XML 21 R9.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
1 Months Ended 5 Months Ended 6 Months Ended
Jan. 31, 2015
Jun. 30, 2015
Jun. 30, 2016
Successor      
Cash flows from operating activities      
Net income (loss)   $ (9,156) $ 331,410
Adjustments to reconcile net income to net cash provided by operating activities:      
Realized investment losses (gains)   137,519 (242,364)
Amortization of deferred policy acquisition costs and value of business acquired   68,384 52,105
Capitalization of deferred policy acquisition costs   (132,103) (163,578)
Depreciation and amortization expense   20,754 24,361
Deferred income tax   (62,353) 225,255
Accrued income tax   146,576 (80,535)
Interest credited to universal life and investment products   422,093 365,702
Policy fees assessed on universal life and investment products   (491,769) (633,366)
Change in reinsurance receivables   138,282 101,034
Change in accrued investment income and other receivables   (8,398) (63,753)
Change in policy liabilities and other policyholders’ funds of traditional life and health products   (158,210) (187,989)
Trading securities:      
Maturities and principal reductions of investments   40,104 54,710
Sale of investments   78,302 299,517
Cost of investments acquired   (135,770) (331,920)
Other net change in trading securities   83,770 31,036
Amortization of premiums and accretion of discounts on investments and mortgage loans   170,248 195,147
Change in other liabilities   9,179 301,898
Other, net   (25,256) (8,653)
Net cash provided by operating activities   292,196 270,017
Cash flows from investing activities      
Maturities and principal reductions of investments, available-for-sale   202,190 630,055
Sale of investments, available-for-sale   2,057,339 1,209,832
Cost of investments acquired, available-for-sale   (2,584,927) (2,746,767)
Change in investments, held-to-maturity   (35,000) (2,188,000)
Mortgage loans:      
New lendings   (637,908) (575,386)
Repayments   510,580 457,181
Change in investment real estate, net   52 3,883
Change in policy loans, net   32,008 29,290
Change in other long-term investments, net   (154,647) (66,928)
Change in short-term investments, net   33,933 (4,060)
Net unsettled security transactions   (46,266) 112,433
Purchase of property and equipment   (2,444) (4,502)
Amounts received from reinsurance transaction   0 325,800
Net cash (used in) provided by investing activities   (625,090) (2,817,169)
Cash flows from financing activities      
Issuance (repayment) of non-recourse funding obligations   35,000 2,176,700
Repurchase program borrowings   552,213 (278,185)
Dividends/Return of capital to parent company   (230,000) (280,000)
Investment product deposits and change in universal life deposits   1,222,581 2,219,455
Investment product withdrawals   (1,225,576) (1,208,033)
Other financing activities, net   350 0
Net cash provided by (used in) financing activities   354,568 2,629,937
Change in cash   21,674 82,785
Cash at beginning of period   378,903 212,358
Cash at end of period $ 378,903 400,577 $ 295,143
Predecessor      
Cash flows from operating activities      
Net income (loss) 88,522    
Adjustments to reconcile net income to net cash provided by operating activities:      
Realized investment losses (gains) (102,703)    
Amortization of deferred policy acquisition costs and value of business acquired 4,817    
Capitalization of deferred policy acquisition costs (22,799)    
Depreciation and amortization expense 796    
Deferred income tax 91,709    
Accrued income tax (48,469)    
Interest credited to universal life and investment products 79,088    
Policy fees assessed on universal life and investment products (90,288)    
Change in reinsurance receivables (98,148)    
Change in accrued investment income and other receivables (1,285)    
Change in policy liabilities and other policyholders’ funds of traditional life and health products 176,119    
Trading securities:      
Maturities and principal reductions of investments 17,946    
Sale of investments 26,422    
Cost of investments acquired (27,289)    
Other net change in trading securities (26,901)    
Amortization of premiums and accretion of discounts on investments and mortgage loans 3,420    
Change in other liabilities 211,031    
Other, net (133,928)    
Net cash provided by operating activities 148,060    
Cash flows from investing activities      
Maturities and principal reductions of investments, available-for-sale 59,028    
Sale of investments, available-for-sale 200,716    
Cost of investments acquired, available-for-sale (150,030)    
Change in investments, held-to-maturity 0    
Mortgage loans:      
New lendings (100,530)    
Repayments 45,741    
Change in investment real estate, net 7    
Change in policy loans, net 6,365    
Change in other long-term investments, net (25,372)    
Change in short-term investments, net (39,312)    
Net unsettled security transactions 37,510    
Purchase of property and equipment (648)    
Amounts received from reinsurance transaction 0    
Net cash (used in) provided by investing activities 33,475    
Cash flows from financing activities      
Issuance (repayment) of non-recourse funding obligations 0    
Repurchase program borrowings 0    
Dividends/Return of capital to parent company 0    
Investment product deposits and change in universal life deposits 169,233    
Investment product withdrawals (240,147)    
Other financing activities, net (4)    
Net cash provided by (used in) financing activities (70,918)    
Change in cash 110,617    
Cash at beginning of period 268,286 $ 378,903  
Cash at end of period $ 378,903