Investments (Tables)
|
6 Months Ended |
Jun. 30, 2024 |
Investments, Debt and Equity Securities [Abstract] |
|
Schedule of Composition of Fair Value of Debt Securities Classified by Rating |
At June 30, 2024 and December 31, 2023, the carrying value of investments rated by the Company’s consolidated investment advisor totaled $352 million and $486 million, respectively. | | | | | | | | | | | | | Percent of Total Debt Securities Carrying Value | | June 30, 2024 | | December 31, 2023 | Investment Rating | | | | U.S. government securities | 9.0% | | 10.1% | AAA | 6.3% | | 6.5% | AA | 9.2% | | 9.0% | A | 31.0% | | 31.5% | BBB | 36.8% | | 35.9% | Investment grade | 92.3% | | 93.0% | BB | 3.8% | | 3.5% | B and below | 3.9% | | 3.5% | Below investment grade | 7.7% | | 7.0% | Total debt securities | 100.0% | | 100.0% |
|
Schedule of Total Carrying Value Debt Securities in Unrealized Loss Position |
At June 30, 2024 and December 31, 2023, the total carrying value of debt securities in an unrealized loss position consisted of:
| | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | Investment grade securities | 79% | | 77% | Below investment grade securities | 2% | | 2% | Not rated securities | 19% | | 21% |
Corporate securities in an unrealized loss position were diversified across industries as follows (in millions, except percentages):
| | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | Industries accounting for the largest percentage of corporate gross unrealized losses: | | | | Utility | 18% | | 17% | Financial Services | 13% | | 14% | | | | | Largest unrealized loss related to a single corporate obligor | $ | 53 | | $ | 50 |
|
Schedule of Debt Securities - Amortized Cost, Gross Unrealized Gains and Losses, Fair Value and Allowance for Credit Loss and Maturities |
At June 30, 2024 and December 31, 2023, the amortized cost, allowance for credit loss ("ACL"), gross unrealized gains and losses, and fair value of debt securities, including trading securities and securities carried at fair value under the fair value option, were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Allowance | | Gross | | Gross | | | | | | Amortized | | for | | Unrealized | | Unrealized | | Fair | June 30, 2024 | | Cost (1) | | Credit Loss | | Gains | | Losses | | Value | | U.S. government securities | | $ | 4,780 | | | $ | — | | | $ | — | | | $ | 934 | | | $ | 3,846 | | | Other government securities | | 1,571 | | | — | | | — | | | 255 | | | 1,316 | | | Public utilities | | 5,697 | | | — | | | 26 | | | 618 | | | 5,105 | | | Corporate securities | | 29,313 | | | 13 | | | 113 | | | 2,828 | | | 26,585 | | | Residential mortgage-backed | | 426 | | | 6 | | | 11 | | | 70 | | | 361 | | | Commercial mortgage-backed | | 1,641 | | | — | | | 2 | | | 125 | | | 1,518 | | | Other asset-backed securities | | 4,511 | | | 8 | | | 8 | | | 251 | | | 4,260 | | | Total debt securities | | $ | 47,939 | | | $ | 27 | | | $ | 160 | | | $ | 5,081 | | | $ | 42,991 | | | | | | | | | | | | | | | | | | | Allowance | | Gross | | Gross | | | | | | Amortized | | for | | Unrealized | | Unrealized | | Fair | December 31, 2023 | | Cost (1) | | Credit Loss | | Gains | | Losses | | Value | | U.S. government securities | | $ | 5,154 | | | $ | — | | | $ | 3 | | | $ | 845 | | | $ | 4,312 | | | Other government securities | | 1,622 | | | — | | | 1 | | | 221 | | | 1,402 | | | Public utilities | | 5,598 | | | — | | | 42 | | | 513 | | | 5,127 | | | Corporate securities | | 27,870 | | | 15 | | | 194 | | | 2,572 | | | 25,477 | | | Residential mortgage-backed | | 422 | | | 6 | | | 12 | | | 53 | | | 375 | | | Commercial mortgage-backed | | 1,569 | | | — | | | 1 | | | 147 | | | 1,423 | | | Other asset-backed securities | | 4,830 | | | — | | | 6 | | | 309 | | | 4,527 | | | Total debt securities | | $ | 47,065 | | | $ | 21 | | | $ | 259 | | | $ | 4,660 | | | $ | 42,643 | | | | | | | | | | | | | | | (1) Amortized cost, apart from the carrying value for securities carried at fair value under the fair value option and trading securities. |
The amortized cost, ACL, gross unrealized gains and losses, and fair value of debt securities at June 30, 2024, by contractual maturity, are shown below (in millions). Actual maturities may differ from contractual maturities where securities can be called or prepaid with or without early redemption penalties.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Allowance | | Gross | | Gross | | | | Amortized | | for | | Unrealized | | Unrealized | | Fair | | Cost (1) | | Credit Loss | | Gains | | Losses | | Value | Due in 1 year or less | $ | 2,691 | | | $ | — | | | $ | — | | | $ | 19 | | | $ | 2,672 | | Due after 1 year through 5 years | 10,772 | | | 10 | | | 28 | | | 305 | | | 10,485 | | Due after 5 years through 10 years | 12,388 | | | 3 | | | 59 | | | 1,023 | | | 11,421 | | Due after 10 years through 20 years | 8,551 | | | — | | | 48 | | | 1,494 | | | 7,105 | | Due after 20 years | 6,959 | | | — | | | 4 | | | 1,794 | | | 5,169 | | Residential mortgage-backed | 426 | | | 6 | | | 11 | | | 70 | | | 361 | | Commercial mortgage-backed | 1,641 | | | — | | | 2 | | | 125 | | | 1,518 | | Other asset-backed securities | 4,511 | | | 8 | | | 8 | | | 251 | | | 4,260 | | Total | $ | 47,939 | | | $ | 27 | | | $ | 160 | | | $ | 5,081 | | | $ | 42,991 | |
(1) Amortized cost, apart from the carrying value for securities carried at fair value under the fair value option and trading securities.
|
Schedule of Residential Mortgage-Backed Securities |
The Company’s non-agency RMBS include investments in securities backed by prime, Alt-A, and subprime loans, as follows (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Allowance | | Gross | | Gross | | | | | Amortized | | for | | Unrealized | | Unrealized | | Fair | June 30, 2024 | | Cost (1) | | Credit Loss | | Gains | | Losses | | Value | Prime | | $ | 161 | | | $ | 3 | | | $ | 1 | | | $ | 20 | | | $ | 139 | | Alt-A | | 84 | | | 3 | | | 5 | | | 35 | | | 51 | | Subprime | | 6 | | | — | | | 4 | | | — | | | 10 | | Total non-agency RMBS | | $ | 251 | | | $ | 6 | | | $ | 10 | | | $ | 55 | | | $ | 200 | | | | | | | | | | | | | | | | | Allowance | | Gross | | Gross | | | | | Amortized | | for | | Unrealized | | Unrealized | | Fair | December 31, 2023 | | Cost (1) | | Credit Loss | | Gains | | Losses | | Value | Prime | | $ | 164 | | | $ | 2 | | | $ | 1 | | | $ | 19 | | | $ | 144 | | Alt-A | | 71 | | | 3 | | | 5 | | | 20 | | | 53 | | Subprime | | 7 | | | 1 | | | 4 | | | — | | | 10 | | Total non-agency RMBS | | $ | 242 | | | $ | 6 | | | $ | 10 | | | $ | 39 | | | $ | 207 | | | | | | | | | | | | | | | | | | | | | | | | (1) Amortized cost, apart from carrying value for securities carried at fair value under the fair value option and trading securities. |
|
Schedule of Debt Securities in Continuous Unrealized Loss Position |
The following table summarizes the number of securities, fair value and the gross unrealized losses of debt securities, aggregated by investment category and length of time that individual debt securities have been in a continuous loss position (dollars in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | | | Less than 12 months | | Less than 12 months | | | Gross | | Fair Value | | | | Gross | | Fair Value | | | | | Unrealized | | | # of | | Unrealized | | | # of | | | Losses | | | securities | | Losses | | | securities | U.S. government securities | | $ | 57 | | | $ | 537 | | | 18 | | | $ | 52 | | | $ | 306 | | | 11 | | Other government securities | | 1 | | | 36 | | | 9 | | | 1 | | | 51 | | | 9 | | Public utilities | | 22 | | | 686 | | | 84 | | | 11 | | | 287 | | | 32 | | Corporate securities | | 119 | | | 3,939 | | | 538 | | | 50 | | | 1,331 | | | 227 | | Residential mortgage-backed | | 5 | | | 66 | | | 29 | | | 2 | | | 48 | | | 45 | | Commercial mortgage-backed | | 18 | | | 235 | | | 23 | | | — | | | 46 | | | 6 | | Other asset-backed securities | | 28 | | | 665 | | | 57 | | | 27 | | | 707 | | | 55 | | Total temporarily impaired securities | | $ | 250 | | | $ | 6,164 | | | 758 | | | $ | 143 | | | $ | 2,776 | | | 385 | | | | | | | | | | | | | | | | | 12 months or longer | | 12 months or longer | | | Gross | | Fair Value | | | | Gross | | Fair Value | | | | | Unrealized | | | # of | | Unrealized | | | # of | | | Losses | | | securities | | Losses | | | securities | U.S. government securities | | $ | 877 | | | $ | 2,705 | | | 26 | | | $ | 793 | | | $ | 2,774 | | | 23 | | Other government securities | | 254 | | | 1,259 | | | 149 | | | 220 | | | 1,301 | | | 151 | | Public utilities | | 596 | | | 3,792 | | | 481 | | | 502 | | | 4,105 | | | 491 | | Corporate securities | | 2,709 | | | 15,837 | | | 2,076 | | | 2,522 | | | 17,457 | | | 2,207 | | Residential mortgage-backed | | 65 | | | 224 | | | 244 | | | 51 | | | 251 | | | 219 | | Commercial mortgage-backed | | 107 | | | 1,153 | | | 165 | | | 147 | | | 1,294 | | | 177 | | Other asset-backed securities | | 223 | | | 2,056 | | | 284 | | | 282 | | | 3,141 | | | 427 | | Total temporarily impaired securities | | $ | 4,831 | | | $ | 27,026 | | | 3,425 | | | $ | 4,517 | | | $ | 30,323 | | | 3,695 | | | | | | | | | | | | | | | | | Total | | Total | | | Gross | | | | | | Gross | | | | | | | Unrealized | | Fair | | # of | | Unrealized | | Fair | | # of | | | Losses | | Value | | securities (1) | | Losses | | Value | | securities (1) | U.S. government securities | | $ | 934 | | | $ | 3,242 | | | 38 | | | $ | 845 | | | $ | 3,080 | | | 30 | | Other government securities | | 255 | | | 1,295 | | | 158 | | | 221 | | | 1,352 | | | 157 | | Public utilities | | 618 | | | 4,478 | | | 544 | | | 513 | | | 4,392 | | | 513 | | Corporate securities | | 2,828 | | | 19,776 | | | 2,488 | | | 2,572 | | | 18,788 | | | 2,355 | | Residential mortgage-backed | | 70 | | | 290 | | | 269 | | | 53 | | | 299 | | | 262 | | Commercial mortgage-backed | | 125 | | | 1,388 | | | 184 | | | 147 | | | 1,340 | | | 182 | | Other asset-backed securities | | 251 | | | 2,721 | | | 337 | | | 309 | | | 3,848 | | | 469 | | Total temporarily impaired securities | | $ | 5,081 | | | $ | 33,190 | | | 4,018 | | | $ | 4,660 | | | $ | 33,099 | | | 3,968 | |
(1) Certain securities contain multiple lots and fit the criteria of both aging groups.
|
Schedule of Rollforward of Debt Securities Allowance for Credit Loss |
The roll-forward of the allowance for credit loss for available-for-sale securities by sector is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | US government securities | Other government securities | Public utilities | Corporate securities | Residential mortgage-backed | Commercial mortgage-backed | Other asset-backed securities | Total | Balance at April 1, 2024 | $ | — | $ | — | $ | — | $ | 13 | $ | 6 | $ | — | $ | 1 | $ | 20 | Additions for which credit loss was not previously recorded | — | — | — | — | — | — | — | — | Changes for securities with previously recorded credit loss | — | — | — | — | — | — | 7 | 7 | Additions for purchases of PCD debt securities (1) | — | — | — | — | — | — | — | — | Reductions from charge-offs | — | — | — | — | — | — | — | — | Reductions for securities disposed | — | — | — | — | — | — | — | — | Securities intended/required to be sold before recovery of amortized cost basis | — | — | — | — | — | — | — | — | Balance at June 30, 2024 (2) | $ | — | $ | — | $ | — | $ | 13 | $ | 6 | $ | — | $ | 8 | $ | 27 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2023 | US government securities | Other government securities | Public utilities | Corporate securities | Residential mortgage-backed | Commercial mortgage-backed | Other asset-backed securities | Total | Balance at April 1, 2023 | $ | — | $ | 3 | $ | — | $ | 21 | $ | 5 | $ | — | $ | — | $ | 29 | Additions for which credit loss was not previously recorded | — | — | — | 1 | — | — | — | 1 | Changes for securities with previously recorded credit loss | — | — | — | (1) | 2 | — | — | 1 | Additions for purchases of PCD debt securities (1) | — | — | — | — | — | — | — | — | Reductions from charge-offs | — | — | — | — | — | — | — | — | Reductions for securities disposed | — | — | — | (14) | (1) | — | — | (15) | Securities intended/required to be sold before recovery of amortized cost basis | — | — | — | — | — | — | — | — | Balance at June 30, 2023 (2) | $ | — | $ | 3 | $ | — | $ | 7 | $ | 6 | $ | — | $ | — | $ | 16 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2024 | US government securities | Other government securities | Public utilities | Corporate securities | Residential mortgage-backed | Commercial mortgage-backed | Other asset-backed securities | Total | Balance at January 1, 2024 | $ | — | $ | — | $ | — | $ | 15 | $ | 6 | $ | — | $ | — | $ | 21 | Additions for which credit loss was not previously recorded | — | — | — | — | — | — | 1 | 1 | Changes for securities with previously recorded credit loss | — | — | — | — | — | — | 7 | 7 | Additions for purchases of PCD debt securities (1) | — | — | — | — | — | — | — | — | Reductions from charge-offs | — | — | — | — | — | — | — | — | Reductions for securities disposed | — | — | — | (2) | — | — | — | (2) | Securities intended/required to be sold before recovery of amortized cost basis | — | — | — | — | — | — | — | — | Balance at June 30, 2024 (2) | $ | — | $ | — | $ | — | $ | 13 | $ | 6 | $ | — | $ | 8 | $ | 27 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2023 | US government securities | Other government securities | Public utilities | Corporate securities | Residential mortgage-backed | Commercial mortgage-backed | Other asset-backed securities | Total | Balance at January 1, 2023 | $ | — | $ | 2 | $ | — | $ | 15 | $ | 6 | $ | — | $ | — | $ | 23 | Additions for which credit loss was not previously recorded | — | — | — | 33 | — | — | — | 33 | Changes for securities with previously recorded credit loss | — | 1 | — | (1) | 2 | — | — | 2 | Additions for purchases of PCD debt securities (1) | — | — | — | — | — | — | — | — | Reductions from charge-offs | — | — | — | — | — | — | — | — | Reductions for securities disposed | — | — | — | (23) | (2) | — | — | (25) | Securities intended/required to be sold before recovery of amortized cost basis | — | — | — | (17) | — | — | — | (17) | Balance at June 30, 2023 (2) | $ | — | $ | 3 | $ | — | $ | 7 | $ | 6 | $ | — | $ | — | $ | 16 |
| | | | | | | | | | | | (1) Represents purchased credit-deteriorated ("PCD") fixed maturity available-for-sale securities. | (2) Accrued interest receivable on debt securities totaled $425 million and $429 million as of June 30, 2024 and 2023, respectively, and was excluded from the determination of credit losses for the three and six months ended June 30, 2024 and 2023. |
|
Schedule of Sources of Net Investment Income |
The sources of net investment income were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2024 | | 2023 | | 2024 | | 2023 | Debt securities (1) | | $ | 394 | | | $ | 338 | | | $ | 798 | | | $ | 720 | | Equity securities | | 1 | | | 9 | | | 3 | | | (1) | | Mortgage loans | | 82 | | | 78 | | | 165 | | | 154 | | Policy loans | | 16 | | | 16 | | | 33 | | | 33 | | Limited partnerships | | 45 | | | (38) | | | 86 | | | (1) | | Other investment income | | 45 | | | 22 | | | 84 | | | 50 | | Total investment income excluding funds withheld assets | | 583 | | | 425 | | | 1,169 | | | 955 | | Investment expenses (2)(3) | | (120) | | | (35) | | | (242) | | | (165) | | Net investment income excluding funds withheld assets | | 463 | | | 390 | | | 927 | | | 790 | | Net investment income on funds withheld assets (see Note 8) | | 285 | | | 252 | | | 555 | | | 559 | | Net investment income | | $ | 748 | | | $ | 642 | | | $ | 1,482 | | | $ | 1,349 | |
(1) Includes changes in fair value gains (losses) on trading securities and includes $(3) million and $22 million for the three and six months ended June 30, 2024, respectively, and $(35) million and $(8) million for the three and six months ended June 30, 2023, respectively, related to the change in fair value for securities carried under the fair value option. (2) In the first quarter of 2024, interest costs principally associated with repurchase agreements and cash collateral were reclassified from interest expense to net investment income. All prior period amounts have been conformed to current period presentation. (3) Includes expenses from consolidated variable interest entities, which includes changes in fair value of notes issued by those entities, of $(48) million and $(106) million for the three and six months ended June 30, 2024, respectively, and $19 million and $(72) million for the three and six months ended June 30, 2023, respectively. The sources of income related to funds withheld under reinsurance treaties reported in net investment income in the Condensed Consolidated Income Statements were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2024 | | 2023 | | 2024 | | 2023 | Debt securities (1) | $ | 137 | | | $ | 160 | | | $ | 282 | | | $ | 332 | | Equity securities | — | | | (37) | | | 9 | | | (38) | | Mortgage loans (2) | 45 | | | 60 | | | 94 | | | 126 | | Policy loans | 82 | | | 77 | | | 164 | | | 158 | | Limited partnerships | 32 | | | 7 | | | 28 | | | 15 | | Other investment income | 5 | | | 3 | | | 10 | | | 3 | | Total investment income on funds withheld assets | 301 | | | 270 | | | 587 | | | 596 | | Other investment expenses on funds withheld assets (3) | (16) | | | (18) | | | (32) | | | (37) | | Total net investment income on funds withheld reinsurance treaties | $ | 285 | | | $ | 252 | | | $ | 555 | | | $ | 559 | | (1) Includes nil and $1 million for the three and six months ended June 30, 2024, respectively, and nil and $2 million for the three and six months ended June 30, 2023, respectively, related to the change in fair value for securities carried under the fair value option. (2) Includes $1 million and $(3) million for the three and six months ended June 30, 2024, respectively, and nil and $(2) million for the three and six months ended June 30, 2023, respectively, related to the change in fair value for mortgage loans carried under the fair value option. (3) Includes management fees.
|
Schedule of Net Gains (Losses) on Derivatives and Investments |
The following table summarizes net gains (losses) on derivatives and investments (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2024 | | 2023 | | 2024 | | 2023 | Available-for-sale securities | | | | | | | | | Realized gains on sale | | $ | 4 | | | $ | 2 | | | $ | 17 | | | $ | 6 | | Realized losses on sale | | (31) | | | (18) | | | (112) | | | (43) | | Credit loss income (expense) | | — | | | — | | | — | | | (11) | | Credit loss income (expense) on mortgage loans | | 2 | | | (13) | | | (2) | | | (60) | | Other (1) | | (5) | | | (11) | | | 60 | | | — | | Net gains (losses) excluding derivatives and funds withheld assets | | (30) | | | (40) | | | (37) | | | (108) | | Net gains (losses) on derivative instruments (see Note 5) | | (1,312) | | | (2,072) | | | (4,197) | | | (4,730) | | Net gains (losses) on derivatives and investments | | (1,342) | | | (2,112) | | | (4,234) | | | (4,838) | | | | | | | | | | | Net gains (losses) on funds withheld reinsurance treaties (see Note 8) | | (214) | | | (134) | | | (415) | | | (807) | | Total net gains (losses) on derivatives and investments | | $ | (1,556) | | | $ | (2,246) | | | $ | (4,649) | | | $ | (5,645) | | | | | | | | | | | (1) Includes the foreign currency gain or loss related to foreign denominated trust instruments supporting funding agreements. |
|
Schedule of Asset and Liability Information for Consolidated VIEs |
Asset and liability information for the consolidated VIEs included on the Condensed Consolidated Balance Sheets are as follows (in millions):
| | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | Assets | | | | Debt securities, at fair value under fair value option | $ | 2,409 | | | $ | 2,037 | | Debt securities, trading | 72 | | | 68 | | Equity securities | 6 | | | 7 | | Other invested assets | 505 | | | 396 | | Cash and cash equivalents | 112 | | | 93 | | Other assets | 59 | | | 49 | | Total assets | $ | 3,163 | | | $ | 2,650 | | | | | | Liabilities | | | | Notes issued by consolidated VIEs, at fair value under fair value option | $ | 2,041 | | | $ | 1,988 | | Other liabilities | 428 | | | 98 | | Total other liabilities | 2,469 | | | 2,086 | | Securities lending payable | 1 | | | 2 | | Total liabilities | $ | 2,470 | | | $ | 2,088 | | | | | | Equity | | | | Noncontrolling interests | $ | 200 | | | $ | 164 | |
|
Schedule of Commercial Mortgage Loans and Residential Mortgage Loans |
The following table shows commercial mortgage loans, residential mortgage loans, and the respective accrued interest thereon at June 30, 2024 and December 31, 2023 (in millions):
| | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | Commercial mortgage loans (1) | $ | 9,228 | | | $ | 9,562 | | Accrued interest receivable on commercial mortgage loans | 37 | | | 39 | | Residential mortgage loans (2) | 901 | | | 1,001 | | Accrued interest receivable on residential mortgage loans | 7 | | | 7 | |
(1) Net of an allowance for credit losses of $155 million and $160 million at each date, respectively. (2) Net of an allowance for credit losses of $5 million and $5 million at each date, respectively.
|
Schedule of Rollforward of Mortgagees Allowance for Credit Loss |
The following table provides the change in the allowance for credit losses in the Company’s mortgage loan portfolios (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | Apartment | Hotel | Office | Retail | Warehouse | Other | Residential Mortgage | Total | Balance at April 1, 2024 | $ | 30 | | $ | 6 | | $ | 73 | | $ | 27 | | $ | 17 | | $ | 5 | | $ | 4 | | $ | 162 | | Charge offs, net of recoveries | — | | — | | — | | — | | — | | — | | — | | — | | Additions from purchase of PCD mortgage loans | — | | — | | — | | — | | — | | — | | — | | — | | Provision (release) | (3) | | (1) | | (3) | | — | | 2 | | 2 | | 1 | | (2) | | Balance at June 30, 2024 (1) (2) | $ | 27 | | $ | 5 | | $ | 70 | | $ | 27 | | $ | 19 | | $ | 7 | | $ | 5 | | $ | 160 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2023 | Apartment | Hotel | Office | Retail | Warehouse | Other | Residential Mortgage | Total | Balance at April 1, 2023 | $ | 18 | | $ | 19 | | $ | 67 | | $ | 21 | | $ | 11 | | $ | 3 | | $ | 7 | | $ | 146 | | Charge offs, net of recoveries | — | | — | | — | | — | | — | | — | | — | | — | | Additions from purchase of PCD mortgage loans | — | | — | | — | | — | | — | | — | | — | | — | | Provision (release) | (2) | | (12) | | 24 | | 4 | | 1 | | — | | 1 | | 16 | | Balance at June 30, 2023 (1) (2) | $ | 16 | | $ | 7 | | $ | 91 | | $ | 25 | | $ | 12 | | $ | 3 | | $ | 8 | | $ | 162 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2024 | Apartment | Hotel | Office | Retail | Warehouse | Other | Residential Mortgage | Total | Balance at January 1, 2024 | $ | 28 | | $ | 4 | | $ | 78 | | $ | 27 | | $ | 17 | | $ | 6 | | $ | 5 | | $ | 165 | | Charge offs, net of recoveries | — | | — | | — | | — | | — | | — | | — | | — | | Additions from purchase of PCD mortgage loans | — | | — | | — | | — | | — | | — | | — | | — | | Provision (release) | (1) | | 1 | | (8) | | — | | 2 | | 1 | | — | | (5) | | Balance at June 30, 2024 (1) (2) | $ | 27 | | $ | 5 | | $ | 70 | | $ | 27 | | $ | 19 | | $ | 7 | | $ | 5 | | $ | 160 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2023 | Apartment | Hotel | Office | Retail | Warehouse | Other | Residential Mortgage | Total | Balance at January 1, 2023 | $ | 16 | | $ | 20 | | $ | 15 | | $ | 21 | | $ | 16 | | $ | 3 | | $ | 4 | | $ | 95 | | Charge offs, net of recoveries | — | | — | | — | | — | | — | | — | | — | | — | | Additions from purchase of PCD mortgage loans | — | | — | | — | | — | | — | | — | | — | | — | | Provision (release) | — | | (13) | | 76 | | 4 | | (4) | | — | | 4 | | 67 | | Balance at June 30, 2023 (1) (2) | $ | 16 | | $ | 7 | | $ | 91 | | $ | 25 | | $ | 12 | | $ | 3 | | $ | 8 | | $ | 162 | | | | | | | | | | | | | | | | | (1) Accrued interest receivable totaled $44 million and $44 million as of June 30, 2024 and 2023, respectively, and was excluded from the determination of credit losses. | (2) Accrued interest amounting to $1 million and $2 million were written off as of June 30, 2024 and 2023, respectively, relating to loans that were greater than 90 days delinquent or in the process of foreclosure. |
|
Schedule of Impaired Financing Receivables |
The following table provides information about our impaired residential mortgage loans (in millions):
| | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | Recorded investment | $ | 35 | | $ | 24 | Unpaid principal balance | 39 | | 27 | Related loan allowance | 2 | | 1 | Average recorded investment | 26 | | 19 | Investment income recognized | — | | 1 |
|
Schedule of Information About Credit Quality and Vintage Year of Commercial Mortgage Loans |
The following tables provide information about the credit quality with vintage year and category of mortgage loans (dollars in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2024 | | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Total | % of Total | Commercial mortgage loans | | | | | | | | | | Loan to value ratios: | | | | | | | | | | Less than 70% | $ | 167 | | $ | 663 | | $ | 781 | | $ | 864 | | $ | 586 | | $ | 5,240 | | $ | 4 | | $ | 8,305 | | 90 | % | 70% - 80% | — | | 24 | | 99 | | 159 | | 119 | | 107 | | — | | 508 | | 5 | % | 80% - 100% | — | | — | | 63 | | 175 | | — | | 126 | | — | | 364 | | 4 | % | Greater than 100% | — | | — | | — | | — | | 27 | | 24 | | — | | 51 | | 1 | % | Total commercial mortgage loans | 167 | | 687 | | 943 | | 1,198 | | 732 | | 5,497 | | 4 | | 9,228 | | 100 | % | | | | | | | | | | | Debt service coverage ratios: | | | | | | | | | | Greater than 1.20x | 167 | | 531 | | 651 | | 876 | | 695 | | 5,146 | | 4 | | 8,070 | | 87 | % | 1.00x - 1.20x | — | | 148 | | 216 | | 322 | | 37 | | 262 | | — | | 985 | | 11 | % | Less than 1.00x | — | | 8 | | 76 | | — | | — | | 89 | | — | | 173 | | 2 | % | Total commercial mortgage loans | 167 | | 687 | | 943 | | 1,198 | | 732 | | 5,497 | | 4 | | 9,228 | | 100 | % | | | | | | | | | | | Residential mortgage loans | | | | | | | | | | Performing | 39 | | 168 | | 65 | | 129 | | 32 | | 362 | | — | | 795 | | 88 | % | Nonperforming | — | | 9 | | 55 | | 10 | | 6 | | 26 | | — | | 106 | | 12 | % | Total residential mortgage loans | 39 | | 177 | | 120 | | 139 | | 38 | | 388 | | — | | 901 | | 100 | % | | | | | | | | | | | Total mortgage loans | $ | 206 | | $ | 864 | | $ | 1,063 | | $ | 1,337 | | $ | 770 | | $ | 5,885 | | $ | 4 | | $ | 10,129 | | 100 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2023 | | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total | % of Total | Commercial mortgage loans | | | | | | | | | | Loan to value ratios: | | | | | | | | | | Less than 70% | $ | 659 | | $ | 800 | | $ | 937 | | $ | 653 | | $ | 1,251 | | $ | 4,300 | | $ | 4 | | $ | 8,604 | | 90 | % | 70% - 80% | 24 | | 138 | | 325 | | 122 | | 61 | | 41 | | — | | 711 | | 7 | % | 80% - 100% | — | | 25 | | — | | 37 | | 41 | | 93 | | — | | 196 | | 2 | % | Greater than 100% | — | | — | | 26 | | — | | 22 | | 3 | | — | | 51 | | 1 | % | Total commercial mortgage loans | 683 | | 963 | | 1,288 | | 812 | | 1,375 | | 4,437 | | 4 | | 9,562 | | 100 | % | | | | | | | | | | | Debt service coverage ratios: | | | | | | | | | | Greater than 1.20x | 546 | | 611 | | 932 | | 667 | | 1,302 | | 4,189 | | 4 | | 8,251 | | 86 | % | 1.00x - 1.20x | 129 | | 277 | | 356 | | 145 | | 30 | | 191 | | — | | 1,128 | | 12 | % | Less than 1.00x | 8 | | 75 | | — | | — | | 43 | | 57 | | — | | 183 | | 2 | % | Total commercial mortgage loans | 683 | | 963 | | 1,288 | | 812 | | 1,375 | | 4,437 | | 4 | | 9,562 | | 100 | % | | | | | | | | | | | Residential mortgage loans | | | | | | | | | | Performing | 193 | | 136 | | 155 | | 36 | | 30 | | 361 | | — | | 911 | | 91 | % | Nonperforming | 3 | | 41 | | 10 | | 7 | | 3 | | 26 | | — | | 90 | | 9 | % | Total residential mortgage loans | 196 | | 177 | | 165 | | 43 | | 33 | | 387 | | — | | 1,001 | | 100 | % | | | | | | | | | | | Total mortgage loans | $ | 879 | | $ | 1,140 | | $ | 1,453 | | $ | 855 | | $ | 1,408 | | $ | 4,824 | | $ | 4 | | $ | 10,563 | | 100 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2024 | | | In Good Standing (1) | | Restructured | | Greater than 90 Days Delinquent | | In the Process of Foreclosure | | Total Carrying Value | Apartment | | $ | 2,640 | | | $ | — | | | $ | — | | | $ | — | | | $ | 2,640 | | Hotel | | 807 | | | — | | | — | | | — | | | 807 | | Office | | 1,276 | | | 40 | | | 3 | | | — | | | 1,319 | | Retail | | 1,817 | | | — | | | — | | | — | | | 1,817 | | Warehouse | | 1,966 | | | — | | | — | | | — | | | 1,966 | | Other | | 679 | | | — | | | — | | | — | | | 679 | | Total commercial | | 9,185 | | | 40 | | | 3 | | | — | | | 9,228 | | Residential (2) | | 795 | | | — | | | 71 | | | 35 | | | 901 | | Total | | $ | 9,980 | | | $ | 40 | | | $ | 74 | | | $ | 35 | | | $ | 10,129 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2023 | | | In Good Standing (1) | | Restructured | | Greater than 90 Days Delinquent | | In the Process of Foreclosure | | Total Carrying Value | Apartment | | $ | 2,841 | | | $ | — | | | $ | — | | | $ | — | | | $ | 2,841 | | Hotel | | 767 | | | — | | | — | | | — | | | 767 | | Office | | 1,379 | | | — | | | — | | | — | | | 1,379 | | Retail | | 1,864 | | | — | | | — | | | — | | | 1,864 | | Warehouse | | 2,016 | | | — | | | — | | | — | | | 2,016 | | Other | | 695 | | | — | | | — | | | — | | | 695 | | Total commercial | | 9,562 | | | — | | | — | | | — | | | 9,562 | | Residential (2) | | 911 | | | — | | | 66 | | | 24 | | | 1,001 | | Total | | $ | 10,473 | | | $ | — | | | $ | 66 | | | $ | 24 | | | $ | 10,563 | |
(1) At June 30, 2024 and December 31, 2023, includes mezzanine and bridge loans in good standing of $361 million and $368 million in the Apartment category, $27 million and $21 million in the Hotel category, $139 million and $171 million in the Office category, $32 million and $32 million in the Retail category, $295 million and $287 million in the Warehouse category, and $23 million and $48 million in the Other category, respectively. At June 30, 2024 and December 31, 2023, includes restructured mezzanine and bridge loans of $23 million and nil in the Office category. (2) At June 30, 2024 and December 31, 2023, includes $20 million and $22 million of loans purchased when the loans were greater than 90 days delinquent and $4 million and $5 million of loans in process of foreclosure, are supported with insurance or other guarantees provided by various governmental programs, respectively.
|
Schedule of Mortgage Loans Identified to Borrowers Experiencing Financial Difficulty |
The following table provides information about the mortgage loans modified during the periods indicated to borrowers experiencing financial difficulty (dollars in millions):
| | | | | | | | | | | | | | | | | Term Extension | | | Amortized Cost Basis | | Percent of Total Class | Three Months Ended June 30, 2024 | | | | | Commercial mortgage loans | | $ | — | | | — | % | | | | | | Three Months Ended June 30, 2023 | | | | | Commercial mortgage loans | | $ | — | | | — | % |
| | | | | | | | | | | | | | | | | Term Extension | | | Amortized Cost Basis | | Percent of Total Class | Six Months Ended June 30, 2024 | | | | | Commercial mortgage loans | | $ | 23 | | | 0.25 | % | | | | | | Six Months Ended June 30, 2023 | | | | | Commercial mortgage loans | | $ | — | | | — | % |
The following table describes the financial effect of the modifications made to the loans noted above:
| | | | | | | | | | | Term Extension | | | Financial Effect | | | | | | | | | | | | | Six Months Ended June 30, 2024 | | | | | | Commercial mortgage loans | | Granted extension of term for three-years and rate converted from variable to 4% fixed. |
The following table depicts the performance of loans that have been modified in the last 12 months (in millions): | | | | | | | | | | | | | | | | | | | | | | | Payment Status (Amortized Cost Basis) | | | Current | | 30-89 Days Past Due | | 90+ Days Past Due | June 30, 2024 | | | | | | | Commercial mortgage loans | | $ | 40 | | | $ | — | | | $ | — | | | | | | | | | June 30, 2023 | | | | | | | Commercial mortgage loans | | $ | — | | | $ | — | | | $ | — | |
|