495
)

Summary of the Unobservable Inputs for the Embedded Derivative of Fixed Indexed Annuities
The following summarizes the unobservable inputs for the embedded derivatives of fixed indexed annuities:
 
December 31, 2017
(In millions, except for percentages)
Fair value
Valuation technique
Unobservable inputs
Input/range of
inputs
Impact of an increase in the input on fair value
Interest sensitive contract liabilities – fixed indexed annuities embedded derivatives
$
7,436

Option budget method
Non-performance risk
0.2
%
1.2%
Decrease
 
 
 
Option budget
0.7
%
3.7%
Increase
 
 
 
Surrender rate
1.5
%
19.4%
Decrease

 
December 31, 2016
(In millions, except for percentages)
Fair value
Valuation technique
Unobservable inputs
Input/range of
inputs
Impact of an increase in the input on fair value
Interest sensitive contract liabilities – fixed indexed annuities embedded derivatives
$
5,283

Option budget method
Non-performance risk
0.7
%
1.5%
Decrease
 
 
 
Option budget
0.8
%
3.8%
Increase
 
 
 
Surrender rate
0.0
%
16.3%
Decrease
Summary of Financial Instruments Not Carried at Fair Value on the Balance Sheet
The following represents our financial instruments not carried at fair value on the consolidated balance sheets:
 
December 31, 2017
(In millions)
Carrying Value
 
Fair Value
 
NAV1
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans
$
6,192

 
$
6,342

 
$

 
$

 
$

 
$
6,342

Investment funds
554

 
554

 
554

 

 

 

Policy loans
530

 
530

 

 

 
530

 

Funds withheld at interest
6,773

 
6,773

 

 

 

 
6,773

Other investments
133

 
133

 

 

 
58

 
75

Investments in related parties
 
 
 
 
 
 
 
 
 
 
 
Investment funds
1,280

 
1,280

 
1,280

 

 

 

Other investments
238

 
259

 

 

 

 
259

Total assets not carried at fair value
$
15,700

 
$
15,871

 
$
1,834

 
$

 
$
588

 
$
13,449

Liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
$
31,586

 
$
31,656

 
$

 
$

 
$

 
$
31,656

Funds withheld liability
385

 
385

 

 

 
385

 

Total liabilities not carried at fair value
$
31,971

 
$
32,041

 
$

 
$

 
$
385

 
$
31,656

 
 
 
 
 
 
 
 
 
 
 
 
1 Investments measured at NAV as a practical expedient in determining fair value have not been classified in the fair value hierarchy.

 
December 31, 2016
(In millions)
Carrying Value
 
Fair Value
 
NAV1
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans
$
5,426

 
$
5,560

 
$

 
$

 
$

 
$
5,560

Investment funds
590

 
590

 
590

 

 

 

Policy loans
602

 
602

 

 

 
602

 

Funds withheld at interest
6,398

 
6,398

 

 

 

 
6,398

Other investments
81

 
81

 

 

 

 
81

Investments in related parties
 
 
 
 
 
 
 
 
 
 
 
Investment funds
1,198

 
1,198

 
1,198

 

 

 

Other investments
237

 
262

 

 

 

 
262

Total assets not carried at fair value
$
14,532

 
$
14,691

 
$
1,788

 
$

 
$
602

 
$
12,301

Liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest sensitive contract liabilities
$
27,628

 
$
26,930

 
$

 
$

 
$

 
$
26,930

Funds withheld liability
374

 
374

 

 

 
374

 

Total liabilities not carried at fair value
$
28,002

 
$
27,304

 
$

 
$

 
$
374

 
$
26,930

 
 
 
 
 
 
 
 
 
 
 
 
1 Investments measured at NAV as a practical expedient in determining fair value have not been classified in the fair value hierarchy.