XML 47 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets Measured at Fair Value on Recurring Basis
The following table summarizes our fair value measurements at December 31, 2021 and 2020, respectively, for financial assets measured at fair value on a recurring basis:
  Fair Value Measurements Using
 Fair ValueQuoted Prices
in Active
Markets
(Level 1)
Other
Observable
Inputs
(Level 2)
Unobservable
Inputs
(Level 3)
 (in millions)
December 31, 2021
Cash equivalents$3,322 $3,322 $— $— 
Debt securities:
U.S. Treasury and other U.S. government corporations and agencies:
U.S. Treasury and agency obligations602 — 602 — 
Mortgage-backed securities3,229 — 3,229 — 
Tax-exempt municipal securities841 — 841 — 
Mortgage-backed securities:
Residential367 — 367 — 
Commercial1,410 — 1,410 — 
Asset-backed securities1,348 — 1,348 — 
Corporate debt securities5,700 — 5,632 68 
Total debt securities13,497 — 13,429 68 
Common stock475 475 — — 
Total invested assets$17,294 $3,797 $13,429 $68 
December 31, 2020
Cash equivalents$4,548 $4,548 $— $— 
Debt securities:
U.S. Treasury and other U.S. government corporations and agencies:
U.S. Treasury and agency obligations616 — 616 — 
Mortgage-backed securities3,254 — 3,254 — 
Tax-exempt municipal securities1,447 — 1,447 — 
Mortgage-backed securities:
Residential17 — 17 — 
Commercial1,318 — 1,318 — 
Asset-backed securities1,372 — 1,372 — 
Corporate debt securities4,927 — 4,927 — 
Total debt securities12,951 — 12,951 — 
Common stock815 815 — — 
Total invested assets$18,314 $5,363 $12,951 $— 
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation During the year ended December 31, 2021, the changes in the fair value of the assets measured using significant unobservable inputs (Level 3) were comprised of the following:
For the year ended December 31, 2021
Private
Placements
(in millions)
Beginning balance at January 1$— 
Total gains or losses:
Realized in earnings— 
Unrealized in other comprehensive income(1)
Purchases69 
Sales— 
Settlements— 
Balance at December 31$68 
Schedule of Assumptions Used For Inputs In Fair Value Measurement The table below presents the assumptions used for December 31, 2020.
December 31, 2020
Annualized volatility29.9 %
Secured credit rate0.4 %
NOPAT12.0 %
Weighted average cost of capital9.5 %
Long term growth rate3.0 %
The table below presents the assumptions used for December 31, 2021.
December 31, 2021
Annualized volatility22.4 %
Credit spread0.9 %
Revenue exit multiple
1.5x - 2.5x
Weighted average cost of capital12.5 %
Long term growth rate3.0 %