XML 23 R9.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
1 Months Ended 11 Months Ended 12 Months Ended
Jan. 31, 2015
Dec. 31, 2015
Dec. 31, 2016
Dec. 31, 2014
Successor        
Cash flows from operating activities        
Net income   $ 179,697 $ 352,608  
Adjustments to reconcile net income to net cash provided by operating activities:        
Realized investment losses (gains)   135,492 (122,672)  
Amortization of deferred policy acquisition costs and value of business acquired   95,064 150,298  
Capitalization of deferred policy acquisition costs   (300,190) (330,302)  
Depreciation and amortization expense   45,829 36,942  
Deferred income tax   27,769 208,736  
Accrued income tax   126,701 (168,786)  
Interest credited to universal life and investment products   682,836 699,227  
Policy fees assessed on universal life and investment products   (1,056,092) (1,262,166)  
Change in reinsurance receivables   231,081 246,768  
Change in accrued investment income and other receivables   25,259 (58,493)  
Change in policy liabilities and other policyholders’ funds of traditional life and health products   (176,920) (222,438)  
Trading securities:        
Maturities and principal reductions of investments   114,501 154,633  
Sale of investments   135,465 459,802  
Cost of investments acquired   (220,094) (532,429)  
Other net change in trading securities   73,376 22,427  
Amortization of premiums and accretion of discounts on investments and mortgage loans   373,362 374,726  
Change in other liabilities   6,336 182,973  
Other income - gains on repurchase of non-recourse funding obligations   0 0  
Other, net   (46,128) (18,093)  
Net cash provided by operating activities   453,344 173,761  
Cash flows from investing activities        
Maturities and principal reductions of investments, available-for-sale   1,052,198 1,299,324  
Sale of investments, available-for-sale   1,334,251 1,952,696  
Cost of investments acquired, available-for-sale   (3,496,997) (4,858,159)  
Change in investments, held-to-maturity   (65,000) (2,181,000)  
Mortgage loans:        
New lendings   (1,466,020) (1,396,283)  
Repayments   1,306,034 863,873  
Change in investment real estate, net   (3,662) 2,851  
Change in policy loans, net   52,364 49,268  
Change in other long-term investments, net   (73,948) (251,987)  
Change in short-term investments, net   (11,271) (61,094)  
Net unsettled security transactions   (64,615) 28,853  
Purchase of property and equipment   (6,823) (2,863)  
Cash received from or paid for acquisitions, net of cash acquired   0 320,967  
Net cash (used in) provided by investing activities   (1,443,489) (4,233,554)  
Cash flows from financing activities        
Issuance (repayment) of non-recourse funding obligations   65,000 2,169,700  
Repurchase program borrowings   388,185 359,536  
Capital contributions from PLC   0 0  
Dividends/Return of capital to the parent company   (255,042) (540,000)  
Investment product deposits and change in universal life deposits   3,064,373 4,393,596  
Investment product withdrawals   (2,438,916) (2,320,958)  
Other financing activities, net   0 0  
Net cash provided by (used in) financing activities   823,600 4,061,874  
Change in cash   (166,545) 2,081  
Cash at beginning of period   378,903 212,358  
Cash at end of period $ 378,903 212,358 $ 214,439  
Predecessor        
Cash flows from operating activities        
Net income 88,522     $ 491,951
Adjustments to reconcile net income to net cash provided by operating activities:        
Realized investment losses (gains) (102,703)     (184,535)
Amortization of deferred policy acquisition costs and value of business acquired 4,817     308,320
Capitalization of deferred policy acquisition costs (22,799)     (293,612)
Depreciation and amortization expense 796     7,401
Deferred income tax 91,709     65,075
Accrued income tax (48,469)     10,751
Interest credited to universal life and investment products 79,088     824,418
Policy fees assessed on universal life and investment products (90,288)     (1,038,180)
Change in reinsurance receivables (98,148)     100,348
Change in accrued investment income and other receivables (1,285)     14,332
Change in policy liabilities and other policyholders’ funds of traditional life and health products 176,119     92,823
Trading securities:        
Maturities and principal reductions of investments 17,946     114,793
Sale of investments 26,422     353,250
Cost of investments acquired (27,289)     (320,928)
Other net change in trading securities (26,901)     (69,641)
Amortization of premiums and accretion of discounts on investments and mortgage loans 3,420     52,770
Change in other liabilities 211,031     197,442
Other income - gains on repurchase of non-recourse funding obligations 0     (7,393)
Other, net (133,928)     (75,731)
Net cash provided by operating activities 148,060     643,654
Cash flows from investing activities        
Maturities and principal reductions of investments, available-for-sale 59,028     1,198,690
Sale of investments, available-for-sale 200,716     2,273,909
Cost of investments acquired, available-for-sale (150,030)     (3,602,600)
Change in investments, held-to-maturity 0     (70,000)
Mortgage loans:        
New lendings (100,530)     (925,910)
Repayments 45,741     1,285,489
Change in investment real estate, net 7     13,032
Change in policy loans, net 6,365     57,507
Change in other long-term investments, net (25,372)     (87,522)
Change in short-term investments, net (39,312)     (71,015)
Net unsettled security transactions 37,510     30,212
Purchase of property and equipment (648)     (8,088)
Cash received from or paid for acquisitions, net of cash acquired 0     (906)
Net cash (used in) provided by investing activities 33,475     92,798
Cash flows from financing activities        
Issuance (repayment) of non-recourse funding obligations 0     32,348
Repurchase program borrowings 0     (300,000)
Capital contributions from PLC 0     4,529
Dividends/Return of capital to the parent company 0     (300,000)
Investment product deposits and change in universal life deposits 169,233     2,576,727
Investment product withdrawals (240,147)     (2,827,305)
Other financing activities, net (4)     (44)
Net cash provided by (used in) financing activities (70,918)     (813,745)
Change in cash 110,617     (77,293)
Cash at beginning of period 268,286 $ 378,903   345,579
Cash at end of period $ 378,903     $ 268,286