XML 42 R32.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value of Financial Instruments [Abstract]  
Carrying And Estimated Fair Values Of Financial Instruments

As of September 30, 2022

As of December 31, 2021

Carrying

Fair

Carrying

Fair

Value

Value

Value

Value

Assets

Fixed maturity AFS securities

$

97,572

$

97,572

$

118,746

$

118,746

Trading securities

3,580

3,580

4,482

4,482

Equity securities

427

427

318

318

Mortgage loans on real estate

18,066

16,426

17,991

18,700

Derivative investments (1)

3,681

3,681

5,437

5,437

Other investments

3,811

3,811

4,284

4,284

Cash and invested cash

1,472

1,472

2,612

2,612

Other assets:

GLB direct embedded derivatives

1,442

1,442

1,963

1,963

GLB ceded embedded derivatives

37

37

56

56

Reinsurance-related embedded derivatives

479

479

-

-

Indexed annuity ceded embedded derivatives

456

456

528

528

Separate account assets

137,295

137,295

182,583

182,583

Liabilities

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

(3,194

)

(3,194

)

(6,131

)

(6,131

)

Other contract holder funds:

Remaining guaranteed interest and similar contracts

(1,739

)

(1,739

)

(1,788

)

(1,788

)

Account values of certain investment contracts

(42,922

)

(35,140

)

(41,194

)

(47,862

)

Short-term debt

(500

)

(497

)

(300

)

(302

)

Long-term debt

(5,959

)

(4,953

)

(6,325

)

(6,707

)

Reinsurance-related embedded derivatives

-

-

(206

)

(206

)

Other liabilities:

Derivative liabilities (1)

(241

)

(241

)

(677

)

(677

)

GLB ceded embedded derivatives

(149

)

(149

)

(182

)

(182

)

(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.

Schedule of Mortgage Loans With Election Of Fair Value Option

As of

As of

September 30,

December 31,

2022

2021

Fair value

$

495

$

739

Aggregate contractual principal

516

742

Fair Value Of Assets And Liabilities On A Recurring Basis

As of September 30, 2022

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

$

-

$

72,433

$

5,013

$

77,446

U.S. government bonds

364

20

-

384

State and municipal bonds

-

5,089

-

5,089

Foreign government bonds

-

304

34

338

RMBS

-

2,038

10

2,048

CMBS

-

1,549

-

1,549

ABS

-

9,256

1,091

10,347

Hybrid and redeemable preferred securities

44

268

59

371

Trading securities

-

2,978

602

3,580

Equity securities

13

246

168

427

Mortgage loans on real estate

-

-

495

495

Derivative investments (1)

-

6,400

636

7,036

Other investments – short-term investments

-

143

-

143

Cash and invested cash

-

1,472

-

1,472

Other assets:

GLB direct embedded derivatives

-

-

1,442

1,442

GLB ceded embedded derivatives

-

-

37

37

Reinsurance-related embedded derivatives

-

479

-

479

Indexed annuity ceded embedded derivatives

-

-

456

456

Separate account assets

420

136,875

-

137,295

Total assets

$

841

$

239,550

$

10,043

$

250,434

Liabilities

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

$

-

$

-

$

(3,194

)

$

(3,194

)

Other liabilities:

Derivative liabilities (1)

-

(2,965

)

(631

)

(3,596

)

GLB ceded embedded derivatives

-

-

(149

)

(149

)

Total liabilities

$

-

$

(2,965

)

$

(3,974

)

$

(6,939

)


As of December 31, 2021

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

$

-

$

92,400

$

5,720

$

98,120

U.S. government bonds

428

5

-

433

State and municipal bonds

-

6,621

-

6,621

Foreign government bonds

-

391

41

432

RMBS

-

2,521

4

2,525

CMBS

-

1,599

-

1,599

ABS

-

7,642

870

8,512

Hybrid and redeemable preferred securities

54

357

93

504

Trading securities

32

3,622

828

4,482

Equity securities

7

216

95

318

Mortgage loans on real estate

-

-

739

739

Derivative investments (1)

-

7,597

149

7,746

Other investments – short-term investments

-

154

-

154

Cash and invested cash

-

2,612

-

2,612

Other assets:

GLB direct embedded derivatives

-

-

1,963

1,963

GLB ceded embedded derivatives

-

-

56

56

Indexed annuity ceded embedded derivatives

-

-

528

528

Separate account assets

646

181,929

-

182,575

Total assets

$

1,167

$

307,666

$

11,086

$

319,919

Liabilities

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

$

-

$

-

$

(6,131

)

$

(6,131

)

Reinsurance-related embedded derivatives

-

(206

)

-

(206

)

Other liabilities:

Derivative liabilities (1)

-

(2,858

)

(128

)

(2,986

)

GLB ceded embedded derivatives

-

-

(182

)

(182

)

Total liabilities

$

-

$

(3,064

)

$

(6,441

)

$

(9,505

)

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


Fair Value Measured On A Recurring Basis Reconciliation

For the Three Months Ended September 30, 2022

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

Value

Investments: (2)

Fixed maturity AFS securities:

Corporate bonds

$

5,476

$

1

$

(513

)

$

65

$

(16

)

$

5,013

Foreign government bonds

37

-

(3

)

-

-

34

RMBS

1

-

-

9

-

10

CMBS

-

-

-

-

-

-

ABS

1,153

-

(38

)

123

(147

)

1,091

Hybrid and redeemable preferred

securities

104

(2

)

(37

)

(6

)

-

59

Trading securities

620

(24

)

-

3

3

602

Equity securities

145

24

-

(1

)

-

168

Mortgage loans on real estate

528

(1

)

(4

)

(28

)

-

495

Derivative investments

3

3

-

-

(1

)

5

Other assets: (3)

GLB direct embedded derivatives

1,400

42

-

-

-

1,442

GLB ceded embedded derivatives

41

(4

)

-

-

-

37

Indexed annuity ceded embedded derivatives

440

(47

)

-

63

-

456

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives (3)

(3,366

)

394

-

(222

)

-

(3,194

)

Other liabilities – GLB ceded embedded

derivatives (3)

(136

)

(13

)

-

-

-

(149

)

Total, net

$

6,446

$

373

$

(595

)

$

6

$

(161

)

$

6,069


For the Three Months Ended September 30, 2021

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

Value

Investments: (2)

Fixed maturity AFS securities:

Corporate bonds

$

5,429

$

1

$

(88

)

$

55

$

(25

)

$

5,372

Foreign government bonds

43

-

(3

)

66

-

106

RMBS

1

-

-

-

-

1

CMBS

9

-

-

-

(8

)

1

ABS

630

-

(2

)

144

(38

)

734

Hybrid and redeemable preferred

securities

102

-

6

(27

)

-

81

Trading securities

630

3

-

(33

)

-

600

Equity securities

82

5

-

-

-

87

Mortgage loans on real estate

818

4

3

(33

)

-

792

Derivative investments

1

-

-

-

-

1

Other assets: (3)

GLB direct embedded derivatives

1,767

(69

)

-

-

-

1,698

GLB ceded embedded derivatives

53

2

-

-

-

55

Indexed annuity ceded embedded derivatives

-

(14

)

-

(6

)

515

495

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives (3)

-

47

-

86

(4,937

)

(4,804

)

Other liabilities – GLB ceded embedded

derivatives (3)

(152

)

6

-

-

-

(146

)

Total, net

$

9,413

$

(15

)

$

(84

)

$

252

$

(4,493

)

$

5,073


For the Nine Months Ended September 30, 2022

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

Value

Investments: (2)

Fixed maturity AFS securities:

Corporate bonds

$

5,720

$

2

$

(1,523

)

$

716

$

98

$

5,013

Foreign government bonds

41

-

(7

)

-

-

34

RMBS

4

-

-

21

(15

)

10

CMBS

-

-

-

17

(17

)

-

ABS

870

-

(98

)

576

(257

)

1,091

Hybrid and redeemable preferred

securities

93

(2

)

(26

)

(6

)

-

59

Trading securities

828

(82

)

-

(143

)

(1

)

602

Equity securities

95

56

-

17

-

168

Mortgage loans on real estate

739

(16

)

(10

)

(218

)

-

495

Derivative investments

21

5

(6

)

-

(15

)

5

Other assets: (3)

GLB direct embedded derivatives

1,963

(521

)

-

-

-

1,442

GLB ceded embedded derivatives

56

(19

)

-

-

-

37

Indexed annuity ceded embedded derivatives

528

(214

)

-

142

-

456

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives (3)

(6,131

)

3,244

-

(307

)

-

(3,194

)

Other liabilities – GLB ceded embedded

derivatives (3)

(182

)

33

-

-

-

(149

)

Total, net

$

4,645

$

2,486

$

(1,670

)

$

815

$

(207

)

$

6,069


For the Nine Months Ended September 30, 2021

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

Value

Investments: (2)

Fixed maturity AFS securities:

Corporate bonds

$

5,121

$

4

$

(139

)

$

440

$

(54

)

$

5,372

U.S. government bonds

5

-

-

(5

)

-

-

Foreign government bonds

74

-

(11

)

80

(37

)

106

RMBS

2

(1

)

-

-

-

1

CMBS

-

1

-

8

(8

)

1

ABS

570

1

(5

)

426

(258

)

734

Hybrid and redeemable preferred

securities

104

-

18

(41

)

-

81

Trading securities

644

2

-

(31

)

(15

)

600

Equity securities

59

31

-

(3

)

-

87

Mortgage loans on real estate

832

11

6

(57

)

-

792

Derivative investments

1,542

1,249

-

(132

)

(2,658

)

1

Other assets: (3)

GLB direct embedded derivatives

450

1,248

-

-

-

1,698

GLB ceded embedded derivatives

82

(27

)

-

-

-

55

Indexed annuity ceded embedded derivatives

550

17

-

(60

)

(12

)

495

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives (3)

(3,594

)

(579

)

-

136

(767

)

(4,804

)

Other liabilities – GLB ceded embedded

derivatives (3)

-

(146

)

-

-

-

(146

)

Total, net

$

6,441

$

1,811

$

(131

)

$

761

$

(3,809

)

$

5,073

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

(2)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 credit loss expense are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).

(3)Gains (losses) from the changes in fair value are included in realized gain (loss) on our Consolidated Statements of Comprehensive Income (Loss).


Schedule Of Investment Holdings Movements

For the Three Months Ended September 30, 2022

Issuances

Sales

Maturities

Settlements

Calls

Total

Investments:

Fixed maturity AFS securities:

Corporate bonds

$

173

$

(4

)

$

(50

)

$

(52

)

$

(2

)

$

65

RMBS

9

-

-

-

-

9

CMBS

-

-

-

-

-

-

ABS

213

-

-

(90

)

-

123

Hybrid and redeemable preferred

securities

-

-

-

-

(6

)

(6

)

Trading securities

11

-

-

(8

)

-

3

Equity securities

-

(1

)

-

-

-

(1

)

Mortgage loans on real estate

2

-

-

(30

)

-

(28

)

Other assets – indexed annuity ceded

embedded derivatives

37

-

-

26

-

63

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

(181

)

-

-

(41

)

-

(222

)

Total, net

$

264

$

(5

)

$

(50

)

$

(195

)

$

(8

)

$

6

For the Three Months Ended September 30, 2021

Issuances

Sales

Maturities

Settlements

Calls

Total

Investments:

Fixed maturity AFS securities:

Corporate bonds

$

219

$

(12

)

$

(82

)

$

(70

)

$

-

$

55

Foreign government bonds

66

-

-

-

-

66

ABS

195

-

-

(51

)

-

144

Hybrid and redeemable preferred

securities

3

-

-

-

(30

)

(27

)

Trading securities

3

(15

)

-

(21

)

-

(33

)

Mortgage loans on real estate

8

-

(22

)

(19

)

-

(33

)

Other assets – indexed annuity ceded

embedded derivatives

19

-

-

(25

)

-

(6

)

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

(47

)

-

-

133

-

86

Total, net

$

466

$

(27

)

$

(104

)

$

(53

)

$

(30

)

$

252


For the Nine Months Ended September 30, 2022

Issuances

Sales

Maturities

Settlements

Calls

Total

Investments:

Fixed maturity AFS securities:

Corporate bonds

$

1,026

$

(4

)

$

(75

)

$

(181

)

$

(50

)

$

716

RMBS

21

-

-

-

-

21

CMBS

17

-

-

-

-

17

ABS

768

-

-

(185

)

(7

)

576

Hybrid and redeemable preferred

securities

-

-

-

-

(6

)

(6

)

Trading securities

282

(220

)

-

(205

)

-

(143

)

Equity securities

26

(9

)

-

-

-

17

Mortgage loans on real estate

14

-

-

(232

)

-

(218

)

Other assets – indexed annuity ceded

embedded derivatives

76

-

-

66

-

142

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

(410

)

-

-

103

-

(307

)

Total, net

$

1,820

$

(233

)

$

(75

)

$

(634

)

$

(63

)

$

815

For the Nine Months Ended September 30, 2021

Issuances

Sales

Maturities

Settlements

Calls

Total

Investments:

Fixed maturity AFS securities:

Corporate bonds

$

926

$

(29

)

$

(103

)

$

(337

)

$

(17

)

$

440

U.S. government bonds

-

-

(5

)

-

-

(5

)

Foreign government bonds

80

-

-

-

-

80

CMBS

8

-

-

-

-

8

ABS

563

-

-

(137

)

-

426

Hybrid and redeemable preferred

securities

9

(20

)

-

-

(30

)

(41

)

Trading securities

127

(23

)

-

(135

)

-

(31

)

Equity securities

6

(9

)

-

-

-

(3

)

Mortgage loans on real estate

89

(101

)

(26

)

(19

)

-

(57

)

Derivative investments

174

(124

)

(182

)

-

-

(132

)

Other assets – indexed annuity ceded

embedded derivatives

22

-

-

(82

)

-

(60

)

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

(155

)

-

-

291

-

136

Total, net

$

1,849

$

(306

)

$

(316

)

$

(419

)

$

(47

)

$

761

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

For the Three

For the Nine

Months Ended

Months Ended

September 30,

September 30,

2022

2021

2022

2021

Trading securities

$

(23

)

$

3

$

(81

)

$

3

Equity securities

23

5

57

35

Mortgage loans on real estate

(1

)

4

(16

)

12

Derivative investments

2

-

5

-

GLB embedded derivatives

237

140

76

1,854

Embedded derivatives – indexed annuity

and IUL contracts

(55

)

(36

)

4

22

Total, net (1)

$

183

$

116

$

45

$

1,926

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

Changes in Unrealized Gains (Losses) Included in OCI

For the Three

For the Nine

Months Ended

Months Ended

September 30,

September 30,

2022

2021

2022

2021

Fixed maturity AFS securities:

Corporate bonds

$

(519

)

$

(82

)

$

(1,532

)

$

(139

)

Foreign government bonds

(2

)

(3

)

(7

)

(11

)

ABS

(39

)

(1

)

(101

)

(5

)

Hybrid and redeemable preferred

securities

(38

)

6

(26

)

19

Mortgage loans on real estate

(4

)

3

(10

)

5

Total, net

$

(602

)

$

(77

)

$

(1,676

)

$

(131

)

Components Of The Transfers In And Out Of Level 3

For the Three

For the Three

Months Ended

Months Ended

September 30, 2022

September 30, 2021

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

$

37

$

(53

)

$

(16

)

$

-

$

(25

)

$

(25

)

CMBS

-

-

-

-

(8

)

(8

)

ABS

15

(162

)

(147

)

8

(46

)

(38

)

Trading securities

4

(1

)

3

-

-

-

Derivative investments

-

(1

)

(1

)

-

-

-

Other assets – indexed annuity ceded

embedded derivatives

-

-

-

515

-

515

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

-

-

-

(4,937

)

-

(4,937

)

Total, net

$

56

$

(217

)

$

(161

)

$

(4,414

)

$

(79

)

$

(4,493

)

For the Nine

For the Nine

Months Ended

Months Ended

September 30, 2022

September 30, 2021

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

$

265

$

(167

)

$

98

$

10

$

(64

)

$

(54

)

Foreign government bonds

-

-

-

-

(37

)

(37

)

RMBS

-

(15

)

(15

)

-

-

-

CMBS

-

(17

)

(17

)

-

(8

)

(8

)

ABS

16

(273

)

(257

)

8

(266

)

(258

)

Trading securities

4

(5

)

(1

)

14

(29

)

(15

)

Derivative investments

-

(15

)

(15

)

-

(2,658

)

(2,658

)

Other assets – indexed annuity ceded

embedded derivatives

-

-

-

515

(527

)

(12

)

Future contract benefits – indexed annuity

and IUL contracts embedded derivatives

-

-

-

(4,937

)

4,170

(767

)

Total, net

$

285

$

(492

)

$

(207

)

$

(4,390

)

$

581

$

(3,809

)

Fair Value Inputs Quantitative Information

Weighted

Average

Fair

Valuation

Significant

Assumption or

Input

Value

Technique

Unobservable Inputs

Input Ranges

Range (1)

Assets

Investments:

Fixed maturity AFS and

trading securities:

Corporate bonds

$

2,850

Discounted cash flow

Liquidity/duration adjustment (2)

0.9

%

-

7.3

%

2.1

%

Foreign government

bonds

34

Discounted cash flow

Liquidity/duration adjustment (2)

1.2

%

-

19.1

%

16.4

%

ABS

15

Discounted cash flow

Liquidity/duration adjustment (2)

2.4

%

-

2.4

%

2.4

%

Hybrid and redeemable

preferred securities

7

Discounted cash flow

Liquidity/duration adjustment (2)

1.4

%

-

1.5

%

1.5

%

Equity securities

19

Discounted cash flow

Liquidity/duration adjustment (2)

4.2

%

-

4.5

%

4.3

%

Other assets:

GLB direct and ceded

1,479

Discounted cash flow

Long-term lapse rate (3)

1

%

-

30

%

(10)

embedded derivatives

Utilization of guaranteed withdrawals (4)

85

%

-

100

%

94

%

Claims utilization factor (5)

60

%

-

100

%

(10)

Premiums utilization factor (5)

80

%

-

115

%

(10)

NPR (6)

0.31

%

-

2.38

%

1.67

%

Mortality rate (7)

(9)

(10)

Volatility (8)

1

%

-

28

%

14.30

%

Indexed annuity ceded

embedded derivatives

456

Discounted cash flow

Lapse rate (3)

0

%

-

9

%

(10)

Mortality rate (7)

(9)

(10)

Liabilities

Future contract benefits –

indexed annuity contracts

embedded derivatives

$

(3,293

)

Discounted cash flow

Lapse rate (3)

0

%

-

9

%

(10)

Mortality rate (7)

(9)

(10)

Other liabilities –

GLB ceded embedded

derivatives

(149

)

Discounted cash flow

Long-term lapse rate (3)

1

%

-

30

%

(10)

Utilization of guaranteed withdrawals (4)

85

%

-

100

%

94

%

Claims utilization factor (5)

60

%

-

100

%

(10)

Premiums utilization factor (5)

80

%

-

115

%

(10)

NPR (6)

0.31

%

-

2.38

%

1.67

%

Mortality rate (7)

(9)

(10)

Volatility (8)

1

%

-

28

%

14.30

%

(1)Unobservable inputs were weighted by the relative fair value of the instruments, unless otherwise noted.

(2)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.

(3)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 contracts represents the lapse rates during the surrender charge period.

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

(5)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.

(6)The NPR input represents the estimated additional credit spread that market participants would apply to the market observable discount rate when pricing a contract. The NPR input was weighted by the absolute value of the sensitivity of the reserve to the NPR assumption.

(7)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.

(8)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. Volatility assumptions vary by fund due to the benchmarking of different indices. The volatility input was weighted by the relative account value assigned to each index.

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

(10)A weighted average input range is not a meaningful measurement for lapse rate, utilization factors or mortality rate.