XML 43 R27.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2016
Fair Value Of Financial Instruments [Abstract]  
Carrying And Estimated Fair Values Of Financial Instruments



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



As of March 31, 2016

 

As of December 31, 2015

 



Carrying

 

Fair

 

Carrying

 

Fair

 



Value

 

Value

 

Value

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

$

88,064

 

$

88,064

 

$

84,964

 

$

84,964

 

VIEs’ fixed maturity securities

 

599

 

 

599

 

 

598

 

 

598

 

Equity securities

 

245

 

 

245

 

 

237

 

 

237

 

Trading securities

 

1,864

 

 

1,864

 

 

1,854

 

 

1,854

 

Mortgage loans on real estate

 

8,916

 

 

9,350

 

 

8,678

 

 

8,936

 

Derivative investments (1)

 

2,085

 

 

2,085

 

 

1,537

 

 

1,537

 

Other investments (2)

 

2,048

 

 

2,048

 

 

1,778

 

 

1,778

 

Cash and invested cash

 

3,177

 

 

3,177

 

 

3,146

 

 

3,146

 

Other assets – reinsurance recoverable

 

433

 

 

433

 

 

268

 

 

268

 

Separate account assets

 

123,506

 

 

123,506

 

 

123,619

 

 

123,619

 



 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(1,088

)

 

(1,088

)

 

(1,100

)

 

(1,100

)

Other contract holder funds:

 

 

 

 

 

 

 

 

 

 

 

 

Remaining guaranteed interest and similar contracts

 

(678

)

 

(678

)

 

(687

)

 

(687

)

Account values of certain investment contracts

 

(30,771

)

 

(35,831

)

 

(30,392

)

 

(34,618

)

Long-term debt

 

(5,650

)

 

(5,350

)

 

(5,553

)

 

(5,505

)

Reinsurance related embedded derivatives

 

(111

)

 

(111

)

 

(87

)

 

(87

)

VIEs’ liabilities – derivative instruments

 

 -

 

 

 -

 

 

(4

)

 

(4

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps

 

(12

)

 

(12

)

 

(9

)

 

(9

)

Derivative liabilities (1)

 

(216

)

 

(216

)

 

(69

)

 

(69

)

GLB reserves embedded derivatives (3)

 

(1,916

)

 

(1,916

)

 

(953

)

 

(953

)



(1)

We have master netting agreements with each of our derivative counterparties, which allow for the netting of our derivative asset and liability positions by counterparty.

(2)

Includes credit default swaps in an asset position associated with consolidated VIEs.

(3)

Portions of our GLB reserves embedded derivatives are ceded to third-party reinsurance counterparties.  Refer to Note 5 for additional detail.

Fair Value Of Assets And Liabilities On A Recurring Basis



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of March 31, 2016

 



 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Prices

 

 

 

 

 

 

 

 

 

 

 

 

 



 

in Active

 

 

 

 

 

 

 

 

 

 

 

 

 



Markets for

Significant

Significant

 

 

 

 



 

Identical

 

Observable

Unobservable

 

Total

 



 

Assets

 

 

Inputs

 

 

Inputs

 

 

Fair

 



 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

 

$

 -

 

 

$

73,712

 

 

$

2,185

 

 

$

75,897

 

ABS

 

 

 -

 

 

 

1,015

 

 

 

44

 

 

 

1,059

 

U.S. government bonds

 

 

436

 

 

 

14

 

 

 

 -

 

 

 

450

 

Foreign government bonds

 

 

 -

 

 

 

421

 

 

 

111

 

 

 

532

 

RMBS

 

 

 -

 

 

 

3,678

 

 

 

1

 

 

 

3,679

 

CMBS

 

 

 -

 

 

 

340

 

 

 

9

 

 

 

349

 

CLOs

 

 

 -

 

 

 

37

 

 

 

591

 

 

 

628

 

State and municipal bonds

 

 

 -

 

 

 

4,744

 

 

 

 -

 

 

 

4,744

 

Hybrid and redeemable preferred securities

 

 

48

 

 

 

586

 

 

 

92

 

 

 

726

 

VIEs’ fixed maturity securities

 

 

 -

 

 

 

599

 

 

 

 -

 

 

 

599

 

Equity AFS securities

 

 

9

 

 

 

69

 

 

 

167

 

 

 

245

 

Trading securities

 

 

162

 

 

 

1,628

 

 

 

74

 

 

 

1,864

 

Derivative investments (1)

 

 

 -

 

 

 

2,657

 

 

 

818

 

 

 

3,475

 

Other investments (2)

 

 

151

 

 

 

 -

 

 

 

2

 

 

 

153

 

Cash and invested cash

 

 

 -

 

 

 

3,177

 

 

 

 -

 

 

 

3,177

 

Other assets – reinsurance recoverable

 

 

 -

 

 

 

 -

 

 

 

433

 

 

 

433

 

Separate account assets

 

 

996

 

 

 

122,510

 

 

 

 -

 

 

 

123,506

 

Total assets

 

$

1,802

 

 

$

215,187

 

 

$

4,527

 

 

$

221,516

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

$

 -

 

 

$

 -

 

 

$

(1,088

)

 

$

(1,088

)

Long-term debt

 

 

 -

 

 

 

(1,203

)

 

 

 -

 

 

 

(1,203

)

Reinsurance related embedded derivatives

 

 

 -

 

 

 

(111

)

 

 

 -

 

 

 

(111

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps

 

 

 -

 

 

 

 -

 

 

 

(12

)

 

 

(12

)

Derivative liabilities (1)

 

 

 -

 

 

 

(978

)

 

 

(628

)

 

 

(1,606

)

GLB reserves embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

(1,916

)

 

 

(1,916

)

Total liabilities

 

$

 -

 

 

$

(2,292

)

 

$

(3,644

)

 

$

(5,936

)









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of December 31, 2015

 



 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Prices

 

 

 

 

 

 

 

 

 

 

 

 

 



 

in Active

 

 

 

 

 

 

 

 

 

 

 

 

 



Markets for

Significant

Significant

 

 

 

 



 

Identical

 

Observable

Unobservable

 

Total

 



 

Assets

 

 

Inputs

 

 

Inputs

 

 

Fair

 



 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

 

$

60

 

 

$

70,878

 

 

$

1,993

 

 

$

72,931

 

ABS

 

 

 -

 

 

 

1,056

 

 

 

45

 

 

 

1,101

 

U.S. government bonds

 

 

412

 

 

 

17

 

 

 

 -

 

 

 

429

 

Foreign government bonds

 

 

 -

 

 

 

413

 

 

 

111

 

 

 

524

 

RMBS

 

 

 -

 

 

 

3,727

 

 

 

1

 

 

 

3,728

 

CMBS

 

 

 -

 

 

 

366

 

 

 

10

 

 

 

376

 

CLOs

 

 

 -

 

 

 

38

 

 

 

551

 

 

 

589

 

State and municipal bonds

 

 

 -

 

 

 

4,480

 

 

 

 -

 

 

 

4,480

 

Hybrid and redeemable preferred securities

 

 

48

 

 

 

664

 

 

 

94

 

 

 

806

 

VIEs’ fixed maturity securities

 

 

 -

 

 

 

598

 

 

 

 -

 

 

 

598

 

Equity AFS securities

 

 

8

 

 

 

65

 

 

 

164

 

 

 

237

 

Trading securities

 

 

160

 

 

 

1,621

 

 

 

73

 

 

 

1,854

 

Other investments

 

 

148

 

 

 

 -

 

 

 

 -

 

 

 

148

 

Derivative investments (1)

 

 

 -

 

 

 

1,459

 

 

 

853

 

 

 

2,312

 

Cash and invested cash

 

 

 -

 

 

 

3,146

 

 

 

 -

 

 

 

3,146

 

Other assets – reinsurance recoverable

 

 

 -

 

 

 

 -

 

 

 

268

 

 

 

268

 

Separate account assets

 

 

1,053

 

 

 

122,566

 

 

 

 -

 

 

 

123,619

 

Total assets

 

$

1,889

 

 

$

211,094

 

 

$

4,163

 

 

$

217,146

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and IUL contracts embedded derivatives

 

$

 -

 

 

$

 -

 

 

$

(1,100

)

 

$

(1,100

)

Long-term debt

 

 

 -

 

 

 

(1,203

)

 

 

 -

 

 

 

(1,203

)

Reinsurance related embedded derivatives

 

 

 -

 

 

 

(87

)

 

 

 -

 

 

 

(87

)

VIEs’ liabilities – derivative instruments

 

 

 -

 

 

 

 -

 

 

 

(4

)

 

 

(4

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps

 

 

 -

 

 

 

 -

 

 

 

(9

)

 

 

(9

)

Derivative liabilities (1)

 

 

 -

 

 

 

(546

)

 

 

(298

)

 

 

(844

)

GLB reserves embedded derivatives

 

 

 -

 

 

 

 -

 

 

 

(953

)

 

 

(953

)

Total liabilities

 

$

 -

 

 

$

(1,836

)

 

$

(2,364

)

 

$

(4,200

)



(1)

Derivative investment assets and liabilities presented within the fair value hierarchy are presented on a gross basis by derivative type and not on a master netting basis by counterparty.

(2)

Includes credit default swaps in an asset position associated with consolidated VIEs.

Fair Value Measured On A Recurring Basis Reconciliation



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended March 31, 2016

 



 

 

 

 

 

 

Gains

Issuances,

Transfers

 

 

 

 



 

 

 

Items

 

(Losses)

 

Sales,

 

Into or

 

 

 

 



 

 

 

Included

 

in

Maturities,

Out

 

 

 

 



Beginning

 

in

 

OCI

Settlements,

of

 

Ending

 



Fair

 

Net

 

and

 

Calls,

 

Level 3,

 

Fair

 



Value

 

Income

 

Other (1)

 

Net

 

Net (2)

 

Value

 

Investments: (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

1,993

 

$

6

 

$

18

 

$

28

 

$

140

 

$

2,185

 

ABS

 

45

 

 

 -

 

 

(1

)

 

 -

 

 

 -

 

 

44

 

Foreign government bonds

 

111

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

111

 

RMBS

 

1

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1

 

CMBS

 

10

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

9

 

CLOs

 

551

 

 

 -

 

 

2

 

 

38

 

 

 -

 

 

591

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

94

 

 

 -

 

 

(2

)

 

 -

 

 

 -

 

 

92

 

Equity AFS securities

 

164

 

 

 -

 

 

(1

)

 

4

 

 

 -

 

 

167

 

Trading securities

 

73

 

 

1

 

 

2

 

 

(1

)

 

(1

)

 

74

 

Derivative investments

 

555

 

 

(440

)

 

92

 

 

(17

)

 

 -

 

 

190

 

Other investments (4)

 

 -

 

 

2

 

 

 -

 

 

 -

 

 

 -

 

 

2

 

Other assets – reinsurance recoverable (5)

 

268

 

 

165

 

 

 -

 

 

 -

 

 

 -

 

 

433

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

derivatives (5)

 

(1,100

)

 

7

 

 

 -

 

 

5

 

 

 -

 

 

(1,088

)

VIEs’ liabilities – derivative instruments (4)

 

(4

)

 

4

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps (4)

 

(9

)

 

(3

)

 

 -

 

 

 -

 

 

 -

 

 

(12

)

GLB reserves embedded derivatives (5)

 

(953

)

 

(963

)

 

 -

 

 

 -

 

 

 -

 

 

(1,916

)

Total, net

$

1,799

 

$

(1,221

)

$

110

 

$

56

 

$

139

 

$

883

 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended March 31, 2015

 



 

 

 

 

 

 

Gains

Issuances,

Transfers

 

 

 

 



 

 

 

Items

 

(Losses)

 

Sales

 

Into or

 

 

 

 



 

 

 

Included

 

in

Maturities,

Out

 

 

 

 



Beginning

 

in

 

OCI

Settlements,

of

 

Ending

 



Fair

 

Net

 

and

 

Calls,

 

Level 3,

 

Fair

 



Value

 

Income

 

Other (1)

 

Net

 

Net (2)

 

Value

 

Investments: (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

1,953

 

$

3

 

$

(31

)

$

29

 

$

79

 

$

2,033

 

ABS

 

33

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

33

 

Foreign government bonds

 

109

 

 

 -

 

 

4

 

 

 -

 

 

 -

 

 

113

 

RMBS

 

1

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1

 

CMBS

 

15

 

 

1

 

 

2

 

 

(3

)

 

 -

 

 

15

 

CLOs

 

368

 

 

 -

 

 

3

 

 

45

 

 

 -

 

 

416

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

55

 

 

 -

 

 

 -

 

 

 -

 

 

20

 

 

75

 

Equity AFS securities

 

157

 

 

 -

 

 

2

 

 

(24

)

 

 -

 

 

135

 

Trading securities

 

73

 

 

1

 

 

2

 

 

(1

)

 

 -

 

 

75

 

Derivative investments

 

989

 

 

(94

)

 

48

 

 

(94

)

 

 -

 

 

849

 

Other assets – reinsurance recoverable (5)

 

154

 

 

50

 

 

 -

 

 

 -

 

 

 -

 

 

204

 

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

derivatives (5)

 

(1,170

)

 

(38

)

 

 -

 

 

28

 

 

 -

 

 

(1,180

)

VIEs’ liabilities – derivative instruments (4)

 

(13

)

 

8

 

 

 -

 

 

 -

 

 

 -

 

 

(5

)

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit default swaps (4)

 

(3

)

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(3

)

GLB reserves embedded derivatives (5)

 

(174

)

 

(378

)

 

 -

 

 

 -

 

 

 -

 

 

(552

)

Total, net

$

2,547

 

$

(447

)

$

30

 

$

(20

)

$

99

 

$

2,209

 



(1)

The changes in fair value of the interest rate swaps are offset by an adjustment to derivative investments (see Note 5).

(2)

Transfers into or out of Level 3 for AFS and trading securities are displayed at amortized cost as of the beginning-of-year.  For AFS    and trading securities, the difference between beginning-of-year amortized cost and beginning-of-year fair value was included in OCI and earnings, respectively, in the prior period.

(3)

Amortization and accretion of premiums and discounts are included in net investment income on our Consolidated Statements of Comprehensive Income (Loss).  Gains (losses) from sales, maturities, settlements and calls and OTTI are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).

(4)

The changes in fair value of the credit default swaps and contingency forwards are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).

(5)

Gains (losses) from sales, maturities, settlements and calls are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).

Schedule Of Investment Holdings Movements



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended March 31, 2016

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

116

 

$

9

 

$

(4

)

$

(36

)

$

(57

)

$

28

 

CMBS

 

 -

 

 

(1

)

 

 -

 

 

 -

 

 

 -

 

 

(1

)

CLOs

 

40

 

 

 -

 

 

 -

 

 

(2

)

 

 -

 

 

38

 

Equity AFS securities

 

4

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

4

 

Trading securities

 

 -

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

(1

)

Derivative investments

 

40

 

 

(43

)

 

(14

)

 

 -

 

 

 -

 

 

(17

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(26

)

 

 -

 

 

 -

 

 

31

 

 

 -

 

 

5

 

Total, net

$

174

 

$

(35

)

$

(18

)

$

(8

)

$

(57

)

$

56

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended March 31, 2015

 



Issuances

 

Sales

 

Maturities

Settlements

Calls

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

63

 

$

(1

)

$

 -

 

$

(26

)

$

(7

)

$

29

 

CMBS

 

 -

 

 

 -

 

 

 -

 

 

(2

)

 

(1

)

 

(3

)

CLOs

 

47

 

 

 -

 

 

 -

 

 

(2

)

 

 -

 

 

45

 

Equity AFS securities

 

 -

 

 

(24

)

 

 -

 

 

 -

 

 

 -

 

 

(24

)

Trading securities

 

 -

 

 

 -

 

 

 -

 

 

(1

)

 

 -

 

 

(1

)

Derivative investments

 

40

 

 

(47

)

 

(87

)

 

 -

 

 

 -

 

 

(94

)

Future contract benefits – indexed annuity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and IUL contracts embedded derivatives

 

(14

)

 

 -

 

 

 -

 

 

42

 

 

 -

 

 

28

 

Total, net

$

136

 

$

(72

)

$

(87

)

$

11

 

$

(8

)

$

(20

)



Changes In Unrealized Gains (Losses) Within Level 3 Financial Instruments Carried At Fair Value And Still Held



 

 

 

 

 

 

 



 

 

 

 

 

 

 



For the Three

 

 



Months Ended

 

 



March 31,

 

 



2016

 

2015

 

 

Derivative investments

$

(393

)

$

(95

)

 

Other investments    

 

2

 

 

 -

 

 

Embedded derivatives:

 

 

 

 

 

 

 

Indexed annuity and IUL contracts

 

(23

)

 

(26

)

 

GLB reserves

 

(824

)

 

(161

)

 

VIEs’ liabilities – derivative instruments

 

4

 

 

8

 

 

Credit default swaps

 

(3

)

 

 -

 

 

Total, net (1)

$

(1,237

)

$

(274

)

 



(1)

Included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).    

Components Of The Transfers In And Out Of Level 3



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three

 

For the Three

 



Months Ended

 

Months Ended

 



March 31, 2016

 

March 31, 2015

 



Transfers

 

Transfers

 

 

 

 

Transfers

 

Transfers

 

 

 

 



Into

 

Out of

 

 

 

 

Into

 

Out of

 

 

 

 



Level 3

 

Level 3

 

Total

 

Level 3

 

Level 3

 

Total

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

164

 

$

(24

)

$

140

 

$

80

 

$

(1

)

$

79

 

Hybrid and redeemable preferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities

 

 -

 

 

 -

 

 

 -

 

 

25

 

 

(5

)

 

20

 

Trading securities

 

 -

 

 

(1

)

 

(1

)

 

 -

 

 

 -

 

 

 -

 

Total, net

$

164

 

$

(25

)

$

139

 

$

105

 

$

(6

)

$

99

 









Fair Value Inputs Quantitative Information



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Fair

 

Valuation

 

Significant

 

Assumption or

 



Value

 

Technique

 

Unobservable Inputs

 

Input Ranges

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity AFS and trading

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

$

1,517

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

0.7

%

 

 

19.1

%

 

ABS

 

25

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

3.3

%

 

-

3.3

%

 

Foreign government bonds

 

77

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

2.1

%

 

-

4.4

%

 

Hybrid and redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

preferred securities

 

20

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

2.5

%

 

-

2.5

%

 

Equity AFS and trading securities

 

27

 

Discounted cash flow

 

Liquidity/duration adjustment (1)

 

4.3

%

 

-

5.8

%

 

Other assets – reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

recoverable

 

433

 

Discounted cash flow

 

Long-term lapse rate (2)

 

1

%

 

-

30

%

 



 

 

 

 

 

 

Utilization of guaranteed withdrawals (3)

90

%

 

-

100

%

 



 

 

 

 

 

 

Claims utilization factor (4)

 

60

%

 

-

100

%

 



 

 

 

 

 

 

Premiums utilization factor (4)

 

70

%

 

-

120

%

 



 

 

 

 

 

 

NPR (5)

 

0.04

%

 

-

0.51

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 



 

 

 

 

 

 

Volatility (7)

 

1

%

 

-

29

%

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future contract benefits – indexed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

annuity and IUL contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

$

(1,088

)

Discounted cash flow

 

Lapse rate (2)

 

1

%

 

-

15

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 

Other liabilities – GLB reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

embedded derivatives

 

(1,916

)

Discounted cash flow

 

Long-term lapse rate (2)

 

1

%

 

-

30

%

 



 

 

 

 

 

 

Utilization of guaranteed withdrawals (3)

90

%

 

-

100

%

 



 

 

 

 

 

 

Claims utilization factor (4)

 

60

%

 

-

100

%

 



 

 

 

 

 

 

Premiums utilization factor (4)

 

70

%

 

-

120

%

 



 

 

 

 

 

 

NPR (5)

 

0.04

%

 

-

0.51

%

 



 

 

 

 

 

 

Mortality rate (6)

 

 

 

 

 

(8)

 

 



 

 

 

 

 

 

Volatility (7)

 

1

%

 

-

29

%

 



(1)

The liquidity/duration adjustment input represents an estimated market participant composite of adjustments attributable to liquidity premiums, expected durations, structures and credit quality that would be applied to the market observable information of an investment.

(2)

The lapse rate input represents the estimated probability of a contract surrendering during a year, and thereby forgoing any future benefits.  The range for indexed annuity and IUL contracts represents the lapse rates during the surrender charge period.

(3)

The utilization of guaranteed withdrawals input represents the estimated percentage of contract holders that utilize the guaranteed withdrawal feature.

(4)

The utilization factors are applied to the present value of claims or premiums, as appropriate, in the GLB reserve calculation to estimate the impact of inefficient withdrawal behavior, including taking less than or more than the maximum guaranteed withdrawal.

(5)

The NPR input represents the estimated additional credit spread that market participants would apply to the market observable discount rate when pricing a contract.

(6)

The mortality rate input represents the estimated probability of when an individual belonging to a particular group, categorized according to age or some other factor such as gender, will die.

(7)

The volatility input represents overall volatilities assumed for the underlying variable annuity funds, which include a mixture of equity and fixed-income assets.  Fair value of the variable annuity GLB embedded derivatives would increase if higher volatilities were used for valuation.

(8)

The mortality rate is based on a combination of company and industry experience, adjusted for improvement factors.