XML 53 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2012
Fair Value Disclosures [Abstract]  
Carrying Value and Fair Value of Financial Instruments Disclosure
The carrying values and estimated fair values of the Company’s financial instruments were as follows:

  
September 30, 2012
 
December 31, 2011
(In millions)
Carrying
Value
 
Fair
Value
 
Carrying
Value
 
Fair
Value
Assets:
 
 
 
 
 
 
 
Fixed-maturity securities
$
109,970

 
$
111,172

 
$
88,588

 
$
88,039

Fixed-maturity securities - consolidated variable interest entities
6,332

 
6,333

 
5,993

 
5,916

Perpetual securities
4,132

 
4,132

 
5,149

 
5,149

Perpetual securities - consolidated variable interest entities
587

 
587

 
1,290

 
1,290

Equity securities
24

 
24

 
25

 
25

Derivatives
384

 
384

 
375

 
375

Liabilities:
 
 
 
 
 
 
 
Notes payable (excluding capitalized leases)
4,391

 
5,014

 
3,275

 
3,536

Derivatives
447

 
447

 
531

 
531

Obligation to Japanese policyholder protection corporation
26

 
26

 
71

 
71

Fair Value Hierarchy, Assets and Liabilities Measured on Recurring Basis
The following tables present the fair value hierarchy levels of the Company's assets and liabilities that are measured and carried at fair value on a recurring basis.
  
September 30, 2012
(In millions)
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Fair
Value
Assets:
 
 
 
 
 
 
 
Securities available for sale, carried at fair
value:
 
 
 
 
 
 
 
  Fixed maturities:
 
 
 
 
 
 
 
Government and agencies
$
13,845

 
$
814

 
$
0

 
$
14,659

Municipalities
0

 
1,196

 
0

 
1,196

Mortgage- and asset-backed securities
0

 
820

 
385

 
1,205

Public utilities
0

 
7,858

 
449

 
8,307

Sovereign and supranational
0

 
2,127

 
460

 
2,587

Banks/financial institutions
0

 
6,860

 
1,423

 
8,283

Other corporate
0

 
18,938

 
1,073

 
20,011

Total fixed maturities
13,845

 
38,613

 
3,790

 
56,248

  Perpetual securities:
 
 
 
 
 
 
 
Banks/financial institutions
0

 
3,978

 
370

 
4,348

Other corporate
0

 
371

 
0

 
371

Total perpetual securities
0

 
4,349

 
370

 
4,719

Equity securities
13

 
7

 
4

 
24

Other assets:
 
 
 
 
 
 
 
Interest rate swaps
0

 
0

 
39

 
39

Foreign currency swaps
0

 
16

 
312

 
328

Foreign currency forwards
0

 
17

 
0

 
17

Total other assets
0

 
33

 
351

 
384

Cash and cash equivalents
2,985

 
0

 
0

 
2,985

Total assets
$
16,843

 
$
43,002

 
$
4,515

 
$
64,360

Liabilities:
 
 
 
 
 
 
 
Interest rate swaps
$
0

 
$
0

 
$
5

 
$
5

Foreign currency swaps
0

 
11

 
349

 
360

Credit default swaps
0

 
0

 
82

 
82

Total liabilities
$
0

 
$
11

 
$
436

 
$
447


  
December 31, 2011
(In millions)
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Fair
Value
Assets:
 
 
 
 
 
 
 
Securities available for sale, carried at fair
value:
 
 
 
 
 
 
 
  Fixed maturities:
 
 
 
 
 
 
 
Government and agencies
$
11,092

 
$
721

 
$
0

 
$
11,813

Municipalities
0

 
1,159

 
0

 
1,159

Mortgage- and asset-backed securities
0

 
944

 
394

 
1,338

Public utilities
0

 
6,803

 
422

 
7,225

Sovereign and supranational
0

 
1,874

 
434

 
2,308

Banks/financial institutions
0

 
6,379

 
1,074

 
7,453

Other corporate
0

 
15,171

 
1,105

 
16,276

Total fixed maturities
11,092

 
33,051

 
3,429

 
47,572

  Perpetual securities:
 
 
 
 
 
 
 
Banks/financial institutions
0

 
5,552

 
526

 
6,078

Other corporate
0

 
361

 
0

 
361

Total perpetual securities
0

 
5,913

 
526

 
6,439

Equity securities
15

 
6

 
4

 
25

Other assets:
 
 
 
 
 
 
 
Interest rate swaps
0

 
0

 
34

 
34

Foreign currency swaps
0

 
0

 
341

 
341

Total other assets
0

 
0

 
375

 
375

Cash and cash equivalents
2,249

 
0

 
0

 
2,249

Total assets
$
13,356

 
$
38,970

 
$
4,334

 
$
56,660

Liabilities:
 
 
 
 
 
 
 
Interest rate swaps
$
0

 
$
0

 
$
4

 
$
4

Foreign currency swaps
0

 
0

 
397

 
397

Credit default swaps
0

 
0

 
130

 
130

Total liabilities
$
0

 
$
0

 
$
531

 
$
531

Fair Value Hierarchy Levels of Assets and Liabilities Carried at Cost or Amortized Cost
The following tables present the fair values categorized by hierarchy levels for the Company's assets and liabilities that are carried at cost or amortized cost and for which fair value is disclosed.
  
September 30, 2012
(In millions)
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Fair
Value
Assets:
 
 
 
 
 
 
 
Securities held to maturity, carried at
amortized cost:
 
 
 
 
 
 
 
  Fixed maturities:
 
 
 
 
 
 
 
Government and agencies
$
35,501

 
$
0

 
$
0

 
$
35,501

Municipalities
0

 
592

 
0

 
592

Mortgage- and asset-backed securities
0

 
35

 
79

 
114

Public utilities
0

 
5,756

 
0

 
5,756

Sovereign and supranational
0

 
3,863

 
0

 
3,863

Banks/financial institutions
0

 
10,298

 
0

 
10,298

Other corporate
0

 
5,133

 
0

 
5,133

 Total assets
$
35,501

 
$
25,677

 
$
79

 
$
61,257

Liabilities:
 
 
 
 
 
 
 
Notes payable (excluding capital leases)
$
0

 
$
0

 
$
5,014

 
$
5,014

Obligation to Japanese policyholder
protection corporation
0

 
0

 
26

 
26

Total liabilities
$
0

 
$
0

 
$
5,040

 
$
5,040

  
December 31, 2011
(In millions)
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
 
Significant
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Fair
Value
Assets:
 
 
 
 
 
 
 
Securities held to maturity, carried at
amortized cost:
 
 
 
 
 
 
 
  Fixed maturities:
 
 
 
 
 
 
 
Government and agencies
$
19,071

 
$
0

 
$
0

 
$
19,071

Municipalities
0

 
584

 
0

 
584

Mortgage- and asset-backed securities
0

 
39

 
95

 
134

Public utilities
0

 
5,637

 
0

 
5,637

Sovereign and supranational
0

 
4,165

 
0

 
4,165

Banks/financial institutions
0

 
11,480

 
0

 
11,480

Other corporate
0

 
5,312

 
0

 
5,312

  Total assets
$
19,071

 
$
27,217

 
$
95

 
$
46,383

Liabilities:
 
 
 
 
 
 
 
Notes payable (excluding capital leases)
$
0

 
$
0

 
$
3,536

 
$
3,536

Obligation to Japanese policyholder
protection corporation
0

 
0

 
71

 
71

Total liabilities
$
0

 
$
0

 
$
3,607

 
$
3,607

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following tables present the changes in fair value of our available-for-sale investments and derivatives classified as Level 3.
Three Months Ended
September 30, 2012
 
Fixed Maturities
 
Perpetual
Securities
 
Equity
Securities
 
Derivatives (1)
 
 
 
(In millions)
Mortgage-
and
Asset-
Backed
Securities
 
Public
Utilities
 
Sovereign
and
Supranational
 
Banks/
Financial
Institutions
 
Other
Corporate
 
Banks/
Financial
Institutions
 
 
 
Interest
Rate
Swaps
 
Foreign
Currency
Swaps
 
Credit
Default
Swaps
 
Total
 
Balance, beginning of period
$
379

 
$
418

 
$
436

 
$
1,114

 
$
1,031

 
$
307

 
$
4

 
$
27

 
$
(113
)
 
$
(107
)
 
$
3,496

 
Realized investment gains (losses) included
in earnings
0

 
0

 
0

 
0

 
0

 
(27
)
 
0

 
7

 
76

 
25

 
81

 
Unrealized gains (losses) included in other
comprehensive income (loss)
11

 
31

 
24

 
103

 
42

 
90

 
0

 
0

 
2

 
0

 
303

 
Purchases, issuances, sales and settlements:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Issuances
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Sales
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Settlements
(5
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
(2
)
 
0

 
(7
)
 
Transfers into Level 3
0

 
0

 
0

 
206

(2) 
0

 
0

 
0

 
0

 
0

 
0

 
206

 
Transfers out of Level 3
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Balance, end of period
$
385

 
$
449

 
$
460

 
$
1,423

 
$
1,073

 
$
370

 
$
4

 
$
34

 
$
(37
)
 
$
(82
)
 
$
4,079

 
Changes in unrealized gains (losses) relating
to Level 3 assets and liabilities still held at
the end of the period included in realized
investment gains (losses)
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
(27
)
 
$
0

 
$
7

 
$
76

 
$
25

 
$
81

 
(1) Derivative assets and liabilities are presented net
(2) Due to a lack of visibility to observe significant inputs to price

Three Months Ended
September 30, 2011
 
Fixed Maturities
 
Perpetual
Securities
 
Equity
Securities
 
Derivatives (1)
 
 
(In millions)
Mortgage-
and
Asset-
Backed
Securities
 
Public
Utilities
 
Collateralized
Debt
Obligations
 
Sovereign
and
Supranational
 
Banks/
Financial
Institutions
 
Other
Corporate
 
Banks/
Financial
Institutions
 
 
 
Interest
Rate
Swaps
 
Foreign
Currency
Swaps
 
Credit
Default
Swaps
 
Total
Balance, beginning of
period
$
257

 
$
0

 
$
4

 
$
0

 
$
398

 
$
0

 
$
0

 
$
4

 
$
0

 
$
164

 
$
(253
)
 
$
574

Realized investment gains
(losses) included in earnings
(1
)
 
0

 
(1
)
 
0

 
0

 
0

 
0

 
0

 
0

 
(138
)
 
(75
)
 
(215
)
Unrealized gains (losses)
included in other
comprehensive income (loss)
18

 
0

 
0

 
0

 
3

 
0

 
0

 
0

 
0

 
(2
)
 
0

 
19

Purchases, issuances,
sales and settlements:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

Issuances
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

Sales
0

 
0

 
(3
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
(3
)
Settlements
(2
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
134

 
132

Transfers into Level 3(2)
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
59

 
(90
)
 
0

 
(31
)
Transfers out of Level 3(3)
(4
)
 
0

 
0

 
0

 
(376
)
 
0

 
0

 
0

 
0

 
0

 
0

 
(380
)
Balance, end of period
$
268

 
$
0

 
$
0

 
$
0

 
$
25

 
$
0

 
$
0

 
$
4

 
$
59

 
$
(66
)
 
$
(194
)
 
$
96

Changes in unrealized gains
(losses) relating to Level 3
assets and liabilities still held
at the end of the period
included in realized
investment gains (losses)
$
(1
)
 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
(138
)
 
$
(31
)
 
$
(170
)
(1) Derivative assets and liabilities are presented net
(2) Due to a lack of visibility to observe significant inputs to price
(3) A result of changing our pricing methodology to using a third party pricing vendor for estimating fair value instead of obtaining pricing of the securities from brokers or arrangers

Nine Months Ended
September 30, 2012
 
Fixed Maturities
 
Perpetual
Securities
 
Equity
Securities
 
Derivatives (1)
 
 
 
(In millions)
Mortgage-
and
Asset-
Backed
Securities
 
Public
Utilities
 
Sovereign
and
Supranational
 
Banks/
Financial
Institutions
 
Other
Corporate
 
Banks/
Financial
Institutions
 
 
 
Interest
Rate
Swaps
 
Foreign
Currency
Swaps
 
Credit
Default
Swaps
 
Total
 
Balance, beginning of period
$
394

 
$
422

 
$
434

 
$
1,074

 
$
1,105

 
$
526

 
$
4

 
$
30

 
$
(56
)
 
$
(130
)
 
$
3,803

 
Realized investment gains (losses) included
in earnings
(3
)
 
0

 
0

 
0

 
2

 
22

 
0

 
4

 
58

 
48

 
131

 
Unrealized gains (losses) included in other
comprehensive income (loss)
10

 
27

 
26

 
143

 
0

 
78

 
0

 
0

 
(6
)
 
0

 
278

 
Purchases, issuances, sales and settlements:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Issuances
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Sales
0

 
0

 
0

 
0

 
(34
)
 
(256
)
 
0

 
0

 
0

 
0

 
(290
)
 
Settlements
(16
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
(33
)
 
0

 
(49
)
 
Transfers into Level 3
0

 
0

 
0

 
206

(2) 
0

 
0

 
0

 
0

 
0

 
0

 
206

 
Transfers out of Level 3
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
Balance, end of period
$
385

 
$
449

 
$
460

 
$
1,423

 
$
1,073

 
$
370

 
$
4

 
$
34

 
$
(37
)
 
$
(82
)
 
$
4,079

 
Changes in unrealized gains (losses) relating
to Level 3 assets and liabilities still held at
the end of the period included in realized
investment gains (losses)
$
(3
)
 
$
0

 
$
0

 
$
0

 
$
0

 
$
(27
)
 
$
0

 
$
4

 
$
58

 
$
48

 
$
80

 
(1) Derivative assets and liabilities are presented net
(2) Due to a lack of visibility to observe significant inputs to price

Nine Months Ended
September 30, 2011
  
Fixed Maturities
 
Perpetual
Securities
 
Equity
Securities
 
Derivatives (1)
 
  
(In millions)
Mortgage-
and
Asset-
Backed
Securities
 
Public
Utilities
 
Collateralized
Debt
Obligations
 
Sovereign
and
Supranational
 
Banks/
Financial
Institutions
 
Other
Corporate
 
Banks/
Financial
Institutions
 
 
 
Interest
Rate
Swaps
 
Foreign
Currency
Swaps
 
Credit
Default
Swaps
 
Total
Balance, beginning of period
$
267

 
$
0

 
$
5

 
$
0

 
$
386

 
$
0

 
$
0

 
$
4

 
$
0

 
$
241

 
$
(343
)
 
$
560

Realized investment gains
(losses) included in earnings
(7
)
 
0

 
(2
)
 
0

 
1

 
0

 
0

 
0

 
0

 
(177
)
 
(113
)
 
(298
)
Unrealized gains (losses)
included in other
comprehensive income (loss)
20

 
0

 
0

 
0

 
14

 
0

 
0

 
0

 
0

 
(40
)
 
0

 
(6
)
Purchases, issuances, sales
and settlements:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchases
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

Issuances
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

Sales
0

 
0

 
(3
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
(3
)
Settlements
(8
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
262

 
254

Transfers into Level 3(2)
0

 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
59

 
(90
)
 
0

 
(31
)
Transfers out of Level 3(3)
(4
)
 
0

 
0

 
0

 
(376
)
 
0

 
0

 
0

 
0

 
0

 
0

 
(380
)
Balance, end of period
$
268

 
$
0

 
$
0

 
$
0

 
$
25

 
$
0

 
$
0

 
$
4

 
$
59

 
$
(66
)
 
$
(194
)
 
$
96

Changes in unrealized gains
(losses) relating to Level 3
assets and liabilities still held
at the end of the period
included in realized
investment gains (losses)
$
(7
)
 
$
0

 
$
0

 
$
0

 
$
1

 
$
0

 
$
0

 
$
0

 
$
0

 
$
(177
)
 
$
(46
)
 
$
(229
)
(1) Derivative assets and liabilities are presented net
(2) Due to a lack of visibility to observe significant inputs to price
(3) A result of changing our pricing methodology to using a third party pricing vendor for estimating fair value instead of obtaining pricing of the securities from brokers or arrangers
Discounted Cash Flow Pricing Model Sensitivity Analysis
The estimated effect of potential changes in interest rates, credit spreads and interest rate volatility on these fair values as of such date is as follows:
 
 
Interest Rates
 
 
 
Credit Spreads
 
 
 
Interest Rate Volatility
 
Factor
Change
 
Change in
fair value
  (in millions)  
 
Factor
change
 
Change in
fair value
  (in millions)  
 
Factor
change
 
Change in
fair value
  (in millions)  
 
+50 bps
 
 
 
$
(986
)
 
 
 
+50 bps
 
 
 
$
(1,005
)
 
 
 
+50 %
 
 
 
$
(27
)
 
 
-50 bps
 
 
 
1,025

 
 
 
-50 bps
 
 
 
1,020

 
 
 
-50 %
 
 
 
5

 

The fair values of our held-to-maturity fixed-maturity securities valued by our DCF pricing model totaled $24.1 billion at September 30, 2012. The estimated effect of potential changes in interest rates, credit spreads and interest rate volatility on these fair values as of such date is as follows:

 
Interest Rates
 
 
 
Credit Spreads
 
 
 
Interest Rate Volatility
 
Factor
Change
 
Change in
fair value
  (in millions)  
 
Factor
change
 
Change in
fair value
  (in millions)  
 
Factor
change
 
Change in
fair value
  (in millions)  
 
+50 bps
 
 
 
$
(1,461
)
 
 
 
+50 bps
 
 
 
$
(1,364
)
 
 
 
+50 %
 
 
 
$
(126
)
 
 
-50 bps
 
 
 
1,423

 
 
 
-50 bps
 
 
 
1,341

 
 
 
-50 %
 
 
 
152

 
Fair Value Inputs Assets Quantitative Information
The following tables summarize the significant unobservable inputs used in the valuation of our Level 3 available-for-sale investments and derivatives. Included in the tables are the inputs or range of possible inputs that have an effect on the overall valuation of the financial instruments.
September 30, 2012
(In millions)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
 
Assets:
 
 
 
 
 
 
 
 
 
  Securities available for sale, carried at fair value:
 
 
 
 
 
 
 
 
 
    Fixed maturities:
 
 
 
 
 
 
 
 
 
       Mortgage- and asset-backed securities
 
$
385

 
Consensus pricing
 
Offered quotes
 
N/A
(e) 
       Public utilities
 
449

 
Discounted cash flow
 
Historical volatility
 
5.30%
 
       Sovereign and supranational
 
460

 
Discounted cash flow
 
Historical volatility
 
5.30%
 
       Banks/financial institutions
 
613

 
Discounted cash flow
 
Historical volatility
 
5.30%
 
 
 
810

 
Consensus pricing
 
Offered quotes
 
N/A
(e) 
       Other corporate
 
626

 
Discounted cash flow
 
Historical volatility
 
5.30%
 

 
447

 
Consensus pricing
 
Offered quotes
 
N/A
(e) 
    Perpetual securities:
 
 
 
 
 
 
 
 
 
       Banks/financial institutions
 
370

 
Discounted cash flow
 
Historical volatility
 
5.30%
 
    Equity securities
 
4

 
Net asset value
 
Offered quotes
 
$0-$1,051 ($9)
 
  Other assets:
 
 
 
 
 
 
 

 
       Interest rate swaps
 
39

 
Discounted cash flow
 
Base correlation
 
    47% - 59%
(a) 
 
 
 
 
 
 
CDS spreads
 
84 - 192 bps
 
 
 
 
 
 
 
Recovery rate
 
20% - 70% (40%)
 
       Foreign currency swaps
 
109

 
Discounted cash flow
 
Interest rates (USD)
 
1.70% - 2.63%
(b) 
 
 
 
 
 
 
Interest rates (JPY)
 
.77% - 1.75%
(c) 
 
 
 
 
 
 
CDS spreads
 
16 - 115 bps
 
 
 
 
 
 
 
Foreign exchange rates
 
20.22%
(d) 
 
 
69

 
Discounted cash flow
 
Interest rates (USD)
 
1.70% - 2.63%
(b) 
 
 
 
 
 
 
Interest rates (JPY)
 
.77% - 1.75%
(c) 
 
 
 
 
 
 
CDS spreads
 
21 - 128 bps
 
 
 
134

 
Discounted cash flow
 
Interest rates (USD)
 
1.70% - 2.63%
(b) 
 
 
 
 
 
 
Interest rates (JPY)
 
.77% - 1.75%
(c) 
 
 
 
 
 
 
Foreign exchange rates
 
20.22%
(d) 
            Total assets
 
$
4,515

 
 
 
 
 
 
 

(a) Weighted-average range of base correlations for our bespoke tranches for attachment and detachment points corresponding to market indices
(b) Inputs derived from U.S. long-term rates to accommodate long maturity nature of our swaps
(c) Inputs derived from Japan long-term rates to accommodate long maturity nature of our swaps
(d) Based on 10 year volatility of JPY/USD exchange rate
(e) N/A represents securities where we receive unadjusted broker quotes and for which there is no transparency into the providers' valuation techniques or unobservable inputs.
Fair Value Inputs Liabilities Quantitative Information
September 30, 2012
(In millions)
 
Fair Value
 
Valuation Technique(s)
 
Unobservable Input
 
Range
(Weighted Average)
 
Liabilities:
 
 
 
 
 
 
 
 
 
       Interest rate swaps
 
$
5

 
Discounted cash flow
 
Base correlation
 
    47% - 59%
(a) 
 
 
 
 
 
 
CDS spreads
 
84 - 192 bps
 
 
 
 
 
 
 
Recovery rate
 
20% - 70% (40%)
 
       Foreign currency swaps
 
72

 
Discounted cash flow
 
Interest rates (USD)
 
1.70% - 2.63%
(b) 
 
 
 
 
 
 
Interest rates (JPY)
 
.77% - 1.75%
(c) 
 
 
 
 
 
 
CDS spreads
 
24 - 140 bps
 
 
 
 
 
 
 
Foreign exchange rates
 
20.22%
(d) 
 
 
17

 
Discounted cash flow
 
Interest rates (USD)
 
1.70% - 2.63%
(b) 
 
 
 
 
 
 
Interest rates (JPY)
 
.77% - 1.75%
(c) 
 
 
 
 
 
 
CDS spreads
 
49 - 259 bps
 
 
 
260

 
Discounted cash flow
 
Interest rates (USD)
 
1.70% - 2.63%
(b) 
 
 
 
 
 
 
Interest rates (JPY)
 
.77% - 1.75%
(c) 
 
 
 
 
 
 
Foreign exchange rates
 
20.22%
(d) 
       Credit default swaps
 
82

 
Discounted cash flow
 
Base correlations
 
    47% - 59%
(a) 
 
 
 
 
 
 
CDS spreads
 
84 - 192 bps
 
 
 
 
 
 
 
Recovery rate
 
20% - 70% (40%)
 
            Total liabilities
 
$
436

 
 
 
 
 
 
 

(a) Weighted-average range of base correlations for our bespoke tranches for attachment and detachment points corresponding to market indices
(b) Inputs derived from U.S. long-term rates to accommodate long maturity nature of our swaps
(c) Inputs derived from Japan long-term rates to accommodate long maturity nature of our swaps
(d) Based on 10 year volatility of JPY/USD exchange rate