These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
Delaware
|
|
81-3846992
|
|
(State of incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
11225 North Community House Road, Charlotte, North Carolina
|
|
28277
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
þ
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
¨
|
|
Emerging growth company
¨
|
|
|
|
|
|
|
Page
|
|
|
|
||
|
Item 1.
|
Consolidated and Combined Financial Statements (at June 30, 2018 (Unaudited) and December 31, 2017 and for the Three Months and Six Months Ended June 30, 2018 and 2017 (Unaudited)):
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 4.
|
||
|
Item 6.
|
||
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
|
||||
|
Investments:
|
|
|
|
|
||||
|
Fixed maturity securities available-for-sale, at estimated fair value (amortized cost: $60,081 and $60,173, respectively)
|
|
$
|
62,343
|
|
|
$
|
64,991
|
|
|
Equity securities, at estimated fair value (cost: $140 and $142, respectively)
|
|
153
|
|
|
161
|
|
||
|
Mortgage loans (net of valuation allowances of $51 and $47, respectively; includes $96 and $115, respectively, at estimated fair value, relating to variable interest entities)
|
|
12,337
|
|
|
10,742
|
|
||
|
Policy loans
|
|
1,458
|
|
|
1,523
|
|
||
|
Real estate joint ventures
|
|
449
|
|
|
433
|
|
||
|
Other limited partnership interests
|
|
1,706
|
|
|
1,669
|
|
||
|
Short-term investments, principally at estimated fair value
|
|
177
|
|
|
312
|
|
||
|
Other invested assets, principally at estimated fair value
|
|
2,305
|
|
|
2,507
|
|
||
|
Total investments
|
|
80,928
|
|
|
82,338
|
|
||
|
Cash and cash equivalents, principally at estimated fair value
|
|
2,135
|
|
|
1,857
|
|
||
|
Accrued investment income (includes $0 and $1, respectively, relating to variable interest entities)
|
|
607
|
|
|
601
|
|
||
|
Premiums, reinsurance and other receivables
|
|
13,593
|
|
|
13,525
|
|
||
|
Deferred policy acquisition costs and value of business acquired
|
|
5,968
|
|
|
6,286
|
|
||
|
Current income tax recoverable
|
|
814
|
|
|
740
|
|
||
|
Other assets
|
|
580
|
|
|
588
|
|
||
|
Separate account assets
|
|
111,587
|
|
|
118,257
|
|
||
|
Total assets
|
|
$
|
216,212
|
|
|
$
|
224,192
|
|
|
Liabilities and Equity
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
||||
|
Future policy benefits
|
|
$
|
35,816
|
|
|
$
|
36,616
|
|
|
Policyholder account balances
|
|
38,407
|
|
|
37,783
|
|
||
|
Other policy-related balances
|
|
2,941
|
|
|
2,985
|
|
||
|
Payables for collateral under securities loaned and other transactions
|
|
4,265
|
|
|
4,169
|
|
||
|
Long-term debt (includes $5 and $11, respectively, at estimated fair value, relating to variable interest entities)
|
|
3,607
|
|
|
3,612
|
|
||
|
Deferred income tax liability
|
|
684
|
|
|
927
|
|
||
|
Other liabilities
|
|
5,405
|
|
|
5,263
|
|
||
|
Separate account liabilities
|
|
111,587
|
|
|
118,257
|
|
||
|
Total liabilities
|
|
202,712
|
|
|
209,612
|
|
||
|
Contingencies, Commitments and Guarantees (Note 11)
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
||||
|
Brighthouse Financial, Inc.’s stockholders’ equity:
|
|
|
|
|
||||
|
Common stock par value $0.01 per share; 1,000,000,000 shares authorized; 119,773,106 shares issued and outstanding
|
|
1
|
|
|
1
|
|
||
|
Additional paid-in capital
|
|
12,444
|
|
|
12,432
|
|
||
|
Retained earnings
|
|
175
|
|
|
406
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
815
|
|
|
1,676
|
|
||
|
Total Brighthouse Financial, Inc.’s stockholders’ equity
|
|
13,435
|
|
|
14,515
|
|
||
|
Noncontrolling interests
|
|
65
|
|
|
65
|
|
||
|
Total equity
|
|
13,500
|
|
|
14,580
|
|
||
|
Total liabilities and equity
|
|
$
|
216,212
|
|
|
$
|
224,192
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Premiums
|
$
|
223
|
|
|
$
|
218
|
|
|
$
|
452
|
|
|
$
|
394
|
|
|
Universal life and investment-type product policy fees
|
962
|
|
|
957
|
|
|
1,964
|
|
|
1,910
|
|
||||
|
Net investment income
|
806
|
|
|
766
|
|
|
1,623
|
|
|
1,548
|
|
||||
|
Other revenues
|
98
|
|
|
162
|
|
|
203
|
|
|
236
|
|
||||
|
Net investment gains (losses)
|
(75
|
)
|
|
—
|
|
|
(79
|
)
|
|
(55
|
)
|
||||
|
Net derivative gains (losses)
|
(312
|
)
|
|
(78
|
)
|
|
(646
|
)
|
|
(1,043
|
)
|
||||
|
Total revenues
|
1,702
|
|
|
2,025
|
|
|
3,517
|
|
|
2,990
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
||||||||
|
Policyholder benefits and claims
|
813
|
|
|
785
|
|
|
1,551
|
|
|
1,649
|
|
||||
|
Interest credited to policyholder account balances
|
269
|
|
|
284
|
|
|
536
|
|
|
559
|
|
||||
|
Amortization of deferred policy acquisition costs and value of business acquired
|
246
|
|
|
21
|
|
|
551
|
|
|
(127
|
)
|
||||
|
Other expenses
|
691
|
|
|
614
|
|
|
1,309
|
|
|
1,178
|
|
||||
|
Total expenses
|
2,019
|
|
|
1,704
|
|
|
3,947
|
|
|
3,259
|
|
||||
|
Income (loss) before provision for income tax
|
(317
|
)
|
|
321
|
|
|
(430
|
)
|
|
(269
|
)
|
||||
|
Provision for income tax expense (benefit)
|
(79
|
)
|
|
75
|
|
|
(127
|
)
|
|
(166
|
)
|
||||
|
Net income (loss)
|
(238
|
)
|
|
246
|
|
|
(303
|
)
|
|
(103
|
)
|
||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders
|
$
|
(239
|
)
|
|
$
|
246
|
|
|
$
|
(306
|
)
|
|
$
|
(103
|
)
|
|
Comprehensive income (loss)
|
$
|
(160
|
)
|
|
$
|
634
|
|
|
$
|
(1,085
|
)
|
|
$
|
526
|
|
|
Less: Comprehensive income (loss) attributable to noncontrolling interests
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Comprehensive income (loss) attributable to Brighthouse Financial, Inc.
|
$
|
(161
|
)
|
|
$
|
634
|
|
|
$
|
(1,088
|
)
|
|
$
|
526
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
(2.01
|
)
|
|
$
|
2.05
|
|
|
$
|
(2.56
|
)
|
|
$
|
(0.86
|
)
|
|
Diluted
|
$
|
(2.01
|
)
|
|
$
|
2.05
|
|
|
$
|
(2.56
|
)
|
|
$
|
(0.86
|
)
|
|
|
|
Shareholder’s Net Investment
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings (Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Brighthouse Financial, Inc.’s Stockholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||
|
Balance at December 31, 2017
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
12,432
|
|
|
$
|
406
|
|
|
$
|
1,676
|
|
|
$
|
14,515
|
|
|
$
|
65
|
|
|
$
|
14,580
|
|
|
Cumulative effect of change in accounting principle and other, net of income tax (Note 1)
|
|
|
|
|
|
|
|
|
75
|
|
|
(79
|
)
|
|
(4
|
)
|
|
|
|
(4
|
)
|
|||||||||||
|
Balance at January 1, 2018
|
|
—
|
|
|
1
|
|
|
12,432
|
|
|
481
|
|
|
1,597
|
|
|
14,511
|
|
|
65
|
|
|
14,576
|
|
||||||||
|
Share-based compensation
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
12
|
|
|
|
|
12
|
|
||||||||||||
|
Change in noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||||||||||
|
Net income (loss)
|
|
|
|
|
|
|
|
(306
|
)
|
|
|
|
(306
|
)
|
|
3
|
|
|
(303
|
)
|
||||||||||||
|
Other comprehensive income (loss), net of income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(782
|
)
|
|
(782
|
)
|
|
|
|
|
(782
|
)
|
||||||||
|
Balance at June 30, 2018
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
12,444
|
|
|
$
|
175
|
|
|
$
|
815
|
|
|
$
|
13,435
|
|
|
$
|
65
|
|
|
$
|
13,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Shareholder’s Net Investment
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings (Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Brighthouse Financial, Inc.’s Stockholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||
|
Balance at December 31, 2016
|
|
$
|
13,597
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,265
|
|
|
$
|
14,862
|
|
|
$
|
—
|
|
|
$
|
14,862
|
|
|
Change in net investment
|
|
1,027
|
|
|
|
|
|
|
|
|
|
|
1,027
|
|
|
|
|
1,027
|
|
|||||||||||||
|
Change in noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
|
|
|
50
|
|
|||||||||
|
Net income (loss)
|
|
(103
|
)
|
|
|
|
|
|
|
|
|
|
(103
|
)
|
|
|
|
(103
|
)
|
|||||||||||||
|
Other comprehensive income (loss), net of income tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
629
|
|
|
629
|
|
|
|
|
|
629
|
|
||||||||
|
Balance at June 30, 2017
|
|
$
|
14,521
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,894
|
|
|
$
|
16,415
|
|
|
$
|
50
|
|
|
$
|
16,465
|
|
|
|
Six Months
Ended June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net cash provided by (used in) operating activities
|
$
|
1,017
|
|
|
$
|
1,325
|
|
|
Cash flows from investing activities
|
|
|
|
||||
|
Sales, maturities and repayments of:
|
|
|
|
||||
|
Fixed maturity securities
|
7,601
|
|
|
6,909
|
|
||
|
Equity securities
|
12
|
|
|
40
|
|
||
|
Mortgage loans
|
299
|
|
|
369
|
|
||
|
Real estate and real estate joint ventures
|
82
|
|
|
12
|
|
||
|
Other limited partnership interests
|
75
|
|
|
152
|
|
||
|
Purchases of:
|
|
|
|
||||
|
Fixed maturity securities
|
(7,394
|
)
|
|
(7,531
|
)
|
||
|
Equity securities
|
(1
|
)
|
|
(2
|
)
|
||
|
Mortgage loans
|
(1,916
|
)
|
|
(1,196
|
)
|
||
|
Real estate and real estate joint ventures
|
(27
|
)
|
|
(92
|
)
|
||
|
Other limited partnership interests
|
(99
|
)
|
|
(109
|
)
|
||
|
Cash received in connection with freestanding derivatives
|
722
|
|
|
1,768
|
|
||
|
Cash paid in connection with freestanding derivatives
|
(1,570
|
)
|
|
(2,721
|
)
|
||
|
Net change in policy loans
|
65
|
|
|
4
|
|
||
|
Net change in short-term investments
|
135
|
|
|
43
|
|
||
|
Net change in other invested assets
|
(7
|
)
|
|
(9
|
)
|
||
|
Other, net
|
—
|
|
|
2
|
|
||
|
Net cash provided by (used in) investing activities
|
(2,023
|
)
|
|
(2,361
|
)
|
||
|
Cash flows from financing activities
|
|
|
|
||||
|
Policyholder account balances:
|
|
|
|
||||
|
Deposits
|
3,018
|
|
|
2,210
|
|
||
|
Withdrawals
|
(1,567
|
)
|
|
(1,591
|
)
|
||
|
Net change in payables for collateral under securities loaned and other transactions
|
96
|
|
|
(196
|
)
|
||
|
Long-term debt issued
|
—
|
|
|
2,988
|
|
||
|
Long-term debt repaid
|
(6
|
)
|
|
(7
|
)
|
||
|
Collateral financing arrangements repaid
|
—
|
|
|
(2,797
|
)
|
||
|
Cash received from MetLife, Inc. in connection with shareholder's net investment
|
—
|
|
|
293
|
|
||
|
Cash paid to MetLife, Inc. in connection with shareholder's net investment
|
—
|
|
|
(668
|
)
|
||
|
Financing element on certain derivative instruments and other derivative related transactions, net
|
(226
|
)
|
|
46
|
|
||
|
Other, net
|
(31
|
)
|
|
(27
|
)
|
||
|
Net cash provided by (used in) financing activities
|
1,284
|
|
|
251
|
|
||
|
Change in cash, cash equivalents and restricted cash
|
278
|
|
|
(785
|
)
|
||
|
Cash, cash equivalents and restricted cash, beginning of period
|
1,857
|
|
|
5,228
|
|
||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
2,135
|
|
|
$
|
4,443
|
|
|
Supplemental disclosures of cash flow information
|
|
|
|
||||
|
Net cash paid (received) for:
|
|
|
|
||||
|
Interest
|
$
|
80
|
|
|
$
|
89
|
|
|
Income tax
|
$
|
3
|
|
|
$
|
45
|
|
|
Non-cash transactions:
|
|
|
|
||||
|
Transfer of fixed maturity securities to former affiliates
|
$
|
—
|
|
|
$
|
293
|
|
|
Reduction of policyholder account balances in connection with reinsurance transactions
|
$
|
—
|
|
|
$
|
293
|
|
|
Standard
|
Description
|
Effective Date
|
Impact on Financial Statements
|
|
ASU 2016-01, Financial Instruments - Overall: Recognition and Measurement of Financial Assets and Financial Liabilities
|
The new guidance changes the current accounting guidance related to (i) the classification and measurement of certain equity investments, (ii) the presentation of changes in the fair value of financial liabilities measured under the fair value option (“FVO”) that are due to instrument-specific credit risk, and (iii) certain disclosures associated with the fair value of financial instruments. Additionally, there will no longer be a requirement to assess equity securities for impairment since such securities will be measured at fair value through net income.
|
January 1, 2018 using the modified retrospective method
|
The Company 1) reclassified net unrealized gains related to equity securities previously classified as available-for-sale (“AFS”) from AOCI to retained earnings and 2) increased the carrying value of equity investments previously accounted for under the cost method to estimated fair value. The cumulative effect of the adoption is a net increase to retained earnings of $38 million and a net decrease of $15 million to AOCI, after taxes.
|
|
ASU 2014-09, Revenue from Contracts with Customers (Topic 606)
|
For those contracts that are impacted, the guidance will require an entity to recognize revenue upon the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled, in exchange for those goods or services.
|
January 1, 2018 using the modified retrospective method
|
The adoption did not have an impact on the Company’s financial statements other than expanded disclosures in Note 9.
|
|
Standard
|
Description
|
Effective Date
|
Impact on Financial Statements
|
|
ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities
|
The amendments to Topic 815 (i) refine and expand the criteria for achieving hedge accounting on certain hedging strategies, (ii) require the earnings effect of the hedging instrument be presented in the same line item in which the earnings effect of the hedged item is reported, and (iii) eliminate the requirement to separately measure and report hedge ineffectiveness.
|
January 1, 2019 using modified retrospective method (with early adoption permitted)
|
The Company does not expect a material impact on its financial statements from adoption of the new guidance.
|
|
ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
|
The amendments to Topic 326 replace the incurred loss impairment methodology for certain financial instruments with one that reflects expected credit losses based on historical loss information, current conditions, and reasonable and supportable forecasts. The new guidance also requires that an other-than- temporary impairment (“OTTI”) on a debt security will be recognized as an allowance going forward, such that improvements in expected future cash flows after an impairment will no longer be reflected as a prospective yield adjustment through net investment income, but rather a reversal of the previous impairment and recognized through realized investment gains and losses.
|
January 1, 2020 using the modified retrospective method (with early adoption permitted beginning January 1, 2019)
|
The Company is currently evaluating the impact of this guidance on its financial statements, with the most significant impact expected to be earlier recognition of credit losses on mortgage loan investments.
|
|
ASU 2016-02, Leases - Topic 842
|
The new guidance will require a lessee to recognize assets and liabilities for leases with lease terms of more than 12 months. Leases would be classified as finance or operating leases and both types of leases will be recognized on the balance sheet. Lessor accounting will remain largely unchanged from current guidance except for certain targeted changes. The amendments also require new qualitative and quantitative disclosures.
|
January 1, 2019 using the modified retrospective method (with early adoption permitted)
|
The Company is currently evaluating the impact of this guidance on its financial statements, with the most significant impact expected to be a gross-up of certain lease assets and liabilities on the balance sheet.
|
|
•
|
Net investment gains (losses);
|
|
•
|
Net derivative gains (losses) except earned income on derivatives and amortization of premium on derivatives that are hedges of investments or that are used to replicate certain investments, but do not qualify for hedge accounting treatment; and
|
|
•
|
Amortization of unearned revenue related to net investment gains (losses) and net derivative gains (losses) and certain variable annuity
guaranteed minimum income benefits
(“GMIBs”) fees (“GMIB Fees”).
|
|
•
|
Amounts associated with benefits and hedging costs related to GMIBs (“GMIB Costs”);
|
|
•
|
Amounts associated with periodic crediting rate adjustments based on the total return of a contractually referenced pool of assets and market value adjustments associated with surrenders or terminations of contracts (“Market Value Adjustments”); and
|
|
•
|
Amortization of deferred policy acquisition cost (“DAC”) and value of business acquired (“VOBA”) related to: (i) net investment gains (losses), (ii) net derivative gains (losses), (iii) GMIB Fees and GMIB Costs and (iv) Market Value Adjustments.
|
|
|
|
Operating Results
|
||||||||||||||||||
|
Three Months Ended June 30, 2018
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Pre-tax adjusted earnings
|
|
$
|
266
|
|
|
$
|
46
|
|
|
$
|
(8
|
)
|
|
$
|
(124
|
)
|
|
$
|
180
|
|
|
Provision for income tax expense (benefit)
|
|
45
|
|
|
9
|
|
|
(2
|
)
|
|
(26
|
)
|
|
26
|
|
|||||
|
Post-tax adjusted earnings
|
|
221
|
|
|
37
|
|
|
(6
|
)
|
|
(98
|
)
|
|
154
|
|
|||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Adjusted earnings
|
|
$
|
221
|
|
|
$
|
37
|
|
|
$
|
(6
|
)
|
|
$
|
(99
|
)
|
|
153
|
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment gains (losses)
|
|
|
|
|
|
|
|
|
|
(75
|
)
|
|||||||||
|
Net derivative gains (losses)
|
|
|
|
|
|
|
|
|
|
(312
|
)
|
|||||||||
|
Other adjustments to net income
|
|
|
|
|
|
|
|
|
|
(110
|
)
|
|||||||||
|
Provision for income tax (expense) benefit
|
|
|
|
|
|
|
|
|
|
105
|
|
|||||||||
|
Net income (loss) available to Brighthouse Financial, Inc.'s common shareholders
|
|
|
|
|
|
|
|
|
|
$
|
(239
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest revenue
|
|
$
|
376
|
|
|
$
|
111
|
|
|
$
|
314
|
|
|
$
|
11
|
|
|
|
||
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
|
||
|
|
|
Operating Results
|
||||||||||||||||||
|
Three Months Ended June 30, 2017
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Pre-tax adjusted earnings
|
|
$
|
313
|
|
|
$
|
23
|
|
|
$
|
79
|
|
|
$
|
11
|
|
|
$
|
426
|
|
|
Provision for income tax expense (benefit)
|
|
87
|
|
|
11
|
|
|
27
|
|
|
(23
|
)
|
|
102
|
|
|||||
|
Post-tax adjusted earnings
|
|
226
|
|
|
12
|
|
|
52
|
|
|
34
|
|
|
324
|
|
|||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Adjusted earnings
|
|
$
|
226
|
|
|
$
|
12
|
|
|
$
|
52
|
|
|
$
|
34
|
|
|
324
|
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment gains (losses)
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Net derivative gains (losses)
|
|
|
|
|
|
|
|
|
|
(78
|
)
|
|||||||||
|
Other adjustments to net income
|
|
|
|
|
|
|
|
|
|
(27
|
)
|
|||||||||
|
Provision for income tax (expense) benefit
|
|
|
|
|
|
|
|
|
|
27
|
|
|||||||||
|
Net income (loss) available to Brighthouse Financial, Inc.'s common shareholders
|
|
|
|
|
|
|
|
|
|
$
|
246
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest revenue
|
|
$
|
311
|
|
|
$
|
69
|
|
|
$
|
354
|
|
|
$
|
58
|
|
|
|
||
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
28
|
|
|
|
||
|
|
|
Operating Results
|
||||||||||||||||||
|
Six Months Ended June 30, 2018
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Pre-tax adjusted earnings
|
|
$
|
538
|
|
|
$
|
127
|
|
|
$
|
55
|
|
|
$
|
(210
|
)
|
|
$
|
510
|
|
|
Provision for income tax expense (benefit)
|
|
91
|
|
|
24
|
|
|
11
|
|
|
(55
|
)
|
|
71
|
|
|||||
|
Post-tax adjusted earnings
|
|
447
|
|
|
103
|
|
|
44
|
|
|
(155
|
)
|
|
439
|
|
|||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
|
Adjusted earnings
|
|
$
|
447
|
|
|
$
|
103
|
|
|
$
|
44
|
|
|
$
|
(158
|
)
|
|
436
|
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment gains (losses)
|
|
|
|
|
|
|
|
|
|
(79
|
)
|
|||||||||
|
Net derivative gains (losses)
|
|
|
|
|
|
|
|
|
|
(646
|
)
|
|||||||||
|
Other adjustments to net income
|
|
|
|
|
|
|
|
|
|
(215
|
)
|
|||||||||
|
Provision for income tax (expense) benefit
|
|
|
|
|
|
|
|
|
|
198
|
|
|||||||||
|
Net income (loss) available to Brighthouse Financial, Inc.'s common shareholders
|
|
|
|
|
|
|
|
|
|
$
|
(306
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest revenue
|
|
$
|
739
|
|
|
$
|
219
|
|
|
$
|
657
|
|
|
$
|
22
|
|
|
|
||
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
74
|
|
|
|
||
|
|
|
Operating Results
|
||||||||||||||||||
|
Six Months Ended June 30, 2017
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Pre-tax adjusted earnings
|
|
$
|
623
|
|
|
$
|
8
|
|
|
$
|
153
|
|
|
$
|
34
|
|
|
$
|
818
|
|
|
Provision for income tax expense (benefit)
|
|
169
|
|
|
3
|
|
|
52
|
|
|
(10
|
)
|
|
214
|
|
|||||
|
Post-tax adjusted earnings
|
|
454
|
|
|
5
|
|
|
101
|
|
|
44
|
|
|
604
|
|
|||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Adjusted earnings
|
|
$
|
454
|
|
|
$
|
5
|
|
|
$
|
101
|
|
|
$
|
44
|
|
|
604
|
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment gains (losses)
|
|
|
|
|
|
|
|
|
|
(55
|
)
|
|||||||||
|
Net derivative gains (losses)
|
|
|
|
|
|
|
|
|
|
(1,043
|
)
|
|||||||||
|
Other adjustments to net income
|
|
|
|
|
|
|
|
|
|
11
|
|
|||||||||
|
Provision for income tax (expense) benefit
|
|
|
|
|
|
|
|
|
|
380
|
|
|||||||||
|
Net income (loss) available to Brighthouse Financial, Inc.'s common shareholders
|
|
|
|
|
|
|
|
|
|
$
|
(103
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest revenue
|
|
$
|
638
|
|
|
$
|
176
|
|
|
$
|
712
|
|
|
$
|
124
|
|
|
|
||
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
58
|
|
|
|
||
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Annuities
|
|
$
|
1,146
|
|
|
$
|
1,126
|
|
|
$
|
2,293
|
|
|
$
|
2,200
|
|
|
Life
|
|
339
|
|
|
305
|
|
|
708
|
|
|
595
|
|
||||
|
Run-off
|
|
510
|
|
|
545
|
|
|
1,058
|
|
|
1,084
|
|
||||
|
Corporate & Other
|
|
31
|
|
|
82
|
|
|
65
|
|
|
171
|
|
||||
|
Adjustments
|
|
(324
|
)
|
|
(33
|
)
|
|
(607
|
)
|
|
(1,060
|
)
|
||||
|
Total
|
|
$
|
1,702
|
|
|
$
|
2,025
|
|
|
$
|
3,517
|
|
|
$
|
2,990
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(In millions)
|
||||||
|
Annuities
|
$
|
151,856
|
|
|
$
|
154,667
|
|
|
Life
|
19,790
|
|
|
18,049
|
|
||
|
Run-off
|
32,472
|
|
|
36,824
|
|
||
|
Corporate & Other
|
12,094
|
|
|
14,652
|
|
||
|
Total
|
$
|
216,212
|
|
|
$
|
224,192
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
||||||||||||
|
|
In the
Event of Death
|
|
At
Annuitization
|
|
In the
Event of Death
|
|
At
Annuitization
|
|
||||||||
|
|
(Dollars in millions)
|
|
||||||||||||||
|
Annuity Contracts (1), (2)
|
|
|
|
|
|
|
|
|
||||||||
|
Variable Annuity Guarantees
|
|
|
|
|
|
|
|
|
||||||||
|
Total account value (3)
|
$
|
109,725
|
|
|
$
|
63,534
|
|
|
$
|
115,147
|
|
|
$
|
67,110
|
|
|
|
Separate account value
|
$
|
104,555
|
|
|
$
|
62,264
|
|
|
$
|
109,792
|
|
|
$
|
65,782
|
|
|
|
Net amount at risk
|
$
|
6,534
|
|
(4)
|
$
|
2,604
|
|
(5)
|
$
|
5,261
|
|
(4)
|
$
|
2,642
|
|
(5)
|
|
Average attained age of contract holders
|
68 years
|
|
|
68 years
|
|
|
68 years
|
|
|
68 years
|
|
|
||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
Secondary Guarantees
|
||||||
|
|
(Dollars in millions)
|
||||||
|
Universal Life Contracts
|
|
|
|
||||
|
Total account value (3)
|
$
|
6,154
|
|
|
$
|
6,244
|
|
|
Net amount at risk (6)
|
$
|
74,152
|
|
|
$
|
75,304
|
|
|
Average attained age of policyholders
|
65 years
|
|
|
64 years
|
|
||
|
|
|
|
|
||||
|
Variable Life Contracts
|
|
|
|
||||
|
Total account value (3)
|
$
|
3,393
|
|
|
$
|
3,379
|
|
|
Net amount at risk (6)
|
$
|
23,691
|
|
|
$
|
24,546
|
|
|
Average attained age of policyholders
|
49 years
|
|
|
49 years
|
|
||
|
(1)
|
The Company’s annuity contracts with guarantees may offer more than one type of guarantee in each contract. Therefore, the amounts listed above may not be mutually exclusive.
|
|
(2)
|
Includes direct business, but excludes offsets from hedging or reinsurance, if any. Therefore, the
net amount at risk
presented reflects the economic exposures of living and death benefit guarantees associated with variable annuities, but not necessarily their impact on the Company. See
Note 5
of the Notes to the Consolidated and Combined Financial Statements included in the 2017 Annual Report
for a discussion of guaranteed minimum benefits which have been reinsured.
|
|
(3)
|
Includes the contract holder’s investments in the general account and separate account, if applicable.
|
|
(4)
|
Defined as the death benefit less the total account value, as of the balance sheet date. It represents the amount of the claim that the Company would incur if death claims were filed on all contracts on the balance sheet date and includes any additional contractual claims associated with riders purchased to assist with covering income taxes payable upon death.
|
|
(5)
|
Defined as the amount (if any) that would be required to be added to the total account value to purchase a lifetime income stream, based on current annuity rates, equal to the minimum amount provided under the guaranteed benefit. This amount represents the Company’s potential economic exposure to such guarantees in the event all contract holders were to annuitize on the balance sheet date, even though the contracts contain terms that allow annuitization of the guaranteed amount only after the 10th anniversary of the contract, which not all contract holders have achieved.
|
|
(6)
|
Defined as the guarantee amount less the account value, as of the balance sheet date. It represents the amount of the claim that the Company would incur if death claims were filed on all contracts on the balance sheet date.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||||||||
|
|
Amortized
Cost |
|
Gross Unrealized
|
|
Estimated
Fair Value |
|
Amortized
Cost |
|
Gross Unrealized
|
|
Estimated
Fair Value |
||||||||||||||||||||||||||||
|
|
Gains
|
|
Temporary
Losses |
|
OTTI
Losses (1) |
|
Gains
|
|
Temporary
Losses |
|
OTTI
Losses (1) |
|
|||||||||||||||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||||||||||||||
|
Fixed maturity securities: (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
U.S. corporate
|
$
|
22,965
|
|
|
$
|
984
|
|
|
$
|
445
|
|
|
$
|
—
|
|
|
$
|
23,504
|
|
|
$
|
21,190
|
|
|
$
|
1,859
|
|
|
$
|
92
|
|
|
$
|
—
|
|
|
$
|
22,957
|
|
|
U.S. government and agency
|
11,243
|
|
|
1,409
|
|
|
194
|
|
|
—
|
|
|
12,458
|
|
|
14,548
|
|
|
1,862
|
|
|
118
|
|
|
—
|
|
|
16,292
|
|
||||||||||
|
RMBS
|
7,784
|
|
|
251
|
|
|
180
|
|
|
(4
|
)
|
|
7,859
|
|
|
7,749
|
|
|
285
|
|
|
60
|
|
|
(3
|
)
|
|
7,977
|
|
||||||||||
|
Foreign corporate
|
6,972
|
|
|
175
|
|
|
183
|
|
|
—
|
|
|
6,964
|
|
|
6,703
|
|
|
386
|
|
|
66
|
|
|
—
|
|
|
7,023
|
|
||||||||||
|
State and political subdivision
|
3,648
|
|
|
453
|
|
|
26
|
|
|
(2
|
)
|
|
4,077
|
|
|
3,635
|
|
|
553
|
|
|
6
|
|
|
1
|
|
|
4,181
|
|
||||||||||
|
CMBS
|
4,099
|
|
|
11
|
|
|
88
|
|
|
(1
|
)
|
|
4,023
|
|
|
3,386
|
|
|
53
|
|
|
17
|
|
|
(1
|
)
|
|
3,423
|
|
||||||||||
|
ABS
|
2,074
|
|
|
14
|
|
|
5
|
|
|
—
|
|
|
2,083
|
|
|
1,810
|
|
|
21
|
|
|
2
|
|
|
—
|
|
|
1,829
|
|
||||||||||
|
Foreign government
|
1,296
|
|
|
105
|
|
|
26
|
|
|
—
|
|
|
1,375
|
|
|
1,152
|
|
|
161
|
|
|
4
|
|
|
—
|
|
|
1,309
|
|
||||||||||
|
Total fixed maturity securities
|
$
|
60,081
|
|
|
$
|
3,402
|
|
|
$
|
1,147
|
|
|
$
|
(7
|
)
|
|
$
|
62,343
|
|
|
$
|
60,173
|
|
|
$
|
5,180
|
|
|
$
|
365
|
|
|
$
|
(3
|
)
|
|
$
|
64,991
|
|
|
(1)
|
Noncredit OTTI losses included in AOCI in an unrealized gain position are due to increases in estimated fair value subsequent to initial recognition of noncredit losses on such securities. See also “— Net Unrealized Investment Gains (Losses).”
|
|
(2)
|
Redeemable preferred stock is reported within U.S. corporate and foreign corporate fixed maturity securities. Included within fixed maturity securities are structured securities including residential mortgage-backed securities (“RMBS”), commercial mortgage-backed securities (“CMBS”) and asset-backed securities (“ABS”) (collectively, “Structured Securities”).
|
|
|
Due in One
Year or Less
|
|
Due After One
Year Through
Five Years
|
|
Due After Five
Years
Through Ten Years
|
|
Due After Ten
Years
|
|
Structured
Securities
|
|
Total Fixed
Maturity
Securities
|
||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||
|
Amortized cost
|
$
|
1,759
|
|
|
$
|
8,553
|
|
|
$
|
11,677
|
|
|
$
|
24,135
|
|
|
$
|
13,957
|
|
|
$
|
60,081
|
|
|
Estimated fair value
|
$
|
1,766
|
|
|
$
|
8,641
|
|
|
$
|
11,570
|
|
|
$
|
26,401
|
|
|
$
|
13,965
|
|
|
$
|
62,343
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Less than 12 Months
|
|
Equal to or Greater than 12 Months
|
|
Less than 12 Months
|
|
Equal to or Greater than 12 Months
|
||||||||||||||||||||||||
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
||||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||||
|
Fixed maturity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
U.S. corporate
|
$
|
9,676
|
|
|
$
|
324
|
|
|
$
|
1,264
|
|
|
$
|
121
|
|
|
$
|
1,783
|
|
|
$
|
21
|
|
|
$
|
1,451
|
|
|
$
|
71
|
|
|
U.S. government and agency
|
2,822
|
|
|
64
|
|
|
1,318
|
|
|
130
|
|
|
4,962
|
|
|
38
|
|
|
1,573
|
|
|
80
|
|
||||||||
|
RMBS
|
3,279
|
|
|
97
|
|
|
1,140
|
|
|
79
|
|
|
2,367
|
|
|
14
|
|
|
1,332
|
|
|
43
|
|
||||||||
|
Foreign corporate
|
2,986
|
|
|
107
|
|
|
462
|
|
|
76
|
|
|
637
|
|
|
8
|
|
|
603
|
|
|
58
|
|
||||||||
|
State and political subdivision
|
577
|
|
|
16
|
|
|
102
|
|
|
8
|
|
|
170
|
|
|
3
|
|
|
106
|
|
|
4
|
|
||||||||
|
CMBS
|
2,955
|
|
|
67
|
|
|
344
|
|
|
20
|
|
|
619
|
|
|
6
|
|
|
335
|
|
|
10
|
|
||||||||
|
ABS
|
735
|
|
|
4
|
|
|
33
|
|
|
1
|
|
|
170
|
|
|
—
|
|
|
74
|
|
|
2
|
|
||||||||
|
Foreign government
|
502
|
|
|
21
|
|
|
87
|
|
|
5
|
|
|
155
|
|
|
2
|
|
|
69
|
|
|
2
|
|
||||||||
|
Total fixed maturity securities
|
$
|
23,532
|
|
|
$
|
700
|
|
|
$
|
4,750
|
|
|
$
|
440
|
|
|
$
|
10,863
|
|
|
$
|
92
|
|
|
$
|
5,543
|
|
|
$
|
270
|
|
|
Total number of securities in an unrealized loss position
|
2,799
|
|
|
|
|
592
|
|
|
|
|
911
|
|
|
|
|
638
|
|
|
|
||||||||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Carrying
Value
|
|
% of
Total
|
|
Carrying
Value
|
|
% of
Total
|
||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Mortgage loans:
|
|
|
|
|
|
|
|
||||||
|
Commercial
|
$
|
8,085
|
|
|
65.5
|
%
|
|
$
|
7,260
|
|
|
67.5
|
%
|
|
Agricultural
|
2,630
|
|
|
21.3
|
|
|
2,276
|
|
|
21.2
|
|
||
|
Residential
|
1,577
|
|
|
12.8
|
|
|
1,138
|
|
|
10.6
|
|
||
|
Subtotal (1)
|
12,292
|
|
|
99.6
|
|
|
10,674
|
|
|
99.3
|
|
||
|
Valuation allowances (2)
|
(51
|
)
|
|
(0.4
|
)
|
|
(47
|
)
|
|
(0.4
|
)
|
||
|
Subtotal mortgage loans, net
|
12,241
|
|
|
99.2
|
|
|
10,627
|
|
|
98.9
|
|
||
|
Commercial mortgage loans held by CSEs — FVO
|
96
|
|
|
0.8
|
|
|
115
|
|
|
1.1
|
|
||
|
Total mortgage loans, net
|
$
|
12,337
|
|
|
100.0
|
%
|
|
$
|
10,742
|
|
|
100.0
|
%
|
|
(1)
|
Purchases of mortgage loans from third parties were
$518 million
and
$604 million
for the
three months
and
six months ended
June 30, 2018
, respectively, and
$147 million
and
$307 million
for the three months and six months ended
June 30, 2017
, respectively, and were primarily comprised of residential mortgage loans.
|
|
(2)
|
The valuation allowances were primarily from collective evaluation (non-specific loan related).
|
|
|
Recorded Investment
|
|
|
|
|
||||||||||||||||||||
|
|
Debt Service Coverage Ratios
|
|
|
|
% of
Total
|
|
Estimated
Fair
Value
|
|
% of
Total
|
||||||||||||||||
|
|
> 1.20x
|
|
1.00x - 1.20x
|
|
< 1.00x
|
|
Total
|
|
|||||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loan-to-value ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Less than 65%
|
$
|
7,086
|
|
|
$
|
115
|
|
|
$
|
32
|
|
|
$
|
7,233
|
|
|
89.5
|
%
|
|
$
|
7,270
|
|
|
89.6
|
%
|
|
65% to 75%
|
612
|
|
|
107
|
|
|
82
|
|
|
801
|
|
|
9.9
|
|
|
798
|
|
|
9.8
|
|
|||||
|
76% to 80%
|
42
|
|
|
—
|
|
|
9
|
|
|
51
|
|
|
0.6
|
|
|
49
|
|
|
0.6
|
|
|||||
|
Total
|
$
|
7,740
|
|
|
$
|
222
|
|
|
$
|
123
|
|
|
$
|
8,085
|
|
|
100.0
|
%
|
|
$
|
8,117
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loan-to-value ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Less than 65%
|
$
|
6,194
|
|
|
$
|
293
|
|
|
$
|
33
|
|
|
$
|
6,520
|
|
|
89.8
|
%
|
|
$
|
6,681
|
|
|
90.0
|
%
|
|
65% to 75%
|
642
|
|
|
—
|
|
|
14
|
|
|
656
|
|
|
9.0
|
|
|
658
|
|
|
8.9
|
|
|||||
|
76% to 80%
|
42
|
|
|
—
|
|
|
9
|
|
|
51
|
|
|
0.7
|
|
|
50
|
|
|
0.7
|
|
|||||
|
Greater than 80%
|
—
|
|
|
9
|
|
|
24
|
|
|
33
|
|
|
0.5
|
|
|
30
|
|
|
0.4
|
|
|||||
|
Total
|
$
|
6,878
|
|
|
$
|
302
|
|
|
$
|
80
|
|
|
$
|
7,260
|
|
|
100.0
|
%
|
|
$
|
7,419
|
|
|
100.0
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Recorded
Investment
|
|
% of
Total
|
|
Recorded
Investment
|
|
% of
Total
|
||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Loan-to-value ratios:
|
|
|
|
|
|
|
|
||||||
|
Less than 65%
|
$
|
2,403
|
|
|
91.4
|
%
|
|
$
|
2,113
|
|
|
92.8
|
%
|
|
65% to 75%
|
227
|
|
|
8.6
|
|
|
163
|
|
|
7.2
|
|
||
|
Total
|
$
|
2,630
|
|
|
100.0
|
%
|
|
$
|
2,276
|
|
|
100.0
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Recorded Investment
|
|
% of
Total
|
|
Recorded Investment
|
|
% of
Total
|
||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Performance indicators:
|
|
|
|
|
|
|
|
||||||
|
Performing
|
$
|
1,548
|
|
|
98.2
|
%
|
|
$
|
1,106
|
|
|
97.2
|
%
|
|
Nonperforming
|
29
|
|
|
1.8
|
|
|
32
|
|
|
2.8
|
|
||
|
Total
|
$
|
1,577
|
|
|
100.0
|
%
|
|
$
|
1,138
|
|
|
100.0
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(In millions)
|
||||||
|
Fixed maturity securities
|
$
|
2,247
|
|
|
$
|
4,806
|
|
|
Fixed maturity securities with noncredit OTTI losses included in AOCI
|
7
|
|
|
2
|
|
||
|
Total fixed maturity securities
|
2,254
|
|
|
4,808
|
|
||
|
Equity securities
|
—
|
|
|
39
|
|
||
|
Derivatives
|
256
|
|
|
239
|
|
||
|
Other
|
(13
|
)
|
|
(8
|
)
|
||
|
Subtotal
|
2,497
|
|
|
5,078
|
|
||
|
Amounts allocated from:
|
|
|
|
||||
|
Future policy benefits
|
(1,240
|
)
|
|
(2,626
|
)
|
||
|
DAC and VOBA related to noncredit OTTI losses recognized in AOCI
|
(5
|
)
|
|
(2
|
)
|
||
|
DAC, VOBA and DSI
|
(167
|
)
|
|
(265
|
)
|
||
|
Subtotal
|
(1,412
|
)
|
|
(2,893
|
)
|
||
|
Deferred income tax benefit (expense) related to noncredit OTTI losses recognized in AOCI
|
1
|
|
|
—
|
|
||
|
Deferred income tax benefit (expense)
|
(228
|
)
|
|
(459
|
)
|
||
|
Net unrealized investment gains (losses)
|
$
|
858
|
|
|
$
|
1,726
|
|
|
|
Six Months
Ended June 30, 2018 |
||
|
|
(In millions)
|
||
|
Balance, December 31, 2017
|
$
|
1,726
|
|
|
Unrealized investment gains (losses) change due to cumulative effect, net of income tax (1)
|
(79
|
)
|
|
|
Balance, January 1, 2018
|
1,647
|
|
|
|
Fixed maturity securities on which noncredit OTTI losses have been recognized
|
5
|
|
|
|
Unrealized investment gains (losses) during the period
|
(2,507
|
)
|
|
|
Unrealized investment gains (losses) relating to:
|
|
||
|
Future policy benefits
|
1,386
|
|
|
|
DAC and VOBA related to noncredit OTTI losses recognized in AOCI
|
(3
|
)
|
|
|
DAC, VOBA and DSI
|
98
|
|
|
|
Deferred income tax benefit (expense) related to noncredit OTTI losses recognized in AOCI
|
1
|
|
|
|
Deferred income tax benefit (expense)
|
231
|
|
|
|
Balance, June 30, 2018
|
$
|
858
|
|
|
Change in net unrealized investment gains (losses)
|
$
|
(789
|
)
|
|
(1)
|
See
Note 1
for more information related to the cumulative effect of change in accounting principle and other.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(In millions)
|
||||||
|
Securities on loan: (1)
|
|
|
|
||||
|
Amortized cost
|
$
|
3,304
|
|
|
$
|
3,085
|
|
|
Estimated fair value
|
$
|
3,798
|
|
|
$
|
3,748
|
|
|
Cash collateral received from counterparties (2)
|
$
|
3,834
|
|
|
$
|
3,791
|
|
|
Security collateral received from counterparties (3)
|
$
|
56
|
|
|
$
|
29
|
|
|
Reinvestment portfolio — estimated fair value
|
$
|
3,843
|
|
|
$
|
3,823
|
|
|
(1)
|
Included within fixed maturity securities.
|
|
(2)
|
Included within payables for collateral under securities loaned and other transactions.
|
|
(3)
|
Security collateral received from counterparties may not be sold or re-pledged, unless the counterparty is in default, and is not reflected on the consolidated and combined financial statements.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Remaining Tenor of Securities Lending Agreements
|
|
|
|
Remaining Tenor of Securities Lending Agreements
|
|
|
||||||||||||||||||||||||
|
|
Open (1)
|
|
1 Month or Less
|
|
1 to 6 Months
|
|
Total
|
|
Open (1)
|
|
1 Month or Less
|
|
1 to 6 Months
|
|
Total
|
||||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||||||
|
U.S. government and agency
|
$
|
1,345
|
|
|
$
|
1,596
|
|
|
$
|
893
|
|
|
$
|
3,834
|
|
|
$
|
1,626
|
|
|
$
|
964
|
|
|
$
|
1,201
|
|
|
$
|
3,791
|
|
|
(1)
|
The related loaned security could be returned to the Company on the next business day which would require the Company to immediately return the cash collateral.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(In millions)
|
||||||
|
Invested assets on deposit (regulatory deposits) (1)
|
$
|
8,046
|
|
|
$
|
8,263
|
|
|
Invested assets held in trust (reinsurance agreements) (2)
|
2,985
|
|
|
2,634
|
|
||
|
Invested assets pledged as collateral (3)
|
3,823
|
|
|
3,199
|
|
||
|
Total invested assets on deposit, held in trust and pledged as collateral
|
$
|
14,854
|
|
|
$
|
14,096
|
|
|
(1)
|
The Company has assets, primarily fixed maturity securities, on deposit with governmental authorities relating to certain policyholder liabilities, of which
$71 million
and
$34 million
of the assets on deposit balance represents restricted cash at
June 30, 2018
and
December 31, 2017
, respectively.
|
|
(2)
|
The Company has assets, primarily fixed maturity securities, held in trust relating to certain reinsurance transactions.
$27 million
and
$42 million
of the assets held in trust balance represents restricted cash at
June 30, 2018
and
December 31, 2017
, respectively.
|
|
(3)
|
The Company has pledged invested assets in connection with various agreements and transactions, including funding agreements (see
Note 3
of the Notes to the Consolidated and Combined Financial Statements included in the 2017 Annual Report) and derivative transactions (see
Note 5
).
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Total
Assets
|
|
Total
Liabilities
|
|
Total
Assets
|
|
Total
Liabilities
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
CSEs (assets (primarily loans) and liabilities (primarily debt)) (1)
|
$
|
96
|
|
|
$
|
5
|
|
|
$
|
116
|
|
|
$
|
11
|
|
|
(1)
|
The Company consolidates entities that are structured as CMBS. The assets of these entities can only be used to settle their respective liabilities, and under no circumstances is the Company liable for any principal or interest shortfalls should any arise. The Company’s exposure was limited to that of its remaining investment in these entities of
$73 million
and
$86 million
at estimated fair value at
June 30, 2018
and
December 31, 2017
, respectively.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying
Amount
|
|
Maximum
Exposure
to Loss (1)
|
|
Carrying
Amount
|
|
Maximum
Exposure
to Loss (1)
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Fixed maturity securities AFS:
|
|
|
|
|
|
|
|
||||||||
|
Structured Securities (2)
|
$
|
11,413
|
|
|
$
|
11,413
|
|
|
$
|
11,461
|
|
|
$
|
11,461
|
|
|
U.S. and foreign corporate
|
440
|
|
|
440
|
|
|
504
|
|
|
504
|
|
||||
|
Other limited partnership interests
|
1,550
|
|
|
2,775
|
|
|
1,511
|
|
|
2,463
|
|
||||
|
Other investments (3)
|
89
|
|
|
92
|
|
|
82
|
|
|
89
|
|
||||
|
Total
|
$
|
13,492
|
|
|
$
|
14,720
|
|
|
$
|
13,558
|
|
|
$
|
14,517
|
|
|
(1)
|
The maximum exposure to loss relating to fixed maturity securities AFS is equal to their carrying amounts or the carrying amounts of retained interests. The maximum exposure to loss relating to other limited partnership interests and real estate joint ventures is equal to the carrying amounts plus any unfunded commitments. Such a maximum loss would be expected to occur only upon bankruptcy of the issuer or investee.
|
|
(2)
|
For these variable interests, the Company’s involvement is limited to that of a passive investor in mortgage-backed or asset-backed securities issued by trusts that do not have substantial equity.
|
|
(3)
|
Other investments is comprised of real estate joint ventures and other invested assets.
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Investment income:
|
|
|
|
|
|
|
|
||||||||
|
Fixed maturity securities
|
$
|
638
|
|
|
$
|
598
|
|
|
$
|
1,266
|
|
|
$
|
1,208
|
|
|
Equity securities
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
||||
|
Mortgage loans
|
128
|
|
|
111
|
|
|
246
|
|
|
220
|
|
||||
|
Policy loans
|
34
|
|
|
18
|
|
|
50
|
|
|
35
|
|
||||
|
Real estate joint ventures
|
10
|
|
|
14
|
|
|
24
|
|
|
26
|
|
||||
|
Other limited partnership interests
|
25
|
|
|
49
|
|
|
90
|
|
|
106
|
|
||||
|
Cash, cash equivalents and short-term investments
|
7
|
|
|
10
|
|
|
13
|
|
|
18
|
|
||||
|
Other
|
9
|
|
|
7
|
|
|
18
|
|
|
15
|
|
||||
|
Subtotal
|
853
|
|
|
810
|
|
|
1,711
|
|
|
1,633
|
|
||||
|
Less: Investment expenses
|
49
|
|
|
46
|
|
|
92
|
|
|
89
|
|
||||
|
Subtotal, net
|
804
|
|
|
764
|
|
|
1,619
|
|
|
1,544
|
|
||||
|
FVO CSEs — interest income — commercial mortgage loans
|
2
|
|
|
2
|
|
|
4
|
|
|
4
|
|
||||
|
Net investment income
|
$
|
806
|
|
|
$
|
766
|
|
|
$
|
1,623
|
|
|
$
|
1,548
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Total gains (losses) on fixed maturity securities:
|
|
|
|
|
|
|
|
||||||||
|
Total OTTI losses recognized — by sector:
|
|
|
|
|
|
|
|
||||||||
|
State and political subdivision
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
OTTI losses on fixed maturity securities recognized in earnings
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Fixed maturity securities — net gains (losses) on sales and disposals
|
(65
|
)
|
|
2
|
|
|
(104
|
)
|
|
(36
|
)
|
||||
|
Total gains (losses) on fixed maturity securities
|
(65
|
)
|
|
1
|
|
|
(104
|
)
|
|
(37
|
)
|
||||
|
Total gains (losses) on equity securities:
|
|
|
|
|
|
|
|
||||||||
|
Equity securities — Mark to market and net gains (losses) on sales and disposals
|
(3
|
)
|
|
1
|
|
|
(4
|
)
|
|
1
|
|
||||
|
Total gains (losses) on equity securities
|
(3
|
)
|
|
1
|
|
|
(4
|
)
|
|
1
|
|
||||
|
Mortgage loans
|
(3
|
)
|
|
(2
|
)
|
|
(7
|
)
|
|
(5
|
)
|
||||
|
Real estate joint ventures
|
—
|
|
|
1
|
|
|
42
|
|
|
3
|
|
||||
|
Other limited partnership interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
||||
|
Other
|
1
|
|
|
1
|
|
|
2
|
|
|
(5
|
)
|
||||
|
Subtotal
|
(70
|
)
|
|
2
|
|
|
(71
|
)
|
|
(53
|
)
|
||||
|
FVO CSEs:
|
|
|
|
|
|
|
|
||||||||
|
Commercial mortgage loans
|
(5
|
)
|
|
—
|
|
|
(8
|
)
|
|
(1
|
)
|
||||
|
Long-term debt — related to commercial mortgage loans
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
||||
|
Non-investment portfolio gains (losses)
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Subtotal
|
(5
|
)
|
|
(2
|
)
|
|
(8
|
)
|
|
(2
|
)
|
||||
|
Total net investment gains (losses)
|
$
|
(75
|
)
|
|
$
|
—
|
|
|
$
|
(79
|
)
|
|
$
|
(55
|
)
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Proceeds
|
$
|
2,476
|
|
|
$
|
2,411
|
|
|
$
|
5,337
|
|
|
$
|
4,387
|
|
|
Gross investment gains
|
$
|
9
|
|
|
$
|
12
|
|
|
$
|
12
|
|
|
$
|
20
|
|
|
Gross investment losses
|
(74
|
)
|
|
(10
|
)
|
|
(116
|
)
|
|
(56
|
)
|
||||
|
OTTI losses
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Net investment gains (losses)
|
$
|
(65
|
)
|
|
$
|
1
|
|
|
$
|
(104
|
)
|
|
$
|
(37
|
)
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Balance, beginning of period
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
28
|
|
|
Reductions:
|
|
|
|
|
|
|
|
||||||||
|
Sales (maturities, pay downs or prepayments) of securities previously impaired as credit loss OTTI
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(19
|
)
|
||||
|
Balance, end of period
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Estimated fair value of invested assets transferred to former affiliates
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
292
|
|
|
Amortized cost of invested assets transferred to former affiliates
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
294
|
|
|
Net investment gains (losses) recognized on transfers
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
•
|
the combined instrument is not accounted for in its entirety at estimated fair value with changes in estimated fair value recorded in earnings;
|
|
•
|
the terms of the embedded derivative are not clearly and closely related to the economic characteristics of the host contract; and
|
|
•
|
a separate instrument with the same terms as the embedded derivative would qualify as a derivative instrument.
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Primary Underlying Risk Exposure
|
|
Gross
Notional
Amount |
|
Estimated Fair Value
|
|
Gross
Notional
Amount |
|
Estimated Fair Value
|
||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||||||||||||
|
|
|
|
(In millions)
|
||||||||||||||||||||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate swaps
|
Interest rate
|
|
$
|
145
|
|
|
$
|
35
|
|
|
$
|
—
|
|
|
$
|
175
|
|
|
$
|
44
|
|
|
$
|
—
|
|
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate swaps
|
Interest rate
|
|
27
|
|
|
3
|
|
|
—
|
|
|
27
|
|
|
5
|
|
|
—
|
|
||||||
|
Foreign currency swaps
|
Foreign currency exchange rate
|
|
2,169
|
|
|
116
|
|
|
62
|
|
|
1,827
|
|
|
94
|
|
|
75
|
|
||||||
|
Subtotal
|
|
|
2,196
|
|
|
119
|
|
|
62
|
|
|
1,854
|
|
|
99
|
|
|
75
|
|
||||||
|
Total qualifying hedges
|
|
|
2,341
|
|
|
154
|
|
|
62
|
|
|
2,029
|
|
|
143
|
|
|
75
|
|
||||||
|
Derivatives Not Designated or Not Qualifying as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Interest rate swaps
|
Interest rate
|
|
15,879
|
|
|
576
|
|
|
888
|
|
|
20,213
|
|
|
922
|
|
|
774
|
|
||||||
|
Interest rate caps
|
Interest rate
|
|
3,428
|
|
|
29
|
|
|
—
|
|
|
2,671
|
|
|
7
|
|
|
—
|
|
||||||
|
Interest rate futures
|
Interest rate
|
|
282
|
|
|
—
|
|
|
—
|
|
|
282
|
|
|
1
|
|
|
—
|
|
||||||
|
Interest rate options
|
Interest rate
|
|
14,500
|
|
|
120
|
|
|
97
|
|
|
24,600
|
|
|
133
|
|
|
63
|
|
||||||
|
Foreign currency swaps
|
Foreign currency exchange rate
|
|
1,143
|
|
|
70
|
|
|
30
|
|
|
1,115
|
|
|
71
|
|
|
42
|
|
||||||
|
Foreign currency forwards
|
Foreign currency exchange rate
|
|
128
|
|
|
1
|
|
|
1
|
|
|
130
|
|
|
—
|
|
|
1
|
|
||||||
|
Credit default swaps — purchased
|
Credit
|
|
80
|
|
|
2
|
|
|
1
|
|
|
65
|
|
|
—
|
|
|
1
|
|
||||||
|
Credit default swaps — written
|
Credit
|
|
1,949
|
|
|
26
|
|
|
1
|
|
|
1,900
|
|
|
40
|
|
|
—
|
|
||||||
|
Equity futures
|
Equity market
|
|
1,619
|
|
|
—
|
|
|
1
|
|
|
2,713
|
|
|
15
|
|
|
—
|
|
||||||
|
Equity index options
|
Equity market
|
|
46,292
|
|
|
905
|
|
|
1,680
|
|
|
47,066
|
|
|
794
|
|
|
1,664
|
|
||||||
|
Equity variance swaps
|
Equity market
|
|
9,713
|
|
|
127
|
|
|
429
|
|
|
8,998
|
|
|
128
|
|
|
430
|
|
||||||
|
Equity total return swaps
|
Equity market
|
|
2,433
|
|
|
45
|
|
|
33
|
|
|
1,767
|
|
|
—
|
|
|
79
|
|
||||||
|
Total non-designated or nonqualifying derivatives
|
|
97,446
|
|
|
1,901
|
|
|
3,161
|
|
|
111,520
|
|
|
2,111
|
|
|
3,054
|
|
|||||||
|
Total
|
|
|
$
|
99,787
|
|
|
$
|
2,055
|
|
|
$
|
3,223
|
|
|
$
|
113,549
|
|
|
$
|
2,254
|
|
|
$
|
3,129
|
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Qualifying hedges:
|
|
|
|
|
|
|
|
|
||||||||
|
Net investment income
|
|
$
|
7
|
|
|
$
|
6
|
|
|
$
|
12
|
|
|
$
|
12
|
|
|
Nonqualifying hedges:
|
|
|
|
|
|
|
|
|
||||||||
|
Net derivative gains (losses)
|
|
38
|
|
|
67
|
|
|
91
|
|
|
186
|
|
||||
|
Policyholder benefits and claims
|
|
—
|
|
|
3
|
|
|
—
|
|
|
7
|
|
||||
|
Total
|
|
$
|
45
|
|
|
$
|
76
|
|
|
$
|
103
|
|
|
$
|
205
|
|
|
|
Net Derivative Gains (Losses) Recognized for Derivatives (1)
|
|
Net Derivative Gains (Losses) Recognized for Hedged Items (2)
|
|
Net Investment Income (3)
|
|
Policyholder Benefits and Claims (4)
|
|
Amount of Gains (Losses) deferred in AOCI
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fair value hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
$
|
(2
|
)
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total fair value hedges
|
(2
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash flow hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
9
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Foreign currency exchange rate derivatives
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
111
|
|
|||||
|
Total cash flow hedges
|
8
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
111
|
|
|||||
|
Derivatives Not Designated or Not Qualifying as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
(165
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Foreign currency exchange rate derivatives
|
56
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Credit derivatives
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Equity derivatives
|
(440
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Embedded derivatives
|
196
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||||
|
Total non-qualifying hedges
|
(356
|
)
|
|
(3
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||||
|
Total
|
$
|
(350
|
)
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
(1
|
)
|
|
$
|
111
|
|
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fair value hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
$
|
3
|
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total fair value hedges
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash flow hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
2
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|||||
|
Foreign currency exchange rate derivatives
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|||||
|
Total cash flow hedges
|
3
|
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
(33
|
)
|
|||||
|
Derivatives Not Designated or Not Qualifying as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
205
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|||||
|
Foreign currency exchange rate derivatives
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Credit derivatives
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Equity derivatives
|
(473
|
)
|
|
—
|
|
|
(1
|
)
|
|
(93
|
)
|
|
—
|
|
|||||
|
Embedded derivatives
|
138
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|||||
|
Total non-qualifying hedges
|
(147
|
)
|
|
—
|
|
|
(1
|
)
|
|
(76
|
)
|
|
—
|
|
|||||
|
Total
|
$
|
(141
|
)
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
(76
|
)
|
|
$
|
(33
|
)
|
|
|
Net Derivative Gains (Losses) Recognized for Derivatives (1)
|
|
Net Derivative Gains (Losses) Recognized for Hedged Items (2)
|
|
Net Investment Income (3)
|
|
Policyholder Benefits and Claims (4)
|
|
Amount of Gains (Losses) deferred in AOCI
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fair value hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
$
|
(10
|
)
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total fair value hedges
|
(10
|
)
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash flow hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
16
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
(2
|
)
|
|||||
|
Foreign currency exchange rate derivatives
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|||||
|
Total cash flow hedges
|
15
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
35
|
|
|||||
|
Derivatives Not Designated or Not Qualifying as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
(974
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Foreign currency exchange rate derivatives
|
15
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Credit derivatives
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Equity derivatives
|
(484
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Embedded derivatives
|
702
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|||||
|
Total non-qualifying hedges
|
(751
|
)
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|||||
|
Total
|
$
|
(746
|
)
|
|
$
|
9
|
|
|
$
|
3
|
|
|
$
|
(2
|
)
|
|
$
|
35
|
|
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fair value hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
$
|
1
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total fair value hedges
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash flow hedges (5):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
2
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
2
|
|
|||||
|
Foreign currency exchange rate derivatives
|
11
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|||||
|
Total cash flow hedges
|
13
|
|
|
(10
|
)
|
|
3
|
|
|
—
|
|
|
(52
|
)
|
|||||
|
Derivatives Not Designated or Not Qualifying as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest rate derivatives
|
(64
|
)
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|||||
|
Foreign currency exchange rate derivatives
|
(42
|
)
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Credit derivatives
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Equity derivatives
|
(1,412
|
)
|
|
—
|
|
|
(1
|
)
|
|
(277
|
)
|
|
—
|
|
|||||
|
Embedded derivatives
|
308
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||||
|
Total non-qualifying hedges
|
(1,199
|
)
|
|
(33
|
)
|
|
(1
|
)
|
|
(276
|
)
|
|
—
|
|
|||||
|
Total
|
$
|
(1,185
|
)
|
|
$
|
(44
|
)
|
|
$
|
2
|
|
|
$
|
(276
|
)
|
|
$
|
(52
|
)
|
|
(1)
|
Includes gains (losses) reclassified from AOCI for cash flow hedges.
|
|
(2)
|
Includes foreign currency transaction gains (losses) on hedged items in cash flow and nonqualifying hedging relationships. Hedged items in fair value hedging relationship includes fixed rate liabilities reported in policyholder account balances or future policy benefits and fixed maturity securities. Ineffective portion of the gains (losses) recognized in income is not significant.
|
|
(3)
|
Includes changes in estimated fair value related to economic hedges of equity method investments in joint ventures and gains (losses) reclassified from AOCI for cash flow hedges.
|
|
(4)
|
Changes in estimated fair value related to economic hedges of variable annuity guarantees included in future policy benefits.
|
|
(5)
|
All components of each derivative's gain or loss were included in the assessment of hedge effectiveness.
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|||||||||||||||||
|
Rating Agency Designation of Referenced
Credit Obligations (1)
|
|
Estimated
Fair Value
of Credit
Default
Swaps
|
|
Maximum
Amount of
Future
Payments under
Credit Default
Swaps
|
|
Weighted
Average
Years to
Maturity (2)
|
|
Estimated
Fair Value
of Credit
Default
Swaps
|
|
Maximum
Amount of
Future
Payments under
Credit Default
Swaps
|
|
Weighted
Average
Years to
Maturity (2)
|
|||||||||
|
|
|
(Dollars in millions)
|
|||||||||||||||||||
|
Aaa/Aa/A
|
|
$
|
9
|
|
|
$
|
677
|
|
|
2.7
|
|
|
$
|
12
|
|
|
$
|
558
|
|
|
2.8
|
|
Baa
|
|
16
|
|
|
1,272
|
|
|
5.0
|
|
|
28
|
|
|
1,317
|
|
|
4.7
|
||||
|
Ba
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
4.5
|
||||
|
Total
|
|
$
|
25
|
|
|
$
|
1,949
|
|
|
4.2
|
|
|
$
|
40
|
|
|
$
|
1,900
|
|
|
4.1
|
|
(1)
|
Includes both single name credit default swaps that may be referenced to the credit of corporations, foreign governments or state and political subdivisions and credit default swaps referencing indices. The rating agency designations are based on availability and the midpoint of the applicable ratings among Moody’s Investors Service (“Moody’s”),
Standard & Poor’s Global Ratings (“S&P”)
and Fitch Ratings. If no rating is available from a rating agency, then an internally developed rating is used.
|
|
(2)
|
The weighted average years to maturity of the credit default swaps is calculated based on weighted average gross notional amounts.
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Derivatives Subject to a Master Netting Arrangement or a Similar Arrangement
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Gross estimated fair value of derivatives:
|
|
|
|
|
|
|
|
|
||||||||
|
OTC-bilateral (1)
|
|
$
|
2,083
|
|
|
$
|
3,211
|
|
|
$
|
2,233
|
|
|
$
|
3,081
|
|
|
OTC-cleared and Exchange-traded (1), (6)
|
|
17
|
|
|
5
|
|
|
70
|
|
|
40
|
|
||||
|
Total gross estimated fair value of derivatives (1)
|
|
2,100
|
|
|
3,216
|
|
|
2,303
|
|
|
3,121
|
|
||||
|
Amounts offset on the consolidated balance sheets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Estimated fair value of derivatives presented on the consolidated balance sheets (1), (6)
|
|
2,100
|
|
|
3,216
|
|
|
2,303
|
|
|
3,121
|
|
||||
|
Gross amounts not offset on the consolidated balance sheets:
|
|
|
|
|
|
|
|
|
||||||||
|
Gross estimated fair value of derivatives: (2)
|
|
|
|
|
|
|
|
|
||||||||
|
OTC-bilateral
|
|
(1,834
|
)
|
|
(1,834
|
)
|
|
(1,942
|
)
|
|
(1,942
|
)
|
||||
|
OTC-cleared and Exchange-traded
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Cash collateral: (3), (4)
|
|
|
|
|
|
|
|
|
||||||||
|
OTC-bilateral
|
|
(224
|
)
|
|
—
|
|
|
(257
|
)
|
|
—
|
|
||||
|
OTC-cleared and Exchange-traded
|
|
(16
|
)
|
|
—
|
|
|
(28
|
)
|
|
(39
|
)
|
||||
|
Securities collateral: (5)
|
|
|
|
|
|
|
|
|
||||||||
|
OTC-bilateral
|
|
(22
|
)
|
|
(1,375
|
)
|
|
(31
|
)
|
|
(1,138
|
)
|
||||
|
OTC-cleared and Exchange-traded
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net amount after application of master netting agreements and collateral
|
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
44
|
|
|
$
|
1
|
|
|
(1)
|
At
June 30, 2018
and
December 31, 2017
, derivative assets included income or (expense) accruals reported in accrued investment income or in other liabilities of
$45 million
and
$49 million
, respectively, and derivative liabilities included (income) or expense accruals reported in accrued investment income or in other liabilities of
($7) million
and
($8) million
, respectively.
|
|
(2)
|
Estimated fair value of derivatives is limited to the amount that is subject to set-off and includes income or expense accruals.
|
|
(3)
|
Cash collateral received by the Company for OTC-bilateral and OTC-cleared derivatives is included in cash and cash equivalents, short-term investments or in fixed maturity securities, and the obligation to return it is included in payables for collateral under securities loaned and other transactions on the balance sheet.
|
|
(4)
|
The receivable for the return of cash collateral provided by the Company is inclusive of initial margin on exchange-traded and OTC-cleared derivatives and is included in premiums, reinsurance and other receivables on the balance sheet. The amount of cash collateral offset in the table above is limited to the net estimated fair value of derivatives after application of netting agreements. At
June 30, 2018
and
December 31, 2017
, the Company received excess cash collateral of
$191 million
and
$94 million
, respectively, and provided excess cash collateral of
$0
and
$5 million
, respectively, which is not included in the table above due to the foregoing limitation.
|
|
(5)
|
Securities collateral received by the Company is held in separate custodial accounts and is not recorded on the balance sheet. Subject to certain constraints, the Company is permitted by contract to sell or re-pledge this collateral, but at
June 30, 2018
,
none
of the collateral had been sold or re-pledged. Securities collateral pledged by the Company is reported in fixed maturity securities on the balance sheet. Subject to certain constraints, the counterparties are permitted by contract to sell or re-pledge this collateral. The amount of securities collateral offset in the table above is limited to the net estimated fair value of derivatives after application of netting agreements and cash collateral. At
June 30, 2018
and
December 31, 2017
, the Company received excess securities collateral with an estimated fair value of
$170 million
and
$337 million
, respectively, for its OTC-bilateral derivatives, which are not included in the table above due to the foregoing limitation. At
June 30, 2018
and
December 31, 2017
, the Company provided excess securities collateral with an estimated fair value of
$328 million
and
$471 million
, respectively, for its OTC-bilateral derivatives, and
$150 million
and
$427 million
, respectively, for its OTC-cleared derivatives, and
$82 million
and
$118 million
, respectively, for its exchange-traded derivatives, which are not included in the table above due to the foregoing limitation.
|
|
(6)
|
Effective January 16, 2018, the London Clearing House (“LCH”) amended its rulebook, resulting in the characterization of variation margin transfers as settlement payments, as opposed to adjustments to collateral.
These amendments impacted the accounting treatment of the Company’s centrally cleared derivatives, for which the LCH serves as the central clearing party.
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
(In millions)
|
||||||
|
Estimated fair value of derivatives in a net liability position (1)
|
|
$
|
1,377
|
|
|
$
|
1,138
|
|
|
Estimated Fair Value of Collateral Provided:
|
|
|
|
|
||||
|
Fixed maturity securities
|
|
$
|
1,690
|
|
|
$
|
1,414
|
|
|
(1)
|
After taking into consideration the existence of netting agreements.
|
|
|
Balance Sheet Location
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
(In millions)
|
||||||
|
Embedded derivatives within asset host contracts:
|
|
|
|
|
|
||||
|
Ceded guaranteed minimum benefits
|
Premiums, reinsurance and other receivables
|
|
$
|
184
|
|
|
$
|
227
|
|
|
Options embedded in debt or equity securities (1)
|
Investments
|
|
—
|
|
|
(52
|
)
|
||
|
Embedded derivatives within asset host contracts
|
|
$
|
184
|
|
|
$
|
175
|
|
|
|
Embedded derivatives within liability host contracts:
|
|
|
|
|
|
||||
|
Direct guaranteed minimum benefits
|
Policyholder account balances
|
|
$
|
682
|
|
|
$
|
1,212
|
|
|
Assumed reinsurance on fixed deferred annuities
|
Policyholder account balances
|
|
—
|
|
|
1
|
|
||
|
Fixed annuities with equity indexed returns
|
Policyholder account balances
|
|
743
|
|
|
674
|
|
||
|
Embedded derivatives within liability host contracts
|
|
$
|
1,425
|
|
|
$
|
1,887
|
|
|
|
(1)
|
In
connection with the adoption of new guidance related to the recognition and measurement of financial instruments (see
Note 1
), effective January 1, 2018, the Company is no longer required to bifurcate and account separately for derivatives embedded in equity securities. Beginning January 1, 2018, the entire change in the estimated fair value of equity securities is recognized as a component of net investment gains and losses.
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Net derivative gains (losses) (1), (2)
|
$
|
196
|
|
|
$
|
138
|
|
|
$
|
702
|
|
|
$
|
308
|
|
|
Policyholder benefits and claims
|
$
|
(1
|
)
|
|
$
|
14
|
|
|
$
|
(2
|
)
|
|
$
|
(1
|
)
|
|
(1)
|
The valuation of direct and assumed guaranteed minimum benefits includes a nonperformance risk adjustment. The amounts included in net derivative gains (losses) in connection with this adjustment
were
$49 million
and
$34 million
for the
three months
and
six months ended June 30, 2018
, respectively, and
($32) million
and
($72) million
for the
three months
and
six months ended June 30, 2017
, respectively.
|
|
(2)
|
See
Note 12
for discussion of related party net derivative gains (losses).
|
|
|
June 30, 2018
|
||||||||||||||
|
|
Fair Value Hierarchy
|
|
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Estimated
Fair Value |
||||||||
|
|
(In millions)
|
||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Fixed maturity securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. corporate
|
$
|
—
|
|
|
$
|
22,666
|
|
|
$
|
838
|
|
|
$
|
23,504
|
|
|
U.S. government and agency
|
4,940
|
|
|
7,518
|
|
|
—
|
|
|
12,458
|
|
||||
|
RMBS
|
—
|
|
|
6,925
|
|
|
934
|
|
|
7,859
|
|
||||
|
Foreign corporate
|
—
|
|
|
5,930
|
|
|
1,034
|
|
|
6,964
|
|
||||
|
State and political subdivision
|
—
|
|
|
4,069
|
|
|
8
|
|
|
4,077
|
|
||||
|
CMBS
|
—
|
|
|
3,845
|
|
|
178
|
|
|
4,023
|
|
||||
|
ABS
|
—
|
|
|
1,927
|
|
|
156
|
|
|
2,083
|
|
||||
|
Foreign government
|
—
|
|
|
1,375
|
|
|
—
|
|
|
1,375
|
|
||||
|
Total fixed maturity securities
|
4,940
|
|
|
54,255
|
|
|
3,148
|
|
|
62,343
|
|
||||
|
Equity securities
|
15
|
|
|
18
|
|
|
120
|
|
|
153
|
|
||||
|
Short-term investments
|
115
|
|
|
62
|
|
|
—
|
|
|
177
|
|
||||
|
Real estate joint ventures (1)
|
—
|
|
|
—
|
|
|
17
|
|
|
17
|
|
||||
|
Other limited partnership interests (1)
|
—
|
|
|
—
|
|
|
24
|
|
|
24
|
|
||||
|
Commercial mortgage loans held by CSEs — FVO
|
—
|
|
|
96
|
|
|
—
|
|
|
96
|
|
||||
|
Derivative assets: (2)
|
|
|
|
|
|
|
|
||||||||
|
Interest rate
|
—
|
|
|
763
|
|
|
—
|
|
|
763
|
|
||||
|
Foreign currency exchange rate
|
—
|
|
|
187
|
|
|
—
|
|
|
187
|
|
||||
|
Credit
|
—
|
|
|
20
|
|
|
8
|
|
|
28
|
|
||||
|
Equity market
|
—
|
|
|
934
|
|
|
143
|
|
|
1,077
|
|
||||
|
Total derivative assets
|
—
|
|
|
1,904
|
|
|
151
|
|
|
2,055
|
|
||||
|
Embedded derivatives within asset host contracts (3)
|
—
|
|
|
—
|
|
|
184
|
|
|
184
|
|
||||
|
Separate account assets
|
182
|
|
|
111,401
|
|
|
4
|
|
|
111,587
|
|
||||
|
Total assets
|
$
|
5,252
|
|
|
$
|
167,736
|
|
|
$
|
3,648
|
|
|
$
|
176,636
|
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities: (2)
|
|
|
|
|
|
|
|
||||||||
|
Interest rate
|
$
|
—
|
|
|
$
|
985
|
|
|
$
|
—
|
|
|
$
|
985
|
|
|
Foreign currency exchange rate
|
—
|
|
|
92
|
|
|
1
|
|
|
93
|
|
||||
|
Credit
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
|
Equity market
|
1
|
|
|
1,708
|
|
|
434
|
|
|
2,143
|
|
||||
|
Total derivative liabilities
|
1
|
|
|
2,787
|
|
|
435
|
|
|
3,223
|
|
||||
|
Embedded derivatives within liability host contracts (3)
|
—
|
|
|
—
|
|
|
1,425
|
|
|
1,425
|
|
||||
|
Long-term debt of CSEs — FVO
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
||||
|
Total liabilities
|
$
|
1
|
|
|
$
|
2,792
|
|
|
$
|
1,860
|
|
|
$
|
4,653
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Fair Value Hierarchy
|
|
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Estimated
Fair Value |
||||||||
|
|
(In millions)
|
||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Fixed maturity securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. corporate
|
$
|
—
|
|
|
$
|
22,048
|
|
|
$
|
909
|
|
|
$
|
22,957
|
|
|
U.S. government and agency
|
8,304
|
|
|
7,988
|
|
|
—
|
|
|
16,292
|
|
||||
|
RMBS
|
—
|
|
|
6,989
|
|
|
988
|
|
|
7,977
|
|
||||
|
Foreign corporate
|
—
|
|
|
5,935
|
|
|
1,088
|
|
|
7,023
|
|
||||
|
State and political subdivision
|
—
|
|
|
4,181
|
|
|
—
|
|
|
4,181
|
|
||||
|
CMBS
|
—
|
|
|
3,287
|
|
|
136
|
|
|
3,423
|
|
||||
|
ABS
|
—
|
|
|
1,723
|
|
|
106
|
|
|
1,829
|
|
||||
|
Foreign government
|
—
|
|
|
1,304
|
|
|
5
|
|
|
1,309
|
|
||||
|
Total fixed maturity securities
|
8,304
|
|
|
53,455
|
|
|
3,232
|
|
|
64,991
|
|
||||
|
Equity securities (4)
|
18
|
|
|
19
|
|
|
124
|
|
|
161
|
|
||||
|
Short-term investments
|
142
|
|
|
156
|
|
|
14
|
|
|
312
|
|
||||
|
Commercial mortgage loans held by CSEs — FVO
|
—
|
|
|
115
|
|
|
—
|
|
|
115
|
|
||||
|
Derivative assets: (2)
|
|
|
|
|
|
|
|
||||||||
|
Interest rate
|
1
|
|
|
1,111
|
|
|
—
|
|
|
1,112
|
|
||||
|
Foreign currency exchange rate
|
—
|
|
|
165
|
|
|
—
|
|
|
165
|
|
||||
|
Credit
|
—
|
|
|
30
|
|
|
10
|
|
|
40
|
|
||||
|
Equity market
|
15
|
|
|
773
|
|
|
149
|
|
|
937
|
|
||||
|
Total derivative assets
|
16
|
|
|
2,079
|
|
|
159
|
|
|
2,254
|
|
||||
|
Embedded derivatives within asset host contracts (3)
|
—
|
|
|
—
|
|
|
227
|
|
|
227
|
|
||||
|
Separate account assets
|
410
|
|
|
117,842
|
|
|
5
|
|
|
118,257
|
|
||||
|
Total assets
|
$
|
8,890
|
|
|
$
|
173,666
|
|
|
$
|
3,761
|
|
|
$
|
186,317
|
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities: (2)
|
|
|
|
|
|
|
|
||||||||
|
Interest rate
|
$
|
—
|
|
|
$
|
837
|
|
|
$
|
—
|
|
|
$
|
837
|
|
|
Foreign currency exchange rate
|
—
|
|
|
117
|
|
|
1
|
|
|
118
|
|
||||
|
Credit
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Equity market
|
—
|
|
|
1,736
|
|
|
437
|
|
|
2,173
|
|
||||
|
Total derivative liabilities
|
—
|
|
|
2,691
|
|
|
438
|
|
|
3,129
|
|
||||
|
Embedded derivatives within liability host contracts (3)
|
—
|
|
|
—
|
|
|
1,887
|
|
|
1,887
|
|
||||
|
Long-term debt of CSEs — FVO
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
||||
|
Total liabilities
|
$
|
—
|
|
|
$
|
2,702
|
|
|
$
|
2,325
|
|
|
$
|
5,027
|
|
|
(1)
|
In connection with the adoption of new guidance related to the recognition and measurement of financial instruments (see
Note 1
), effective January 1, 2018 on a modified retrospective basis, the Company carries real estate joint ventures and other limited partnership interests previously accounted under the cost method of accounting at estimated fair value.
|
|
(2)
|
Derivative assets are presented within other invested assets on the consolidated balance sheets and derivative liabilities are presented within other liabilities on the consolidated balance sheets. The amounts are presented gross in the tables above to reflect the presentation on the consolidated balance sheets, but are presented net for purposes of the rollforward in the Fair Value Measurements Using Significant Unobservable Inputs (Level 3) tables.
|
|
(3)
|
Embedded derivatives within asset host contracts are presented within premiums, reinsurance and other receivables and other invested assets on the consolidated balance sheets. Embedded derivatives within liability host contracts are presented within policyholder account balances on the consolidated balance sheets. At
June 30, 2018
and
December 31, 2017
, debt and equity securities also included embedded derivatives of
$0
and
($52) million
, respectively.
|
|
(4)
|
The Company reclassified Federal Home Loan Bank stock in the prior period from equity securities to other invested assets.
|
|
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
Impact of
Increase in Input
on Estimated
Fair Value (2) |
||||||||
|
|
Valuation Techniques
|
|
Significant
Unobservable Inputs
|
|
Range |
|
Weighted
Average (1) |
|
Range
|
|
Weighted
Average (1) |
|
|||||||
|
Fixed maturity securities (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
U.S. corporate and foreign corporate
|
•
|
Matrix pricing
|
|
•
|
Offered quotes (4)
|
|
87
|
-
|
137
|
|
106
|
|
93
|
-
|
142
|
|
111
|
|
Increase
|
|
|
•
|
Market pricing
|
|
•
|
Quoted prices (4)
|
|
53
|
-
|
353
|
|
105
|
|
—
|
-
|
443
|
|
77
|
|
Increase
|
|
RMBS
|
•
|
Market pricing
|
|
•
|
Quoted prices (4)
|
|
56
|
-
|
107
|
|
95
|
|
3
|
-
|
107
|
|
95
|
|
Increase (5)
|
|
CMBS
|
•
|
Market pricing
|
|
•
|
Quoted prices (4)
|
|
51
|
-
|
104
|
|
103
|
|
8
|
-
|
104
|
|
88
|
|
Increase (5)
|
|
|
•
|
Consensus pricing
|
|
•
|
Offered quotes (4)
|
|
103
|
-
|
103
|
|
103
|
|
105
|
-
|
105
|
|
105
|
|
Increase (5)
|
|
ABS
|
•
|
Market pricing
|
|
•
|
Quoted prices (4)
|
|
100
|
-
|
102
|
|
100
|
|
100
|
-
|
104
|
|
101
|
|
Increase (5)
|
|
|
•
|
Consensus pricing
|
|
•
|
Offered quotes (4)
|
|
|
|
|
|
|
|
100
|
-
|
100
|
|
100
|
|
Increase (5)
|
|
Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Credit
|
•
|
Present value techniques
|
|
•
|
Credit spreads (7)
|
|
97
|
-
|
99
|
|
|
|
—
|
-
|
—
|
|
|
|
Decrease (6)
|
|
|
•
|
Consensus pricing
|
|
•
|
Offered quotes (8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity market
|
•
|
Present value techniques or option pricing models
|
|
•
|
Volatility (9)
|
|
17%
|
-
|
30%
|
|
|
|
11%
|
-
|
31%
|
|
|
|
Increase (6)
|
|
|
|
|
|
•
|
Correlation (10)
|
|
10%
|
-
|
30%
|
|
|
|
10%
|
-
|
30%
|
|
|
|
|
|
Embedded derivatives
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Direct, assumed and ceded guaranteed minimum benefits
|
•
|
Option pricing techniques
|
|
•
|
Mortality rates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ages 0 - 40
|
|
0%
|
-
|
0.09%
|
|
|
|
0%
|
-
|
0.09%
|
|
|
|
Decrease (11)
|
|
|
|
|
|
|
Ages 41 - 60
|
|
0.04%
|
-
|
0.65%
|
|
|
|
0.04%
|
-
|
0.65%
|
|
|
|
Decrease (11)
|
|
|
|
|
|
|
Ages 61 - 115
|
|
0.26%
|
-
|
100%
|
|
|
|
0.26%
|
-
|
100%
|
|
|
|
Decrease (11)
|
|
|
|
|
|
•
|
Lapse rates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durations 1 - 10
|
|
0.25%
|
-
|
100%
|
|
|
|
0.25%
|
-
|
100%
|
|
|
|
Decrease (12)
|
|
|
|
|
|
|
Durations 11 - 20
|
|
2%
|
-
|
100%
|
|
|
|
2%
|
-
|
100%
|
|
|
|
Decrease (12)
|
|
|
|
|
|
|
Durations 21 - 116
|
|
2%
|
-
|
100%
|
|
|
|
2%
|
-
|
100%
|
|
|
|
Decrease (12)
|
|
|
|
|
|
•
|
Utilization rates
|
|
0%
|
-
|
25%
|
|
|
|
0%
|
-
|
25%
|
|
|
|
Increase (13)
|
|
|
|
|
|
•
|
Withdrawal rates
|
|
0.25%
|
-
|
10%
|
|
|
|
0.25%
|
-
|
10%
|
|
|
|
(14)
|
|
|
|
|
|
•
|
Long-term equity volatilities
|
|
17.40%
|
-
|
25%
|
|
|
|
17.40%
|
-
|
25%
|
|
|
|
Increase (15)
|
|
|
|
|
|
•
|
Nonperformance risk spread
|
|
1.12%
|
-
|
2.06%
|
|
|
|
0.64%
|
-
|
1.43%
|
|
|
|
Decrease (16)
|
|
(1)
|
The weighted average for fixed maturity securities is determined based on the estimated fair value of the securities.
|
|
(2)
|
The impact of a decrease in input would have the opposite impact on estimated fair value. For embedded derivatives, changes to direct and assumed guaranteed minimum benefits are based on liability positions; changes to ceded guaranteed minimum benefits are based on asset positions.
|
|
(3)
|
Significant increases (decreases) in expected default rates in isolation would result in substantially lower (higher) valuations.
|
|
(4)
|
Range and weighted average are presented in accordance with the market convention for fixed maturity securities of dollars per hundred dollars of par.
|
|
(5)
|
Changes in the assumptions used for the probability of default is accompanied by a directionally similar change in the assumption used for the loss severity and a directionally opposite change in the assumptions used for prepayment rates.
|
|
(6)
|
Changes in estimated fair value are based on long U.S. dollar net asset positions and will be inversely impacted for short U.S. dollar net asset positions.
|
|
(7)
|
Represents the risk quoted in basis points of a credit default event on the underlying instrument. Credit derivatives with significant unobservable inputs are primarily comprised of written credit default swaps.
|
|
(8)
|
At
June 30, 2018
and
December 31, 2017
, independent non-binding broker quotations were used in the determination of less than
1%
and
1%
of the total net derivative estimated fair value, respectively.
|
|
(9)
|
Ranges represent the underlying equity volatility quoted in percentage points. Since this valuation methodology uses a range of inputs across multiple volatility surfaces to value the derivative, presenting a range is more representative of the unobservable input used in the valuation.
|
|
(10)
|
Ranges represent the different correlation factors utilized as components within the valuation methodology. Presenting a range of correlation factors is more representative of the unobservable input used in the valuation. Increases (decreases) in correlation in isolation will increase (decrease) the significance of the change in valuations.
|
|
(11)
|
Mortality rates vary by age and by demographic characteristics such as gender. Mortality rate assumptions are based on company experience. A mortality improvement assumption is also applied. For any given contract, mortality rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
|
|
(12)
|
Base lapse rates are adjusted at the contract level based on a comparison of the actuarially calculated guaranteed values and the current policyholder account value, as well as other factors, such as the applicability of any surrender charges. A dynamic lapse function reduces the base lapse rate when the guaranteed amount is greater than the account value as in the money contracts are less likely to lapse. Lapse rates are also generally assumed to be lower in periods when a surrender charge applies. For any given contract, lapse rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
|
|
(13)
|
The utilization rate assumption estimates the percentage of contract holders with a GMIB or lifetime withdrawal benefit who will elect to utilize the benefit upon becoming eligible. The rates may vary by the type of guarantee, the amount by which the guaranteed amount is greater than the account value, the contract’s withdrawal history and by the age of the policyholder. For any given contract, utilization rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
|
|
(14)
|
The withdrawal rate represents the percentage of account balance that any given policyholder will elect to withdraw from the contract each year. The withdrawal rate assumption varies by age and duration of the contract, and also by other factors such as benefit type. For any given contract, withdrawal rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative. For GMWBs, any increase (decrease) in withdrawal rates results in an increase (decrease) in the estimated fair value of the guarantees. For GMABs and GMIBs, any increase (decrease) in withdrawal rates results in a decrease (increase) in the estimated fair value.
|
|
(15)
|
Long-term equity volatilities represent equity volatility beyond the period for which observable equity volatilities are available. For any given contract, long-term equity volatility rates vary throughout the period over which cash flows are projected for purposes of valuing the embedded derivative.
|
|
(16)
|
Nonperformance risk spread varies by duration and by currency. For any given contract, multiple nonperformance risk spreads will apply, depending on the duration of the cash flow being discounted for purposes of valuing the embedded derivative.
|
|
|
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||||||||||||||||
|
|
|
Fixed Maturity Securities
|
|
|
||||||||||||||||
|
|
|
Corporate (1)
|
|
Structured Securities
|
|
State and
Political Subdivision |
|
Foreign
Government |
|
Equity
Securities |
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$
|
1,906
|
|
|
$
|
1,206
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
123
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
6
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
(72
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchases (8)
|
|
81
|
|
|
203
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Sales (8)
|
|
(25
|
)
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers into Level 3 (9)
|
|
3
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers out of Level 3 (9)
|
|
(27
|
)
|
|
(92
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Balance, end of period
|
|
$
|
1,872
|
|
|
$
|
1,268
|
|
|
$
|
8
|
|
|
$
|
—
|
|
|
$
|
120
|
|
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$
|
2,403
|
|
|
$
|
1,640
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
142
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
1
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
23
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
Purchases (8)
|
|
171
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Sales (8)
|
|
(248
|
)
|
|
(143
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers into Level 3 (9)
|
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers out of Level 3 (9)
|
|
(24
|
)
|
|
(59
|
)
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Balance, end of period
|
|
$
|
2,356
|
|
|
$
|
1,489
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
134
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2018 (10)
|
|
$
|
6
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2017 (10)
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||||||||||||||||||||
|
|
|
Real Estate Joint Ventures (2)
|
|
Other Limited Partnership Interests (2)
|
|
Short-term
Investments |
|
Net
Derivatives (3) |
|
Net Embedded
Derivatives (4) |
|
Separate
Account Assets (5) |
||||||||||||
|
|
|
(In millions)
|
||||||||||||||||||||||
|
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, beginning of period
|
|
$
|
22
|
|
|
$
|
26
|
|
|
$
|
—
|
|
|
$
|
(273
|
)
|
|
$
|
(1,293
|
)
|
|
$
|
7
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
195
|
|
|
—
|
|
||||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Purchases (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
||||||
|
Sales (8)
|
|
(3
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(143
|
)
|
|
(1
|
)
|
||||||
|
Transfers into Level 3 (9)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||
|
Transfers out of Level 3 (9)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Balance, end of period
|
|
$
|
17
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
(284
|
)
|
|
$
|
(1,241
|
)
|
|
$
|
4
|
|
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
(890
|
)
|
|
$
|
(2,021
|
)
|
|
$
|
15
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
162
|
|
|
—
|
|
||||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Purchases (8)
|
|
—
|
|
|
—
|
|
|
91
|
|
|
4
|
|
|
—
|
|
|
7
|
|
||||||
|
Sales (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
||||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(254
|
)
|
|
(1
|
)
|
||||||
|
Transfers into Level 3 (9)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Transfers out of Level 3 (9)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||||
|
Balance, end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
91
|
|
|
$
|
(780
|
)
|
|
$
|
(2,113
|
)
|
|
$
|
6
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2018 (10)
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(13
|
)
|
|
$
|
198
|
|
|
$
|
—
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2017 (10)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106
|
|
|
$
|
245
|
|
|
$
|
—
|
|
|
|
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||||||||||||||||
|
|
|
Fixed Maturity Securities
|
|
|
||||||||||||||||
|
|
|
Corporate (1)
|
|
Structured Securities
|
|
State and
Political Subdivision |
|
Foreign
Government |
|
Equity
Securities |
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$
|
1,997
|
|
|
$
|
1,230
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
124
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
9
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
(80
|
)
|
|
(9
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchases (8)
|
|
136
|
|
|
213
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Sales (8)
|
|
(165
|
)
|
|
(120
|
)
|
|
—
|
|
|
(2
|
)
|
|
(3
|
)
|
|||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers into Level 3 (9)
|
|
34
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers out of Level 3 (9)
|
|
(59
|
)
|
|
(57
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|||||
|
Balance, end of period
|
|
$
|
1,872
|
|
|
$
|
1,268
|
|
|
$
|
8
|
|
|
$
|
—
|
|
|
$
|
120
|
|
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$
|
2,391
|
|
|
$
|
1,711
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
137
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
(2
|
)
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
130
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
|
Purchases (8)
|
|
291
|
|
|
68
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||
|
Sales (8)
|
|
(299
|
)
|
|
(231
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers into Level 3 (9)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Transfers out of Level 3 (9)
|
|
(158
|
)
|
|
(104
|
)
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Balance, end of period
|
|
$
|
2,356
|
|
|
$
|
1,489
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
134
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2018 (10)
|
|
$
|
7
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2017 (10)
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||||||||||||||||||||
|
|
|
Real Estate Joint Ventures (2)
|
|
Other Limited Partnership Interests (2)
|
|
Short-term
Investments |
|
Net
Derivatives (3) |
|
Net Embedded
Derivatives (4) |
|
Separate
Account Assets (5) |
||||||||||||
|
|
|
(In millions)
|
||||||||||||||||||||||
|
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, beginning of period
|
|
$
|
22
|
|
|
$
|
28
|
|
|
$
|
14
|
|
|
$
|
(279
|
)
|
|
$
|
(1,660
|
)
|
|
$
|
5
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
(8
|
)
|
|
700
|
|
|
—
|
|
||||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Purchases (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
1
|
|
||||||
|
Sales (8)
|
|
(4
|
)
|
|
(3
|
)
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(281
|
)
|
|
(1
|
)
|
||||||
|
Transfers into Level 3 (9)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Transfers out of Level 3 (9)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Balance, end of period
|
|
$
|
17
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
(284
|
)
|
|
$
|
(1,241
|
)
|
|
$
|
4
|
|
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
(954
|
)
|
|
$
|
(2,383
|
)
|
|
$
|
10
|
|
|
Total realized/unrealized gains (losses)
included in net income (loss) (6) (7)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
|
325
|
|
|
—
|
|
||||||
|
Total realized/unrealized gains (losses)
included in AOCI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Purchases (8)
|
|
—
|
|
|
—
|
|
|
91
|
|
|
4
|
|
|
—
|
|
|
1
|
|
||||||
|
Sales (8)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||||
|
Issuances (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Settlements (8)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74
|
|
|
(55
|
)
|
|
—
|
|
||||||
|
Transfers into Level 3 (9)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||||
|
Transfers out of Level 3 (9)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||||
|
Balance, end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
91
|
|
|
$
|
(780
|
)
|
|
$
|
(2,113
|
)
|
|
$
|
6
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2018 (10)
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(8
|
)
|
|
$
|
904
|
|
|
$
|
—
|
|
|
Changes in unrealized gains (losses) included
in net income (loss) for the instruments still
held at June 30, 2017 (10)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
93
|
|
|
$
|
672
|
|
|
$
|
—
|
|
|
(1)
|
Comprised of U.S. and foreign corporate securities.
|
|
(2)
|
In connection with the adoption of new guidance related to the recognition and measurement of financial instruments (see
Note 1
), effective January 1, 2018 on a modified retrospective basis, the Company carries real estate joint ventures and other limited partnership interests previously accounted under the cost method of accounting at estimated fair value.
|
|
(3)
|
Freestanding derivative assets and liabilities are presented net for purposes of the rollforward.
|
|
(4)
|
Embedded derivative assets and liabilities are presented net for purposes of the rollforward.
|
|
(5)
|
Investment performance related to separate account assets is fully offset by corresponding amounts credited to contract holders within separate account liabilities. Therefore, such changes in estimated fair value are not recorded in net income (loss). For the purpose of this disclosure, these changes are presented within net investment gains (losses).
|
|
(6)
|
Amortization of premium/accretion of discount is included within net investment income. Impairments charged to net income (loss) on securities are included in net investment gains (losses). Lapses associated with net embedded derivatives are included in net derivative gains (losses).
Substantially all realized/unrealized gains (losses) included in net income (loss) for net derivatives and net embedded derivatives are reported in net derivative gains (losses).
|
|
(7)
|
Interest and dividend accruals, as well as cash interest coupons and dividends received, are excluded from the rollforward.
|
|
(8)
|
Items purchased/issued and then sold/settled in the same period are excluded from the rollforward. Fees attributed to embedded derivatives are included in settlements.
|
|
(9)
|
Gains and losses, in net income (loss) and OCI, are calculated assuming transfers into and/or out of Level 3 occurred at the beginning of the period. Items transferred into and then out of Level 3 in the same period are excluded from the rollforward.
|
|
(10)
|
Changes in unrealized gains (losses) included in net income (loss) relate to assets and liabilities still held at the end of the respective periods. Substantially all changes in unrealized gains (losses) included in net income (loss) for net derivatives and net embedded derivatives are reported in net derivative gains (losses).
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(In millions)
|
||||||
|
Assets (1)
|
|
|
|
||||
|
Unpaid principal balance
|
$
|
59
|
|
|
$
|
70
|
|
|
Difference between estimated fair value and unpaid principal balance
|
37
|
|
|
45
|
|
||
|
Carrying value at estimated fair value
|
$
|
96
|
|
|
$
|
115
|
|
|
Liabilities (1)
|
|
|
|
||||
|
Contractual principal balance
|
$
|
5
|
|
|
$
|
10
|
|
|
Difference between estimated fair value and contractual principal balance
|
—
|
|
|
1
|
|
||
|
Carrying value at estimated fair value
|
$
|
5
|
|
|
$
|
11
|
|
|
(1)
|
These assets and liabilities are comprised of commercial mortgage loans and long-term debt. Changes in estimated fair value on these assets and liabilities and gains or losses on sales of these assets are recognized in net investment gains (losses). Interest income on commercial mortgage loans held by CSEs — FVO is recognized in net investment income. Interest expense from long-term debt of CSEs — FVO is recognized in other expenses.
|
|
|
June 30, 2018
|
||||||||||||||||||
|
|
|
|
Fair Value Hierarchy
|
|
|
||||||||||||||
|
|
Carrying
Value |
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
Estimated
Fair Value
|
|||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage loans
|
$
|
12,241
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,325
|
|
|
$
|
12,325
|
|
|
Policy loans
|
$
|
1,458
|
|
|
$
|
—
|
|
|
$
|
720
|
|
|
$
|
917
|
|
|
$
|
1,637
|
|
|
Other invested assets
|
$
|
85
|
|
|
$
|
—
|
|
|
$
|
72
|
|
|
$
|
13
|
|
|
$
|
85
|
|
|
Premiums, reinsurance and other receivables
|
$
|
1,684
|
|
|
$
|
—
|
|
|
$
|
106
|
|
|
$
|
1,766
|
|
|
$
|
1,872
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Policyholder account balances
|
$
|
15,881
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,829
|
|
|
$
|
14,829
|
|
|
Long-term debt
|
$
|
3,602
|
|
|
$
|
—
|
|
|
$
|
2,611
|
|
|
$
|
600
|
|
|
$
|
3,211
|
|
|
Other liabilities
|
$
|
358
|
|
|
$
|
—
|
|
|
$
|
146
|
|
|
$
|
212
|
|
|
$
|
358
|
|
|
Separate account liabilities
|
$
|
1,192
|
|
|
$
|
—
|
|
|
$
|
1,192
|
|
|
$
|
—
|
|
|
$
|
1,192
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
|
|
Fair Value Hierarchy
|
|
|
||||||||||||||
|
|
Carrying
Value |
Level 1
|
|
Level 2
|
|
Level 3
|
Total
Estimated
Fair Value
|
||||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage loans
|
$
|
10,627
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,871
|
|
|
$
|
10,871
|
|
|
Policy loans
|
$
|
1,523
|
|
|
$
|
—
|
|
|
$
|
781
|
|
|
$
|
959
|
|
|
$
|
1,740
|
|
|
Real estate joint ventures (1)
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22
|
|
|
$
|
22
|
|
|
Other limited partnership interests (1)
|
$
|
36
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28
|
|
|
$
|
28
|
|
|
Other invested assets (2)
|
$
|
71
|
|
|
$
|
—
|
|
|
$
|
71
|
|
|
$
|
—
|
|
|
$
|
71
|
|
|
Premiums, reinsurance and other receivables
|
$
|
1,758
|
|
|
$
|
—
|
|
|
$
|
128
|
|
|
$
|
1,985
|
|
|
$
|
2,113
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Policyholder account balances
|
$
|
15,791
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,927
|
|
|
$
|
15,927
|
|
|
Long-term debt
|
$
|
3,601
|
|
|
$
|
—
|
|
|
$
|
3,039
|
|
|
$
|
600
|
|
|
$
|
3,639
|
|
|
Other liabilities
|
$
|
314
|
|
|
$
|
—
|
|
|
$
|
100
|
|
|
$
|
214
|
|
|
$
|
314
|
|
|
Separate account liabilities
|
$
|
1,210
|
|
|
$
|
—
|
|
|
$
|
1,210
|
|
|
$
|
—
|
|
|
$
|
1,210
|
|
|
(1)
|
In connection with the adoption of new guidance related to the recognition and measurement of financial instruments (see
Note 1
), effective January 1, 2018 on a modified retrospective basis, the Company carries real estate joint ventures and other limited partnership interests previously accounted under the cost method of accounting at estimated fair value.
|
|
(2)
|
The Company reclassified Federal Home Loan Bank stock
in the prior period
from equity securities to other invested assets.
|
|
|
Three Months
Ended June 30, 2018 |
|
Six Months
Ended June 30, 2018 |
||||
|
|
(In millions)
|
||||||
|
Restricted stock units, Founders’ Grant
|
$
|
10
|
|
|
$
|
10
|
|
|
Restricted stock units
|
$
|
1
|
|
|
$
|
1
|
|
|
Stock options
|
$
|
1
|
|
|
$
|
1
|
|
|
Performance share units
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Restricted
|
|
Performance
|
||||||||||
|
|
Units
|
|
Weighted Average Exercise Price
|
|
Units
|
|
Weighted Average Exercise Price
|
||||||
|
Outstanding at January 1, 2018
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
990,176
|
|
|
$
|
48.10
|
|
|
73,849
|
|
|
$
|
48.10
|
|
|
Forfeited
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Paid
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Outstanding at June 30, 2018
|
990,176
|
|
|
$
|
48.10
|
|
|
73,849
|
|
|
$
|
48.10
|
|
|
Vested at June 30, 2018
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
June 30, 2018
|
|
Risk-free rate of return
|
2.93%
|
|
Expected volatility
|
25.00%
|
|
Expected option life
|
5.75 years
|
|
Weighted average exercise price of stock options granted
|
$48.10
|
|
Weighted average fair value of stock options granted
|
$12.54
|
|
|
Three Months
Ended June 30, 2018 |
||||||||||||||||||
|
|
Unrealized
Investment Gains (Losses), Net of Related Offsets (1) |
|
Unrealized
Gains (Losses) on Derivatives |
|
Foreign
Currency Translation Adjustments |
|
Defined Benefit Plans Adjustment
|
|
Total
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Balance, March 31, 2018
|
$
|
695
|
|
|
$
|
87
|
|
|
$
|
(22
|
)
|
|
$
|
(23
|
)
|
|
$
|
737
|
|
|
OCI before reclassifications
|
(65
|
)
|
|
111
|
|
|
4
|
|
|
—
|
|
|
50
|
|
|||||
|
Deferred income tax benefit (expense)
|
30
|
|
|
(23
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
5
|
|
|||||
|
AOCI before reclassifications, net of income tax
|
660
|
|
|
175
|
|
|
(19
|
)
|
|
(24
|
)
|
|
792
|
|
|||||
|
Amounts reclassified from AOCI
|
42
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
32
|
|
|||||
|
Deferred income tax benefit (expense)
|
(12
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||
|
Amounts reclassified from AOCI, net of income tax
|
30
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
23
|
|
|||||
|
Balance, June 30, 2018
|
$
|
690
|
|
|
$
|
168
|
|
|
$
|
(19
|
)
|
|
$
|
(24
|
)
|
|
$
|
815
|
|
|
|
Three Months
Ended June 30, 2017 |
||||||||||||||||||
|
|
Unrealized
Investment Gains (Losses), Net of Related Offsets (1) |
|
Unrealized
Gains (Losses) on Derivatives |
|
Foreign
Currency Translation Adjustments |
|
Defined Benefit Plans Adjustment
|
|
Total
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Balance, March 31, 2017
|
$
|
1,310
|
|
|
$
|
248
|
|
|
$
|
(34
|
)
|
|
$
|
(18
|
)
|
|
$
|
1,506
|
|
|
OCI before reclassifications
|
649
|
|
|
(33
|
)
|
|
3
|
|
|
—
|
|
|
619
|
|
|||||
|
Deferred income tax benefit (expense)
|
(236
|
)
|
|
11
|
|
|
(2
|
)
|
|
1
|
|
|
(226
|
)
|
|||||
|
AOCI before reclassifications, net of income tax
|
1,723
|
|
|
226
|
|
|
(33
|
)
|
|
(17
|
)
|
|
1,899
|
|
|||||
|
Amounts reclassified from AOCI
|
(1
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
|
Deferred income tax benefit (expense)
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Amounts reclassified from AOCI, net of income tax
|
(2
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
|
Balance, June 30, 2017
|
$
|
1,721
|
|
|
$
|
223
|
|
|
$
|
(33
|
)
|
|
$
|
(17
|
)
|
|
$
|
1,894
|
|
|
|
Six Months
Ended June 30, 2018 |
||||||||||||||||||
|
|
Unrealized
Investment Gains (Losses), Net of Related Offsets (1) |
|
Unrealized
Gains (Losses) on Derivatives |
|
Foreign
Currency Translation Adjustments |
|
Defined Benefit Plans Adjustment
|
|
Total
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Balance, December 31, 2017
|
$
|
1,572
|
|
|
$
|
154
|
|
|
$
|
(24
|
)
|
|
$
|
(26
|
)
|
|
$
|
1,676
|
|
|
Cumulative effect of change in accounting principle and other, net of income tax (see Note 1)
|
(79
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79
|
)
|
|||||
|
Balance, January 1, 2018
|
1,493
|
|
|
154
|
|
|
(24
|
)
|
|
(26
|
)
|
|
1,597
|
|
|||||
|
OCI before reclassifications
|
(1,138
|
)
|
|
35
|
|
|
6
|
|
|
3
|
|
|
(1,094
|
)
|
|||||
|
Deferred income tax benefit (expense)
|
259
|
|
|
(7
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
250
|
|
|||||
|
AOCI before reclassifications, net of income tax
|
614
|
|
|
182
|
|
|
(19
|
)
|
|
(24
|
)
|
|
753
|
|
|||||
|
Amounts reclassified from AOCI
|
100
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
82
|
|
|||||
|
Deferred income tax benefit (expense)
|
(24
|
)
|
|
4
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|||||
|
Amounts reclassified from AOCI, net of income tax
|
76
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
62
|
|
|||||
|
Balance, June 30, 2018
|
$
|
690
|
|
|
$
|
168
|
|
|
$
|
(19
|
)
|
|
$
|
(24
|
)
|
|
$
|
815
|
|
|
|
Six Months
Ended June 30, 2017 |
||||||||||||||||||
|
|
Unrealized
Investment Gains (Losses), Net of Related Offsets (1) |
|
Unrealized
Gains (Losses) on Derivatives |
|
Foreign
Currency Translation Adjustments |
|
Defined Benefit Plans Adjustment
|
|
Total
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Balance, December 31, 2016
|
$
|
1,044
|
|
|
$
|
268
|
|
|
$
|
(31
|
)
|
|
$
|
(16
|
)
|
|
$
|
1,265
|
|
|
OCI before reclassifications
|
962
|
|
|
(52
|
)
|
|
(4
|
)
|
|
(14
|
)
|
|
892
|
|
|||||
|
Deferred income tax benefit (expense)
|
(343
|
)
|
|
18
|
|
|
2
|
|
|
13
|
|
|
(310
|
)
|
|||||
|
AOCI before reclassifications, net of income tax
|
1,663
|
|
|
234
|
|
|
(33
|
)
|
|
(17
|
)
|
|
1,847
|
|
|||||
|
Amounts reclassified from AOCI
|
90
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
74
|
|
|||||
|
Deferred income tax benefit (expense)
|
(32
|
)
|
|
5
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|||||
|
Amounts reclassified from AOCI, net of income tax
|
58
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
47
|
|
|||||
|
Balance, June 30, 2017
|
$
|
1,721
|
|
|
$
|
223
|
|
|
$
|
(33
|
)
|
|
$
|
(17
|
)
|
|
$
|
1,894
|
|
|
(1)
|
See
Note 4
for information on offsets to investments related to future policy benefits, DAC, VOBA and DSI.
|
|
AOCI Components
|
|
Amounts Reclassified from AOCI
|
|
Consolidated and Combined Statements of Operations and Comprehensive Income (Loss) Locations
|
||||||||||||||
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
|
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
||||||||
|
|
|
(In millions)
|
|
|
||||||||||||||
|
Net unrealized investment gains (losses):
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net unrealized investment gains (losses)
|
|
$
|
(42
|
)
|
|
$
|
1
|
|
|
$
|
(101
|
)
|
|
$
|
(47
|
)
|
|
Net investment gains (losses)
|
|
Net unrealized investment gains (losses)
|
|
—
|
|
|
1
|
|
|
1
|
|
|
2
|
|
|
Net investment income
|
||||
|
Net unrealized investment gains (losses)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(45
|
)
|
|
Net derivative gains (losses)
|
||||
|
Net unrealized investment gains (losses), before income tax
|
|
(42
|
)
|
|
1
|
|
|
(100
|
)
|
|
(90
|
)
|
|
|
||||
|
Income tax (expense) benefit
|
|
12
|
|
|
1
|
|
|
24
|
|
|
32
|
|
|
|
||||
|
Net unrealized investment gains (losses), net of income tax
|
|
(30
|
)
|
|
2
|
|
|
(76
|
)
|
|
(58
|
)
|
|
|
||||
|
Unrealized gains (losses) on derivatives - cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
10
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
Net derivative gains (losses)
|
||||
|
Interest rate swaps
|
|
2
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
Net investment income
|
||||
|
Interest rate forwards
|
|
(1
|
)
|
|
2
|
|
|
—
|
|
|
2
|
|
|
Net derivative gains (losses)
|
||||
|
Interest rate forwards
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
Net investment income
|
||||
|
Foreign currency swaps
|
|
(1
|
)
|
|
1
|
|
|
(1
|
)
|
|
11
|
|
|
Net derivative gains (losses)
|
||||
|
Gains (losses) on cash flow hedges, before income tax
|
|
10
|
|
|
4
|
|
|
18
|
|
|
16
|
|
|
|
||||
|
Income tax (expense) benefit
|
|
(3
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|
(5
|
)
|
|
|
||||
|
Gains (losses) on cash flow hedges, net of income tax
|
|
7
|
|
|
3
|
|
|
14
|
|
|
11
|
|
|
|
||||
|
Total reclassifications, net of income tax
|
|
$
|
(23
|
)
|
|
$
|
5
|
|
|
$
|
(62
|
)
|
|
$
|
(47
|
)
|
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Compensation
|
$
|
83
|
|
|
$
|
65
|
|
|
$
|
153
|
|
|
$
|
129
|
|
|
Commissions
|
214
|
|
|
197
|
|
|
429
|
|
|
390
|
|
||||
|
Volume-related costs
|
105
|
|
|
136
|
|
|
214
|
|
|
263
|
|
||||
|
Related party expenses on ceded and assumed reinsurance
|
4
|
|
|
3
|
|
|
7
|
|
|
26
|
|
||||
|
Capitalization of DAC
|
(76
|
)
|
|
(47
|
)
|
|
(152
|
)
|
|
(115
|
)
|
||||
|
Interest expense on debt
|
33
|
|
|
37
|
|
|
70
|
|
|
82
|
|
||||
|
Premium taxes, licenses and fees
|
26
|
|
|
19
|
|
|
43
|
|
|
33
|
|
||||
|
Professional services
|
119
|
|
|
53
|
|
|
208
|
|
|
88
|
|
||||
|
Rent and related expenses
|
3
|
|
|
4
|
|
|
6
|
|
|
8
|
|
||||
|
Other
|
180
|
|
|
147
|
|
|
331
|
|
|
274
|
|
||||
|
Total other expenses
|
$
|
691
|
|
|
$
|
614
|
|
|
$
|
1,309
|
|
|
$
|
1,178
|
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
|
2018
|
|
Pro forma
2017 (1)
|
|
2018
|
|
Pro forma
2017 (1)
|
||||||||
|
|
|
(In millions, except share and per share data)
|
||||||||||||||
|
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders
|
|
$
|
(239
|
)
|
|
$
|
246
|
|
|
$
|
(306
|
)
|
|
$
|
(103
|
)
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
119,773,106
|
|
|
119,773,106
|
|
|
119,773,106
|
|
|
119,773,106
|
|
||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(2.01
|
)
|
|
$
|
2.05
|
|
|
$
|
(2.56
|
)
|
|
$
|
(0.86
|
)
|
|
(1)
|
On August 4, 2017, following the completion of the Separation,
119,773,106
shares of Brighthouse Financial, Inc. common stock were outstanding and are utilized to calculate EPS for the
three months
and
six months ended June 30, 2017
.
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Income
|
$
|
(101
|
)
|
|
$
|
42
|
|
|
$
|
(182
|
)
|
|
$
|
(400
|
)
|
|
Expense
|
$
|
55
|
|
|
$
|
80
|
|
|
$
|
133
|
|
|
$
|
180
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(In millions)
|
||||||
|
Assets
|
$
|
—
|
|
|
$
|
2,907
|
|
|
Liabilities
|
$
|
—
|
|
|
$
|
2,178
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Premiums
|
|
|
|
|
|
|
|
||||||||
|
Reinsurance assumed
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
6
|
|
|
$
|
8
|
|
|
Reinsurance ceded
|
(105
|
)
|
|
(140
|
)
|
|
(201
|
)
|
|
(317
|
)
|
||||
|
Net premiums
|
$
|
(102
|
)
|
|
$
|
(136
|
)
|
|
$
|
(195
|
)
|
|
$
|
(309
|
)
|
|
Universal life and investment-type product policy fees
|
|
|
|
|
|
|
|
||||||||
|
Reinsurance assumed
|
$
|
20
|
|
|
$
|
22
|
|
|
$
|
45
|
|
|
$
|
46
|
|
|
Reinsurance ceded
|
2
|
|
|
(4
|
)
|
|
1
|
|
|
(17
|
)
|
||||
|
Net universal life and investment-type product policy fees
|
$
|
22
|
|
|
$
|
18
|
|
|
$
|
46
|
|
|
$
|
29
|
|
|
Other revenues
|
|
|
|
|
|
|
|
||||||||
|
Reinsurance assumed
|
$
|
—
|
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
27
|
|
|
Reinsurance ceded
|
6
|
|
|
39
|
|
|
18
|
|
|
39
|
|
||||
|
Net other revenues
|
$
|
6
|
|
|
$
|
66
|
|
|
$
|
18
|
|
|
$
|
66
|
|
|
Policyholder benefits and claims
|
|
|
|
|
|
|
|
||||||||
|
Reinsurance assumed
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
8
|
|
|
$
|
12
|
|
|
Reinsurance ceded
|
(93
|
)
|
|
(94
|
)
|
|
(177
|
)
|
|
(229
|
)
|
||||
|
Net policyholder benefits and claims
|
$
|
(93
|
)
|
|
$
|
(88
|
)
|
|
$
|
(169
|
)
|
|
$
|
(217
|
)
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Assumed
|
|
Ceded
|
|
Assumed
|
|
Ceded
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Premiums, reinsurance and other receivables
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
3,410
|
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Other policy-related balances
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,674
|
|
|
$
|
—
|
|
|
Other liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
401
|
|
|
|
Page
|
|
•
|
“Executive Summary” contains the following sub-sections:
|
|
•
|
“Overview” provides information regarding our business, segments and results as discussed in the Results of Operations.
|
|
•
|
“Background” presents details of the Company’s legal entity structure.
|
|
•
|
“Industry Trends” discusses updates and changes to a number of trends and uncertainties included in the 2017 Annual Report that we believe may materially affect our future financial condition, results of operations or cash flows.
|
|
•
|
“Summary of Critical Accounting Estimates” explains the most critical estimates and judgments applied in determining our GAAP results.
|
|
•
|
“Non-GAAP and Other Financial Disclosures” defines key financial measures presented in the Results of Operations that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”) but are used by management in evaluating company and segment performance. As described in this section, adjusted earnings is presented by key business activities which are derived from, but different than, the line items presented in the GAAP statement of operations. This section also refers to certain other terms used to describe our insurance business and financial and operating metrics, but is not intended to be exhaustive.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Net income (loss) available to shareholders before provision for income tax
|
$
|
(318
|
)
|
|
$
|
321
|
|
|
$
|
(433
|
)
|
|
$
|
(269
|
)
|
|
Less: Provision for income tax expense (benefit)
|
(79
|
)
|
|
75
|
|
|
(127
|
)
|
|
(166
|
)
|
||||
|
Net income (loss) available to shareholders
|
$
|
(239
|
)
|
|
$
|
246
|
|
|
$
|
(306
|
)
|
|
$
|
(103
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
$
|
179
|
|
|
$
|
426
|
|
|
$
|
507
|
|
|
$
|
818
|
|
|
Less: Provision for income tax expense (benefit)
|
26
|
|
|
102
|
|
|
71
|
|
|
214
|
|
||||
|
Adjusted earnings
|
$
|
153
|
|
|
$
|
324
|
|
|
$
|
436
|
|
|
$
|
604
|
|
|
•
|
Brighthouse Life Insurance Company (together with its subsidiaries and affiliates, “BLIC”), formerly MetLife Insurance Company USA, our largest insurance operating entity, domiciled in Delaware and licensed to write business in 49 states;
|
|
•
|
New England Life Insurance Company (“NELICO”), domiciled in Massachusetts and licensed to write business in all 50 states;
|
|
•
|
Brighthouse Life Insurance Company of NY (“BHNY”), formerly First MetLife Investors Insurance Company, domiciled in New York and licensed to write business in New York, which is a subsidiary of Brighthouse Life Insurance Company;
|
|
•
|
Brighthouse Reinsurance Company of Delaware (“BRCD”), our single reinsurance company licensed in Delaware, which is a subsidiary of Brighthouse Life Insurance Company;
|
|
•
|
Brighthouse Investment Advisers, LLC,
formerly MetLife Advisers, LLC,
serving as investment advisor to certain proprietary mutual funds that are underlying investments under our and MetLife’s variable insurance products;
|
|
•
|
Brighthouse Services, LLC, an internal services and payroll company;
|
|
•
|
Brighthouse Securities, LLC, registered as a broker-dealer with the SEC, approved as a member of the Financial Industry Regulatory Authority, Inc. (“FINRA”) and registered as a broker-dealer and licensed as an insurance agency in all required states; and
|
|
•
|
Brighthouse Holdings, LLC (“BH Holdings”), a wholly-owned holding company subsidiary of Brighthouse Financial, Inc., domiciled in Delaware.
|
|
(i)
|
liabilities for future policy benefits;
|
|
(ii)
|
accounting for reinsurance;
|
|
(iii)
|
capitalization and amortization of deferred policy acquisition costs (“DAC”) and the establishment and amortization of value of business acquired (“VOBA”);
|
|
(iv)
|
estimated fair values of investments in the absence of quoted market values;
|
|
(v)
|
investment impairments;
|
|
(vi)
|
estimated fair values of freestanding derivatives and the recognition and estimated fair value of embedded derivatives requiring bifurcation;
|
|
(vii)
|
measurement of income taxes and the valuation of deferred tax assets; and
|
|
(viii)
|
liabilities for litigation and regulatory matters.
|
|
•
|
Net investment gains (losses);
|
|
•
|
Net derivative gains (losses) except earned income on derivatives and amortization of premium on derivatives that are hedges of investments or that are used to replicate certain investments, but do not qualify for hedge accounting treatment (“Investment Hedge Adjustments”); and
|
|
•
|
Amortization of unearned revenue related to net investment gains (losses) and net derivative gains (losses) and certain variable annuity
guaranteed minimum income benefits
(“GMIBs”) fees
(“GMIB Fees”).
|
|
•
|
Amounts associated with benefits and hedging costs related to GMIBs (“GMIB Costs”);
|
|
•
|
Amounts associated with periodic crediting rate adjustments based on the total return of a contractually referenced pool of assets and market value adjustments associated with surrenders or terminations of contracts (“Market Value Adjustments”); and
|
|
•
|
Amortization of DAC and VOBA related to (i) net investment gains (losses), (ii) net derivative gains (losses), (iii) GMIB Fees and GMIB Costs and (iv) Market Value Adjustments.
|
|
Component of Adjusted Earnings
|
How Derived from GAAP (1)
|
||
|
(i)
|
Fee income
|
(i)
|
Universal life and investment-type policy fee
s (excluding (a) unearned revenue adjustments related to net investment gains (losses) and net derivative gains (losses) and (b) GMIB Fees) plus
Other revenues
(excluding other revenues associated with related party reinsurance) and amortization of deferred gain on reinsurance.
|
|
(ii)
|
Net investment spread
|
(ii)
|
Net investment income
(excluding securitization entities income) plus Investment Hedge Adjustments and interest received on ceded fixed annuity reinsurance deposit funds reduced by
Interest credited to policyholder account balances
and interest on future policy benefits.
|
|
(iii)
|
Insurance-related activities
|
(iii)
|
Premiums
less
Policyholder benefits and claims
(excluding (a) GMIB Costs, (b) Market Value Adjustments, (c) interest on future policy benefits and (d) amortization of deferred gain on reinsurance) plus the pass through of performance of ceded separate account assets.
|
|
(iv)
|
Amortization of DAC and VOBA
|
(iv)
|
Amortization of DAC and VOBA (excluding amounts related to (a) net investment gains (losses), (b) net derivative gains (losses), (c) GMIB Fees and GMIB Costs and (d) Market Value Adjustments).
|
|
(v)
|
Other expenses, net of DAC capitalization
|
(v)
|
Other expenses
reduced by capitalization of DAC and securitization entities expense.
|
|
(vi)
|
Provision for income tax expense (benefit)
|
(vi)
|
Tax impact of the above items.
|
|
•
|
We sometimes refer to sales activity for various products. Statistical sales information for life sales are calculated using the LIMRA (Life Insurance Marketing and Research Association) definition of sales for core direct sales, excluding company-sponsored internal exchanges, corporate-owned life insurance, bank-owned life insurance, and private placement variable universal life insurance. Annuity sales consist of 10% of direct statutory premiums, excluding company sponsored internal exchanges. These sales statistics do not correspond to revenues under GAAP, but are used as relevant measures of business activity.
|
|
•
|
Allocated equity is the portion of common stockholders’ equity that management allocated to each of its segments prior to 2018. See “— Segment Capital” and
Note 2
of the Notes to the Interim Condensed Consolidated and Combined Financial Statements for further information.
|
|
•
|
Similar to adjusted net investment income, we present net investment income yields as a performance measure we believe enhances the understanding of our investment portfolio results. Net investment income yields are calculated on adjusted net investment income as a percent of average quarterly asset carrying values. Asset carrying values exclude unrealized gains (losses), collateral received in connection with our securities lending program, freestanding derivative assets, collateral received from derivative counterparties and the effects of consolidating under GAAP certain
variable interest entities (“
VIEs”) that are treated as CSEs.
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Premiums
|
$
|
223
|
|
|
$
|
218
|
|
|
$
|
452
|
|
|
$
|
394
|
|
|
Universal life and investment-type product policy fees
|
962
|
|
|
957
|
|
|
1,964
|
|
|
1,910
|
|
||||
|
Net investment income
|
806
|
|
|
766
|
|
|
1,623
|
|
|
1,548
|
|
||||
|
Other revenues
|
98
|
|
|
162
|
|
|
203
|
|
|
236
|
|
||||
|
Net investment gains (losses)
|
(75
|
)
|
|
—
|
|
|
(79
|
)
|
|
(55
|
)
|
||||
|
Net derivative gains (losses)
|
(312
|
)
|
|
(78
|
)
|
|
(646
|
)
|
|
(1,043
|
)
|
||||
|
Total revenues
|
1,702
|
|
|
2,025
|
|
|
3,517
|
|
|
2,990
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
||||||||
|
Policyholder benefits and claims
|
813
|
|
|
785
|
|
|
1,551
|
|
|
1,649
|
|
||||
|
Interest credited to policyholder account balances
|
269
|
|
|
284
|
|
|
536
|
|
|
559
|
|
||||
|
Capitalization of DAC
|
(76
|
)
|
|
(47
|
)
|
|
(152
|
)
|
|
(115
|
)
|
||||
|
Amortization of DAC and VOBA
|
246
|
|
|
21
|
|
|
551
|
|
|
(127
|
)
|
||||
|
Interest expense on debt
|
33
|
|
|
37
|
|
|
70
|
|
|
82
|
|
||||
|
Other expenses
|
734
|
|
|
624
|
|
|
1,391
|
|
|
1,211
|
|
||||
|
Total expenses
|
2,019
|
|
|
1,704
|
|
|
3,947
|
|
|
3,259
|
|
||||
|
Income (loss) before provision for income tax
|
(317
|
)
|
|
321
|
|
|
(430
|
)
|
|
(269
|
)
|
||||
|
Provision for income tax expense (benefit)
|
(79
|
)
|
|
75
|
|
|
(127
|
)
|
|
(166
|
)
|
||||
|
Net income (loss)
|
(238
|
)
|
|
246
|
|
|
(303
|
)
|
|
(103
|
)
|
||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders
|
$
|
(239
|
)
|
|
$
|
246
|
|
|
$
|
(306
|
)
|
|
$
|
(103
|
)
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
GMLB Riders
|
$
|
(429
|
)
|
|
$
|
(217
|
)
|
|
$
|
(423
|
)
|
|
$
|
(865
|
)
|
|
Other derivative instruments
|
(2
|
)
|
|
154
|
|
|
(479
|
)
|
|
(108
|
)
|
||||
|
Net investment gains (losses)
|
(75
|
)
|
|
—
|
|
|
(79
|
)
|
|
(55
|
)
|
||||
|
Other adjustments
|
9
|
|
|
(42
|
)
|
|
41
|
|
|
(59
|
)
|
||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
179
|
|
|
426
|
|
|
507
|
|
|
818
|
|
||||
|
Net income (loss) available to shareholders before provision for income tax
|
(318
|
)
|
|
321
|
|
|
(433
|
)
|
|
(269
|
)
|
||||
|
Provision for income tax expense (benefit)
|
(79
|
)
|
|
75
|
|
|
(127
|
)
|
|
(166
|
)
|
||||
|
Net income (loss) available to shareholders
|
$
|
(239
|
)
|
|
$
|
246
|
|
|
$
|
(306
|
)
|
|
$
|
(103
|
)
|
|
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Net income (loss) available to shareholders
|
|
$
|
(292
|
)
|
|
$
|
(4
|
)
|
|
$
|
4
|
|
|
$
|
53
|
|
|
$
|
(239
|
)
|
|
Add: Provision for income tax expense (benefit)
|
|
33
|
|
|
12
|
|
|
(19
|
)
|
|
(105
|
)
|
|
(79
|
)
|
|||||
|
Net income (loss) available to shareholders before provision for income tax
|
|
(259
|
)
|
|
8
|
|
|
(15
|
)
|
|
(52
|
)
|
|
(318
|
)
|
|||||
|
Less: GMLB Riders
|
|
(429
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(429
|
)
|
|||||
|
Less: Other derivative instruments
|
|
36
|
|
|
1
|
|
|
(59
|
)
|
|
20
|
|
|
(2
|
)
|
|||||
|
Less: Net investment gains (losses)
|
|
(132
|
)
|
|
(39
|
)
|
|
44
|
|
|
52
|
|
|
(75
|
)
|
|||||
|
Less: Other adjustments
|
|
—
|
|
|
—
|
|
|
8
|
|
|
1
|
|
|
9
|
|
|||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
|
266
|
|
|
46
|
|
|
(8
|
)
|
|
(125
|
)
|
|
179
|
|
|||||
|
Less: Provision for income tax expense (benefit)
|
|
45
|
|
|
9
|
|
|
(2
|
)
|
|
(26
|
)
|
|
26
|
|
|||||
|
Adjusted earnings
|
|
$
|
221
|
|
|
$
|
37
|
|
|
$
|
(6
|
)
|
|
$
|
(99
|
)
|
|
$
|
153
|
|
|
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Net income (loss) available to shareholders
|
|
$
|
32
|
|
|
$
|
24
|
|
|
$
|
76
|
|
|
$
|
114
|
|
|
$
|
246
|
|
|
Add: Provision for income tax expense (benefit)
|
|
(16
|
)
|
|
17
|
|
|
40
|
|
|
34
|
|
|
75
|
|
|||||
|
Net income (loss) available to shareholders before provision for income tax
|
|
16
|
|
|
41
|
|
|
116
|
|
|
148
|
|
|
321
|
|
|||||
|
Less: GMLB Riders
|
|
(217
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(217
|
)
|
|||||
|
Less: Other derivative instruments
|
|
(73
|
)
|
|
20
|
|
|
35
|
|
|
172
|
|
|
154
|
|
|||||
|
Less: Net investment gains (losses)
|
|
(1
|
)
|
|
(2
|
)
|
|
11
|
|
|
(8
|
)
|
|
—
|
|
|||||
|
Less: Other adjustments
|
|
(6
|
)
|
|
—
|
|
|
(9
|
)
|
|
(27
|
)
|
|
(42
|
)
|
|||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
|
313
|
|
|
23
|
|
|
79
|
|
|
11
|
|
|
426
|
|
|||||
|
Less: Provision for income tax expense (benefit)
|
|
87
|
|
|
11
|
|
|
27
|
|
|
(23
|
)
|
|
102
|
|
|||||
|
Adjusted earnings
|
|
$
|
226
|
|
|
$
|
12
|
|
|
$
|
52
|
|
|
$
|
34
|
|
|
$
|
324
|
|
|
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Net income (loss) available to shareholders
|
|
$
|
(49
|
)
|
|
$
|
86
|
|
|
$
|
(258
|
)
|
|
$
|
(85
|
)
|
|
$
|
(306
|
)
|
|
Add: Provision for income tax expense (benefit)
|
|
84
|
|
|
35
|
|
|
(116
|
)
|
|
(130
|
)
|
|
(127
|
)
|
|||||
|
Net income (loss) available to shareholders before provision for income tax
|
|
35
|
|
|
121
|
|
|
(374
|
)
|
|
(215
|
)
|
|
(433
|
)
|
|||||
|
Less: GMLB Riders
|
|
(423
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(423
|
)
|
|||||
|
Less: Other derivative instruments
|
|
14
|
|
|
(13
|
)
|
|
(479
|
)
|
|
(1
|
)
|
|
(479
|
)
|
|||||
|
Less: Net investment gains (losses)
|
|
(96
|
)
|
|
7
|
|
|
12
|
|
|
(2
|
)
|
|
(79
|
)
|
|||||
|
Less: Other adjustments
|
|
2
|
|
|
—
|
|
|
38
|
|
|
1
|
|
|
41
|
|
|||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
|
538
|
|
|
127
|
|
|
55
|
|
|
(213
|
)
|
|
507
|
|
|||||
|
Less: Provision for income tax expense (benefit)
|
|
91
|
|
|
24
|
|
|
11
|
|
|
(55
|
)
|
|
71
|
|
|||||
|
Adjusted earnings
|
|
$
|
447
|
|
|
$
|
103
|
|
|
$
|
44
|
|
|
$
|
(158
|
)
|
|
$
|
436
|
|
|
|
|
Annuities
|
|
Life
|
|
Run-off
|
|
Corporate & Other
|
|
Total
|
||||||||||
|
|
|
(In millions)
|
||||||||||||||||||
|
Net income (loss) available to shareholders
|
|
$
|
(264
|
)
|
|
$
|
4
|
|
|
$
|
72
|
|
|
$
|
85
|
|
|
$
|
(103
|
)
|
|
Add: Provision for income tax expense (benefit)
|
|
(216
|
)
|
|
2
|
|
|
36
|
|
|
12
|
|
|
(166
|
)
|
|||||
|
Net income (loss) available to shareholders before provision for income tax
|
|
(480
|
)
|
|
6
|
|
|
108
|
|
|
97
|
|
|
(269
|
)
|
|||||
|
Less: GMLB Riders
|
|
(865
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(865
|
)
|
|||||
|
Less: Other derivative instruments
|
|
(215
|
)
|
|
7
|
|
|
(20
|
)
|
|
120
|
|
|
(108
|
)
|
|||||
|
Less: Net investment gains (losses)
|
|
(9
|
)
|
|
(9
|
)
|
|
(11
|
)
|
|
(26
|
)
|
|
(55
|
)
|
|||||
|
Less: Other adjustments
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|
(31
|
)
|
|
(59
|
)
|
|||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
|
623
|
|
|
8
|
|
|
153
|
|
|
34
|
|
|
818
|
|
|||||
|
Less: Provision for income tax expense (benefit)
|
|
169
|
|
|
3
|
|
|
52
|
|
|
(10
|
)
|
|
214
|
|
|||||
|
Adjusted earnings
|
|
$
|
454
|
|
|
$
|
5
|
|
|
$
|
101
|
|
|
$
|
44
|
|
|
$
|
604
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Fee income
|
$
|
990
|
|
|
$
|
1,039
|
|
|
$
|
2,026
|
|
|
$
|
2,002
|
|
|
Net investment spread
|
330
|
|
|
304
|
|
|
674
|
|
|
685
|
|
||||
|
Insurance-related activities
|
(295
|
)
|
|
(205
|
)
|
|
(550
|
)
|
|
(447
|
)
|
||||
|
Amortization of DAC and VOBA
|
(150
|
)
|
|
(125
|
)
|
|
(327
|
)
|
|
(275
|
)
|
||||
|
Other expenses, net of DAC capitalization
|
(695
|
)
|
|
(587
|
)
|
|
(1,313
|
)
|
|
(1,147
|
)
|
||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
179
|
|
|
426
|
|
|
507
|
|
|
818
|
|
||||
|
Provision for income tax expense (benefit)
|
26
|
|
|
102
|
|
|
71
|
|
|
214
|
|
||||
|
Adjusted earnings
|
$
|
153
|
|
|
$
|
324
|
|
|
$
|
436
|
|
|
$
|
604
|
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Fee income
|
|
$
|
720
|
|
|
$
|
757
|
|
|
$
|
1,451
|
|
|
$
|
1,459
|
|
|
Net investment spread
|
|
186
|
|
|
116
|
|
|
361
|
|
|
249
|
|
||||
|
Insurance-related activities
|
|
(89
|
)
|
|
(62
|
)
|
|
(174
|
)
|
|
(135
|
)
|
||||
|
Amortization of DAC and VOBA
|
|
(124
|
)
|
|
(112
|
)
|
|
(267
|
)
|
|
(206
|
)
|
||||
|
Other expenses, net of DAC capitalization
|
|
(427
|
)
|
|
(386
|
)
|
|
(833
|
)
|
|
(744
|
)
|
||||
|
Pre-tax adjusted earnings
|
|
266
|
|
|
313
|
|
|
538
|
|
|
623
|
|
||||
|
Provision for income tax expense (benefit)
|
|
45
|
|
|
87
|
|
|
91
|
|
|
169
|
|
||||
|
Adjusted earnings
|
|
$
|
221
|
|
|
$
|
226
|
|
|
$
|
447
|
|
|
$
|
454
|
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Balance, beginning of period
|
|
$
|
106,110
|
|
|
$
|
107,136
|
|
|
$
|
109,889
|
|
|
$
|
104,857
|
|
|
Deposits
|
|
358
|
|
|
343
|
|
|
653
|
|
|
692
|
|
||||
|
Withdrawals, surrenders and contract benefits
|
|
(2,619
|
)
|
|
(2,490
|
)
|
|
(5,267
|
)
|
|
(4,876
|
)
|
||||
|
Net flows
|
|
(2,261
|
)
|
|
(2,147
|
)
|
|
(4,614
|
)
|
|
(4,184
|
)
|
||||
|
Investment performance
|
|
1,526
|
|
|
3,291
|
|
|
792
|
|
|
8,201
|
|
||||
|
Policy charges
|
|
(672
|
)
|
|
(674
|
)
|
|
(1,304
|
)
|
|
(1,304
|
)
|
||||
|
Net transfers from (to) general account
|
|
(54
|
)
|
|
(3
|
)
|
|
(114
|
)
|
|
33
|
|
||||
|
Balance, end of period
|
|
$
|
104,649
|
|
|
$
|
107,603
|
|
|
$
|
104,649
|
|
|
$
|
107,603
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average balance
|
|
$
|
105,954
|
|
|
$
|
107,720
|
|
|
$
|
107,704
|
|
|
$
|
107,250
|
|
|
•
|
a $21 million unfavorable change from higher GMDB costs driven by an increase in liability balances resulting from growth in in-force and higher claims in the current period;
|
|
•
|
a $9 million unfavorable change from the fair value of the underlying ceded separate account assets from a related party reinsurance agreement for certain variable annuity contracts; partially offset by
|
|
•
|
$6 million favorable underwriting experience in our indexed annuity business.
|
|
•
|
a $27 million unfavorable impact from the final settlement of certain ceded and assumed variable annuity reinsurance agreements with MLIC recognized in the prior period; partially offset by
|
|
•
|
an $18 million favorable impact from revenue sharing fees resulting from Separation related changes and were passed through to third parties with a corresponding offset in other expenses.
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Fee income
|
$
|
77
|
|
|
$
|
94
|
|
|
$
|
180
|
|
|
$
|
177
|
|
|
Net investment spread
|
52
|
|
|
3
|
|
|
98
|
|
|
55
|
|
||||
|
Insurance-related activities
|
14
|
|
|
(1
|
)
|
|
38
|
|
|
(21
|
)
|
||||
|
Amortization of DAC and VOBA
|
(23
|
)
|
|
(7
|
)
|
|
(52
|
)
|
|
(52
|
)
|
||||
|
Other expenses, net of DAC capitalization
|
(74
|
)
|
|
(66
|
)
|
|
(137
|
)
|
|
(151
|
)
|
||||
|
Pre-tax adjusted earnings
|
46
|
|
|
23
|
|
|
127
|
|
|
8
|
|
||||
|
Provision for income tax expense (benefit)
|
9
|
|
|
11
|
|
|
24
|
|
|
3
|
|
||||
|
Adjusted earnings
|
$
|
37
|
|
|
$
|
12
|
|
|
$
|
103
|
|
|
$
|
5
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Fee income
|
$
|
197
|
|
|
$
|
191
|
|
|
$
|
402
|
|
|
$
|
372
|
|
|
Net investment spread
|
81
|
|
|
127
|
|
|
193
|
|
|
257
|
|
||||
|
Insurance-related activities
|
(225
|
)
|
|
(152
|
)
|
|
(431
|
)
|
|
(317
|
)
|
||||
|
Amortization of DAC and VOBA
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
||||
|
Other expenses, net of DAC capitalization
|
(61
|
)
|
|
(87
|
)
|
|
(109
|
)
|
|
(153
|
)
|
||||
|
Pre-tax adjusted earnings
|
(8
|
)
|
|
79
|
|
|
55
|
|
|
153
|
|
||||
|
Provision for income tax expense (benefit)
|
(2
|
)
|
|
27
|
|
|
11
|
|
|
52
|
|
||||
|
Adjusted earnings
|
$
|
(6
|
)
|
|
$
|
52
|
|
|
$
|
44
|
|
|
$
|
101
|
|
|
•
|
$49 million unfavorable mortality experience from higher claim severity in our ULSG business;
|
|
•
|
$13 million unfavorable ongoing loss recognition testing reserves in ULSG; and
|
|
•
|
$11 million unfavorable mortality resulting from lower claim incidences in our structured settlements business.
|
|
•
|
$85 million unfavorable mortality experience in our ULSG business;
|
|
•
|
$12 million unfavorable growth in ULSG insurance liabilities; and
|
|
•
|
$9 million lower incidences in our structured settlements business.
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Fee income
|
$
|
(4
|
)
|
|
$
|
(3
|
)
|
|
$
|
(7
|
)
|
|
$
|
(6
|
)
|
|
Net investment spread
|
11
|
|
|
58
|
|
|
22
|
|
|
124
|
|
||||
|
Insurance-related activities
|
5
|
|
|
10
|
|
|
17
|
|
|
26
|
|
||||
|
Amortization of DAC and VOBA
|
(3
|
)
|
|
(6
|
)
|
|
(8
|
)
|
|
(11
|
)
|
||||
|
Other expenses, net of DAC capitalization
|
(133
|
)
|
|
(48
|
)
|
|
(234
|
)
|
|
(99
|
)
|
||||
|
Less: Net income (loss) attributable to noncontrolling interests
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Pre-tax adjusted earnings, less net income attributable to noncontrolling interests
|
(125
|
)
|
|
11
|
|
|
(213
|
)
|
|
34
|
|
||||
|
Provision for income tax expense (benefit)
|
(26
|
)
|
|
(23
|
)
|
|
(55
|
)
|
|
(10
|
)
|
||||
|
Adjusted earnings
|
$
|
(99
|
)
|
|
$
|
34
|
|
|
$
|
(158
|
)
|
|
$
|
44
|
|
|
|
Three Months
Ended June 30, |
|
Six Months
Ended June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Directly Written Liabilities (1)
|
$
|
(21
|
)
|
|
$
|
(108
|
)
|
|
$
|
312
|
|
|
$
|
261
|
|
|
Assumed Reinsurance Liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
Total Liabilities
|
(21
|
)
|
|
(108
|
)
|
|
312
|
|
|
262
|
|
||||
|
Hedging Program (2)
|
(510
|
)
|
|
(558
|
)
|
|
(881
|
)
|
|
(1,808
|
)
|
||||
|
Ceded Reinsurance
|
(16
|
)
|
|
127
|
|
|
(44
|
)
|
|
(154
|
)
|
||||
|
Total Hedging Program and Reinsurance
|
(526
|
)
|
|
(431
|
)
|
|
(925
|
)
|
|
(1,962
|
)
|
||||
|
Directly Written Fees
|
214
|
|
|
213
|
|
|
419
|
|
|
421
|
|
||||
|
Assumed Reinsurance Fees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Fees (3)
|
214
|
|
|
213
|
|
|
419
|
|
|
421
|
|
||||
|
GMLB Riders before DAC Offsets
|
(333
|
)
|
|
(326
|
)
|
|
(194
|
)
|
|
(1,279
|
)
|
||||
|
DAC Offsets
|
(96
|
)
|
|
109
|
|
|
(229
|
)
|
|
414
|
|
||||
|
Total GMLB Riders
|
$
|
(429
|
)
|
|
$
|
(217
|
)
|
|
$
|
(423
|
)
|
|
$
|
(865
|
)
|
|
(1)
|
Includes changes in fair value of the Shield Annuities embedded derivatives of ($127) million and ($69) million for the
three months
and
six months ended June 30, 2018
. Changes in the fair value of the Shield Annuities embedded derivatives were not included in GMLB results for the
three months
and
six months ended June 30, 2017
.
|
|
(2)
|
Certain hedges of GMIB insurance liabilities were historically reported in policyholder benefits and claims. Amounts reported in policyholder benefits and claims were ($87) million and ($267) million for the
three months
and
six months ended June 30, 2017
. Consistent with the hedge strategy now focused on a statutory target, with less emphasis on matching GAAP liabilities, all hedge program amounts are recorded in net derivative gains (losses) beginning in 2018.
|
|
(3)
|
Excludes living benefit fees, included as a component of adjusted earnings, of $18 million and $36 million for the
three months
and
six months ended June 30, 2018
, respectively, and $18 million and $36 million for the
three months
and
six months ended June 30, 2017
.
|
|
•
|
an unfavorable change of $110 million resulting from the impact of a benefit upon final settlement recognized in the prior period in connection with the recapture from MLIC of certain ceded and assumed variable annuity insurance agreements;
|
|
•
|
an unfavorable change in ceded reinsurance of $31 million; partially offset by
|
|
•
|
a favorable change of $47 million from lower negative impacts from interest rate and equity market factors in the current period, compared to the prior period.
|
|
•
|
a net favorable change of $926 million from the inverse impacts of the same interest rate and equity market factors that impacted GMLB Riders liabilities; and
|
|
•
|
a favorable change of $155 million resulting from a net charge recognized in the prior period in connection with the recapture from MLIC of certain ceded and assumed variable annuity insurance agreements; partially offset by
|
|
•
|
an unfavorable change in ceded reinsurance of $44 million.
|
|
•
|
credit risk, relating to the uncertainty associated with the continued ability of a given obligor to make timely payments of principal and interest;
|
|
•
|
interest rate risk, relating to the market price and cash flow variability associated with changes in market interest rates. Changes in market interest rates will impact the net unrealized gain or loss position of our fixed income investment portfolio and the rates of return we receive on both new funds invested and reinvestment of existing funds;
|
|
•
|
market valuation risk, relating to the variability in the estimated fair value of investments associated with changes in market factors such as credit spreads and equity market levels. A widening of credit spreads will adversely impact the net unrealized gain (loss) position of the fixed income investment portfolio, will increase losses associated with credit-based non-qualifying derivatives where we assume credit exposure, and, if credit spreads widen significantly or for an extended period of time, will likely result in higher other-than-temporary impairment (“OTTI”). Credit spread tightening will reduce net investment income associated with new purchases of fixed maturity securities and will favorably impact the net unrealized gain (loss) position of the fixed income investment portfolio;
|
|
•
|
liquidity risk, relating to the diminished ability to sell certain investments, in times of strained market conditions;
|
|
•
|
real estate risk, relating to commercial, agricultural and residential real estate, and stemming from factors, which include, but are not limited to, market conditions, including the demand and supply of leasable commercial space, creditworthiness of borrowers and their tenants and joint venture partners, capital markets volatility and inherent interest rate movements; and
|
|
•
|
currency risk, relating to the variability in currency exchange rates for foreign denominated investments.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
Yield%
(1)
|
|
Amount
|
|
Yield%
(1)
|
|
Amount
|
|
Yield% (1)
|
|
Amount
|
|
Yield% (1)
|
|
Amount
|
||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||
|
Investment income
|
4.53
|
%
|
|
$
|
841
|
|
|
4.55
|
%
|
|
$
|
819
|
|
|
4.59
|
%
|
|
$
|
1,693
|
|
|
4.72
|
%
|
|
$
|
1,705
|
|
|
Investment fees and expenses
|
(0.16
|
)
|
|
(29
|
)
|
|
(0.15
|
)
|
|
(27
|
)
|
|
(0.15
|
)
|
|
(56
|
)
|
|
(0.15
|
)
|
|
(55
|
)
|
||||
|
Adjusted net investment income (2), (3)
|
4.37
|
%
|
|
$
|
812
|
|
|
4.40
|
%
|
|
$
|
792
|
|
|
4.44
|
%
|
|
$
|
1,637
|
|
|
4.57
|
%
|
|
$
|
1,650
|
|
|
(1)
|
Yields are calculated as investment income as a percent of average quarterly asset carrying values. Investment income excludes recognized gains and losses and reflects the adjustments presented in footnote (3) below to arrive at adjusted net investment income. Asset carrying values exclude unrealized gains (losses), collateral received in connection with our securities lending program, freestanding derivative assets, collateral received from derivative counterparties and the effects of consolidating certain VIEs under GAAP that are treated as CSEs.
|
|
(2)
|
Adjusted net investment income included in yield calculations includes investment hedge adjustments.
|
|
(3)
|
Adjusted net investment income presented in the yield table varies from the most directly comparable GAAP measure due to certain reclassifications and adjustments and excludes the effects of consolidating certain VIEs under GAAP that are treated as CSEs, as presented below.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Net investment income
|
$
|
806
|
|
|
$
|
766
|
|
|
$
|
1,623
|
|
|
$
|
1,548
|
|
|
Less: Investment hedge adjustments
|
(3
|
)
|
|
(27
|
)
|
|
(11
|
)
|
|
(103
|
)
|
||||
|
Less: Incremental net investment income from CSEs
|
(3
|
)
|
|
1
|
|
|
(3
|
)
|
|
1
|
|
||||
|
Adjusted net investment income — in the above yield table
|
$
|
812
|
|
|
$
|
792
|
|
|
$
|
1,637
|
|
|
$
|
1,650
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Estimated
Fair Value |
|
% of
Total |
|
Estimated
Fair Value |
|
% of
Total |
||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Fixed maturity securities
|
|
|
|
|
|
|
|
||||||
|
Publicly-traded
|
$
|
51,319
|
|
|
82.3
|
%
|
|
$
|
54,332
|
|
|
83.6
|
%
|
|
Privately-placed
|
11,024
|
|
|
17.7
|
|
|
10,659
|
|
|
16.4
|
|
||
|
Total fixed maturity securities
|
$
|
62,343
|
|
|
100.0
|
%
|
|
$
|
64,991
|
|
|
100.0
|
%
|
|
Percentage of cash and invested assets
|
75.1
|
%
|
|
|
|
|
77.2
|
%
|
|
|
|
||
|
Equity securities
|
|
|
|
|
|
|
|
|
|
|
|||
|
Publicly-traded
|
$
|
150
|
|
|
98.0
|
%
|
|
$
|
156
|
|
|
96.9
|
%
|
|
Privately-held
|
3
|
|
|
2.0
|
|
|
5
|
|
|
3.1
|
|
||
|
Total equity securities
|
$
|
153
|
|
|
100.0
|
%
|
|
$
|
161
|
|
|
100.0
|
%
|
|
Percentage of cash and invested assets
|
0.2
|
%
|
|
|
|
|
0.2
|
%
|
|
|
|
||
|
|
June 30, 2018
|
||||||||||||
|
|
Fixed Maturity
Securities |
|
Equity
Securities |
||||||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Level 1
|
|
|
|
|
|
|
|
||||||
|
Quoted prices in active markets for identical assets
|
$
|
4,940
|
|
|
7.9
|
%
|
|
$
|
15
|
|
|
9.8
|
%
|
|
Level 2
|
|
|
|
|
|
|
|
||||||
|
Independent pricing sources
|
53,654
|
|
|
86.1
|
|
|
18
|
|
|
11.8
|
|
||
|
Internal matrix pricing or discounted cash flow techniques
|
601
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
||
|
Significant other observable inputs
|
54,255
|
|
|
87.1
|
|
|
18
|
|
|
11.8
|
|
||
|
Level 3
|
|
|
|
|
|
|
|
||||||
|
Independent pricing sources
|
2,637
|
|
|
4.2
|
|
|
117
|
|
|
76.4
|
|
||
|
Internal matrix pricing or discounted cash flow techniques
|
380
|
|
|
0.6
|
|
|
3
|
|
|
2.0
|
|
||
|
Independent broker quotations
|
131
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
||
|
Significant unobservable inputs
|
3,148
|
|
|
5.0
|
|
|
120
|
|
|
78.4
|
|
||
|
Total estimated fair value
|
$
|
62,343
|
|
|
100.0
|
%
|
|
$
|
153
|
|
|
100.0
|
%
|
|
•
|
The majority of the Level 3 fixed maturity securities AFS and equity securities were concentrated in three sectors: U.S. and foreign corporate securities and residential mortgage-backed securities (“RMBS”).
|
|
•
|
Level 3 fixed maturity securities are priced principally through market standard valuation methodologies, independent pricing services and, to a much lesser extent, independent non-binding broker quotations using inputs that are not market observable or cannot be derived principally from or corroborated by observable market data. Level 3 fixed maturity securities consist of less liquid securities with very limited trading activity or where less price transparency exists around the inputs to the valuation methodologies.
|
|
•
|
During the
three months ended June 30, 2018
, Level 3 fixed maturity securities increased by $36 million, or 1%. The increase was driven by purchases in excess of sales, partially offset by net transfers out of Level 3 and a decrease in estimated fair value recognized in Other Comprehensive Income (“OCI”).
|
|
•
|
During the
six months ended June 30, 2018
, Level 3 fixed maturity securities decreased by $84 million, or 3%. The decrease was driven by a decrease in estimated fair value recognized in OCI and net transfers out of Level 3, partially offset by purchases in excess of sales.
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||
|
NAIC
Designation
|
|
NRSRO Rating
|
|
Amortized
Cost |
|
Unrealized
Gain (Loss) |
|
Estimated Fair Value
|
|
% of
Total |
|
Amortized
Cost |
|
Unrealized
Gain (Loss) |
|
Estimated Fair Value
|
|
% of
Total |
||||||||||||||
|
|
|
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||
|
1
|
|
Aaa/Aa/A
|
|
$
|
40,577
|
|
|
$
|
2,066
|
|
|
$
|
42,643
|
|
|
68.4
|
%
|
|
$
|
42,098
|
|
|
$
|
3,631
|
|
|
$
|
45,729
|
|
|
70.4
|
%
|
|
2
|
|
Baa
|
|
16,544
|
|
|
218
|
|
|
16,762
|
|
|
26.9
|
|
|
15,137
|
|
|
1,113
|
|
|
16,250
|
|
|
25.0
|
|
||||||
|
Subtotal investment grade
|
|
57,121
|
|
|
2,284
|
|
|
59,405
|
|
|
95.3
|
|
|
57,235
|
|
|
4,744
|
|
|
61,979
|
|
|
95.4
|
|
||||||||
|
3
|
|
Ba
|
|
2,076
|
|
|
(9
|
)
|
|
2,067
|
|
|
3.3
|
|
|
2,102
|
|
|
63
|
|
|
2,165
|
|
|
3.3
|
|
||||||
|
4
|
|
B
|
|
854
|
|
|
(13
|
)
|
|
841
|
|
|
1.4
|
|
|
799
|
|
|
15
|
|
|
814
|
|
|
1.3
|
|
||||||
|
5
|
|
Caa and lower
|
|
26
|
|
|
(2
|
)
|
|
24
|
|
|
—
|
|
|
31
|
|
|
(2
|
)
|
|
29
|
|
|
—
|
|
||||||
|
6
|
|
In or near default
|
|
4
|
|
|
2
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|
(2
|
)
|
|
4
|
|
|
—
|
|
||||||
|
Subtotal below investment grade
|
|
2,960
|
|
|
(22
|
)
|
|
2,938
|
|
|
4.7
|
|
|
2,938
|
|
|
74
|
|
|
3,012
|
|
|
4.6
|
|
||||||||
|
Total fixed maturity securities
|
|
$
|
60,081
|
|
|
$
|
2,262
|
|
|
$
|
62,343
|
|
|
100.0
|
%
|
|
$
|
60,173
|
|
|
$
|
4,818
|
|
|
$
|
64,991
|
|
|
100.0
|
%
|
||
|
|
|
Fixed Maturity Securities — by Sector & Credit Quality Rating
|
||||||||||||||||||||||||||
|
NAIC Designation
|
|
1
|
|
2
|
|
3
|
|
4
|
|
5
|
|
6
|
|
Total
Estimated Fair Value |
||||||||||||||
|
NRSRO Rating
|
|
Aaa/Aa/A
|
|
Baa
|
|
Ba
|
|
B
|
|
Caa and
Lower |
|
In or Near
Default |
|
|||||||||||||||
|
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
U.S. corporate
|
|
$
|
10,264
|
|
|
$
|
11,029
|
|
|
$
|
1,437
|
|
|
$
|
758
|
|
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
23,504
|
|
|
U.S. government and agency
|
|
12,279
|
|
|
179
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,458
|
|
|||||||
|
RMBS
|
|
7,677
|
|
|
93
|
|
|
81
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
7,859
|
|
|||||||
|
Foreign corporate
|
|
1,888
|
|
|
4,646
|
|
|
378
|
|
|
52
|
|
|
—
|
|
|
—
|
|
|
6,964
|
|
|||||||
|
State and political subdivision
|
|
4,003
|
|
|
65
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
4,077
|
|
|||||||
|
CMBS
|
|
4,023
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,023
|
|
|||||||
|
ABS
|
|
1,832
|
|
|
207
|
|
|
42
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2,083
|
|
|||||||
|
Foreign government
|
|
677
|
|
|
543
|
|
|
126
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
1,375
|
|
|||||||
|
Total fixed maturity securities
|
|
$
|
42,643
|
|
|
$
|
16,762
|
|
|
$
|
2,067
|
|
|
$
|
841
|
|
|
$
|
24
|
|
|
$
|
6
|
|
|
$
|
62,343
|
|
|
Percentage of total
|
|
68.4
|
%
|
|
26.9
|
%
|
|
3.3
|
%
|
|
1.4
|
%
|
|
—
|
%
|
|
—
|
%
|
|
100.0
|
%
|
|||||||
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
U.S. corporate
|
|
$
|
10,263
|
|
|
$
|
10,548
|
|
|
$
|
1,408
|
|
|
$
|
714
|
|
|
$
|
23
|
|
|
$
|
1
|
|
|
$
|
22,957
|
|
|
U.S. government and agency
|
|
16,111
|
|
|
181
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,292
|
|
|||||||
|
RMBS
|
|
7,830
|
|
|
27
|
|
|
102
|
|
|
12
|
|
|
6
|
|
|
—
|
|
|
7,977
|
|
|||||||
|
Foreign corporate
|
|
1,835
|
|
|
4,657
|
|
|
483
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
7,023
|
|
|||||||
|
State and political subdivision
|
|
4,105
|
|
|
70
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
4,181
|
|
|||||||
|
CMBS
|
|
3,423
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,423
|
|
|||||||
|
ABS
|
|
1,538
|
|
|
258
|
|
|
33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,829
|
|
|||||||
|
Foreign government
|
|
624
|
|
|
509
|
|
|
136
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
1,309
|
|
|||||||
|
Total fixed maturity securities
|
|
$
|
45,729
|
|
|
$
|
16,250
|
|
|
$
|
2,165
|
|
|
$
|
814
|
|
|
$
|
29
|
|
|
$
|
4
|
|
|
$
|
64,991
|
|
|
Percentage of total
|
|
70.4
|
%
|
|
25.0
|
%
|
|
3.3
|
%
|
|
1.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
100.0
|
%
|
|||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Estimated
Fair Value |
|
% of
Total |
|
Estimated
Fair Value |
|
% of
Total |
||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Industrial
|
$
|
9,485
|
|
|
31.1
|
%
|
|
$
|
9,459
|
|
|
31.5
|
%
|
|
Consumer
|
7,262
|
|
|
23.8
|
|
|
7,213
|
|
|
24.1
|
|
||
|
Finance
|
6,266
|
|
|
20.6
|
|
|
5,834
|
|
|
19.4
|
|
||
|
Utility
|
4,451
|
|
|
14.6
|
|
|
4,333
|
|
|
14.5
|
|
||
|
Communications
|
2,220
|
|
|
7.3
|
|
|
2,338
|
|
|
7.8
|
|
||
|
Other
|
784
|
|
|
2.6
|
|
|
803
|
|
|
2.7
|
|
||
|
Total
|
$
|
30,468
|
|
|
100.0
|
%
|
|
$
|
29,980
|
|
|
100.0
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Estimated
Fair Value |
|
% of
Total |
|
Net Unrealized Gains (Losses)
|
|
Estimated
Fair Value |
|
% of
Total |
|
Net Unrealized Gains (Losses)
|
||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||
|
By security type:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Collateralized mortgage obligations
|
$
|
4,412
|
|
|
56.1
|
%
|
|
$
|
149
|
|
|
$
|
4,623
|
|
|
58.0
|
%
|
|
$
|
219
|
|
|
Pass-through securities
|
3,447
|
|
|
43.9
|
|
|
(74
|
)
|
|
3,354
|
|
|
42.0
|
|
|
9
|
|
||||
|
Total RMBS
|
$
|
7,859
|
|
|
100.0
|
%
|
|
$
|
75
|
|
|
$
|
7,977
|
|
|
100.0
|
%
|
|
$
|
228
|
|
|
By risk profile:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Agency
|
$
|
5,423
|
|
|
69.0
|
%
|
|
$
|
(108
|
)
|
|
$
|
5,439
|
|
|
68.1
|
%
|
|
$
|
46
|
|
|
Prime
|
326
|
|
|
4.2
|
|
|
17
|
|
|
333
|
|
|
4.2
|
|
|
22
|
|
||||
|
Alt-A
|
1,126
|
|
|
14.3
|
|
|
98
|
|
|
1,185
|
|
|
14.9
|
|
|
93
|
|
||||
|
Sub-prime
|
984
|
|
|
12.5
|
|
|
68
|
|
|
1,020
|
|
|
12.8
|
|
|
67
|
|
||||
|
Total RMBS
|
$
|
7,859
|
|
|
100.0
|
%
|
|
$
|
75
|
|
|
$
|
7,977
|
|
|
100.0
|
%
|
|
$
|
228
|
|
|
Ratings profile:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rated Aaa/AAA
|
$
|
5,670
|
|
|
72.1
|
%
|
|
|
|
$
|
5,553
|
|
|
69.6
|
%
|
|
|
||||
|
Designated NAIC 1
|
$
|
7,677
|
|
|
97.7
|
%
|
|
|
|
$
|
7,830
|
|
|
98.2
|
%
|
|
|
||||
|
|
June 30, 2018
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
Aaa
|
|
Aa
|
|
A
|
|
Baa
|
|
Below
Investment
Grade
|
|
Total
|
||||||||||||||||||||||||||||||||||||
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
||||||||||||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||||||||||||||||||||
|
2003 — 2010
|
$
|
28
|
|
|
$
|
30
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
28
|
|
|
$
|
31
|
|
|
2011
|
265
|
|
|
264
|
|
|
11
|
|
|
11
|
|
|
32
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
308
|
|
|
306
|
|
||||||||||||
|
2012
|
79
|
|
|
79
|
|
|
111
|
|
|
109
|
|
|
102
|
|
|
101
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
295
|
|
|
292
|
|
||||||||||||
|
2013
|
102
|
|
|
103
|
|
|
142
|
|
|
140
|
|
|
73
|
|
|
71
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
317
|
|
|
314
|
|
||||||||||||
|
2014
|
214
|
|
|
213
|
|
|
261
|
|
|
258
|
|
|
44
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
519
|
|
|
514
|
|
||||||||||||
|
2015
|
892
|
|
|
870
|
|
|
162
|
|
|
159
|
|
|
29
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,083
|
|
|
1,058
|
|
||||||||||||
|
2016
|
489
|
|
|
473
|
|
|
50
|
|
|
47
|
|
|
28
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
567
|
|
|
547
|
|
||||||||||||
|
2017
|
451
|
|
|
438
|
|
|
51
|
|
|
49
|
|
|
14
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|
500
|
|
||||||||||||
|
2018
|
428
|
|
|
423
|
|
|
34
|
|
|
34
|
|
|
4
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
466
|
|
|
461
|
|
||||||||||||
|
Total
|
$
|
2,948
|
|
|
$
|
2,893
|
|
|
$
|
822
|
|
|
$
|
807
|
|
|
$
|
326
|
|
|
$
|
319
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
4,099
|
|
|
$
|
4,023
|
|
|
Ratings Distribution
|
|
|
71.9
|
%
|
|
|
|
20.1
|
%
|
|
|
|
7.9
|
%
|
|
|
|
0.1
|
%
|
|
|
|
—
|
%
|
|
|
|
100.0
|
%
|
||||||||||||||||||
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
Aaa
|
|
Aa
|
|
A
|
|
Baa
|
|
Below
Investment
Grade
|
|
Total
|
||||||||||||||||||||||||||||||||||||
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
|
Amortized
Cost
|
|
Estimated
Fair
Value
|
||||||||||||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||||||||||||||||||||
|
2003 — 2010
|
$
|
28
|
|
|
$
|
31
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
29
|
|
|
$
|
33
|
|
|
2011
|
270
|
|
|
274
|
|
|
11
|
|
|
11
|
|
|
32
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
313
|
|
|
317
|
|
||||||||||||
|
2012
|
88
|
|
|
90
|
|
|
111
|
|
|
112
|
|
|
102
|
|
|
103
|
|
|
2
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
303
|
|
|
308
|
|
||||||||||||
|
2013
|
102
|
|
|
106
|
|
|
143
|
|
|
144
|
|
|
73
|
|
|
73
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
318
|
|
|
323
|
|
||||||||||||
|
2014
|
215
|
|
|
220
|
|
|
285
|
|
|
289
|
|
|
44
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
544
|
|
|
554
|
|
||||||||||||
|
2015
|
840
|
|
|
848
|
|
|
184
|
|
|
186
|
|
|
29
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,053
|
|
|
1,064
|
|
||||||||||||
|
2016
|
430
|
|
|
431
|
|
|
51
|
|
|
49
|
|
|
28
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
509
|
|
|
507
|
|
||||||||||||
|
2017
|
251
|
|
|
251
|
|
|
53
|
|
|
53
|
|
|
13
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
317
|
|
|
317
|
|
||||||||||||
|
Total
|
$
|
2,224
|
|
|
$
|
2,251
|
|
|
$
|
838
|
|
|
$
|
844
|
|
|
$
|
321
|
|
|
$
|
323
|
|
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
3,386
|
|
|
$
|
3,423
|
|
|
Ratings Distribution
|
|
|
65.8
|
%
|
|
|
|
24.7
|
%
|
|
|
|
9.4
|
%
|
|
|
|
0.1
|
%
|
|
|
|
—
|
%
|
|
|
|
100.0
|
%
|
||||||||||||||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Estimated
Fair Value |
|
% of
Total |
|
Net
Unrealized Gains (Losses) |
|
Estimated
Fair Value |
|
% of
Total |
|
Net
Unrealized Gains (Losses) |
||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||
|
By collateral type:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Collateralized obligations
|
$
|
1,089
|
|
|
52.3
|
%
|
|
$
|
2
|
|
|
$
|
819
|
|
|
44.8
|
%
|
|
$
|
8
|
|
|
Consumer loans
|
231
|
|
|
11.1
|
|
|
1
|
|
|
262
|
|
|
14.3
|
|
|
3
|
|
||||
|
Automobile loans
|
204
|
|
|
9.8
|
|
|
(1
|
)
|
|
189
|
|
|
10.3
|
|
|
—
|
|
||||
|
Student loans
|
169
|
|
|
8.1
|
|
|
6
|
|
|
169
|
|
|
9.3
|
|
|
4
|
|
||||
|
Credit card loans
|
59
|
|
|
2.8
|
|
|
—
|
|
|
101
|
|
|
5.5
|
|
|
—
|
|
||||
|
Other loans
|
331
|
|
|
15.9
|
|
|
1
|
|
|
289
|
|
|
15.8
|
|
|
4
|
|
||||
|
Total
|
$
|
2,083
|
|
|
100.0
|
%
|
|
$
|
9
|
|
|
$
|
1,829
|
|
|
100.0
|
%
|
|
$
|
19
|
|
|
Ratings profile:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rated Aaa/AAA
|
$
|
861
|
|
|
41.3
|
%
|
|
|
|
$
|
637
|
|
|
34.8
|
%
|
|
|
||||
|
Designated NAIC 1
|
$
|
1,832
|
|
|
88.0
|
%
|
|
|
|
$
|
1,538
|
|
|
84.1
|
%
|
|
|
||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||
|
|
Recorded
Investment |
|
% of
Total |
|
Valuation
Allowance |
|
% of
Recorded Investment |
|
Recorded
Investment |
|
% of
Total |
|
Valuation
Allowance |
|
% of
Recorded Investment |
||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||
|
Commercial
|
$
|
8,085
|
|
|
65.8
|
%
|
|
$
|
39
|
|
|
0.5
|
%
|
|
$
|
7,260
|
|
|
68.0
|
%
|
|
$
|
36
|
|
|
0.5
|
%
|
|
Agricultural
|
2,630
|
|
|
21.4
|
%
|
|
8
|
|
|
0.3
|
%
|
|
2,276
|
|
|
21.3
|
%
|
|
7
|
|
|
0.3
|
%
|
||||
|
Residential
|
1,577
|
|
|
12.8
|
%
|
|
4
|
|
|
0.3
|
%
|
|
1,138
|
|
|
10.7
|
%
|
|
4
|
|
|
0.4
|
%
|
||||
|
Total
|
$
|
12,292
|
|
|
100.0
|
%
|
|
$
|
51
|
|
|
0.4
|
%
|
|
$
|
10,674
|
|
|
100.0
|
%
|
|
$
|
47
|
|
|
0.4
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||
|
State
|
|
|
|
||
|
California
|
26
|
%
|
|
24
|
%
|
|
New York
|
15
|
%
|
|
15
|
%
|
|
Texas
|
8
|
%
|
|
9
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||
|
State
|
|
|
|
||
|
California
|
35
|
%
|
|
32
|
%
|
|
Florida
|
10
|
%
|
|
13
|
%
|
|
New York
|
7
|
%
|
|
8
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Amount
|
|
% of
Total
|
|
Amount
|
|
% of
Total
|
||||||
|
|
(Dollars in millions)
|
||||||||||||
|
Region
|
|
|
|
|
|
|
|
||||||
|
Pacific
|
$
|
2,323
|
|
|
28.7
|
%
|
|
$
|
1,955
|
|
|
26.9
|
%
|
|
Middle Atlantic
|
1,833
|
|
|
22.7
|
|
|
1,699
|
|
|
23.4
|
|
||
|
South Atlantic
|
1,198
|
|
|
14.8
|
|
|
1,190
|
|
|
16.4
|
|
||
|
West South Central
|
821
|
|
|
10.1
|
|
|
777
|
|
|
10.7
|
|
||
|
East North Central
|
498
|
|
|
6.2
|
|
|
489
|
|
|
6.7
|
|
||
|
Mountain
|
385
|
|
|
4.8
|
|
|
266
|
|
|
3.7
|
|
||
|
International
|
347
|
|
|
4.3
|
|
|
323
|
|
|
4.5
|
|
||
|
New England
|
340
|
|
|
4.2
|
|
|
220
|
|
|
3.0
|
|
||
|
West North Central
|
129
|
|
|
1.6
|
|
|
130
|
|
|
1.8
|
|
||
|
East South Central
|
48
|
|
|
0.6
|
|
|
48
|
|
|
0.7
|
|
||
|
Multi-Region and Other
|
163
|
|
|
2.0
|
|
|
163
|
|
|
2.2
|
|
||
|
Total recorded investment
|
8,085
|
|
|
100.0
|
%
|
|
7,260
|
|
|
100.0
|
%
|
||
|
Less: valuation allowances
|
39
|
|
|
|
|
36
|
|
|
|
||||
|
Carrying value, net of valuation allowances
|
$
|
8,046
|
|
|
|
|
$
|
7,224
|
|
|
|
||
|
Property Type
|
|
|
|
|
|
|
|
||||||
|
Office
|
$
|
3,599
|
|
|
44.5
|
%
|
|
$
|
3,246
|
|
|
44.7
|
%
|
|
Retail
|
2,057
|
|
|
25.4
|
|
|
1,933
|
|
|
26.7
|
|
||
|
Apartment
|
1,299
|
|
|
16.1
|
|
|
968
|
|
|
13.3
|
|
||
|
Hotel
|
670
|
|
|
8.3
|
|
|
683
|
|
|
9.4
|
|
||
|
Industrial
|
415
|
|
|
5.1
|
|
|
385
|
|
|
5.3
|
|
||
|
Other
|
45
|
|
|
0.6
|
|
|
45
|
|
|
0.6
|
|
||
|
Total recorded investment
|
8,085
|
|
|
100.0
|
%
|
|
7,260
|
|
|
100.0
|
%
|
||
|
Less: valuation allowances
|
39
|
|
|
|
|
36
|
|
|
|
||||
|
Carrying value, net of valuation allowances
|
$
|
8,046
|
|
|
|
|
$
|
7,224
|
|
|
|
||
|
|
June 30, 2018
|
|
December 31, 2017
|
|||||||||||
|
|
Carrying
Value
|
|
% of
Total
|
|
Carrying
Value
|
|
% of
Total
|
|||||||
|
|
(Dollars in millions)
|
|||||||||||||
|
Freestanding derivatives with positive estimated fair values
|
$
|
2,055
|
|
|
89.2
|
%
|
|
$
|
2,254
|
|
|
89.9
|
%
|
|
|
Tax credit and renewable energy partnerships
|
100
|
|
|
4.3
|
|
|
103
|
|
|
4.1
|
|
|||
|
FHLB Stock (1)
|
72
|
|
|
3.1
|
|
|
71
|
|
|
2.8
|
|
|||
|
Leveraged leases, net of non-recourse debt
|
65
|
|
|
2.8
|
|
|
66
|
|
|
2.6
|
|
|||
|
Other
|
13
|
|
|
0.6
|
|
|
13
|
|
|
0.6
|
|
|||
|
Total
|
$
|
2,305
|
|
|
100.0
|
%
|
|
$
|
2,507
|
|
|
100.0
|
%
|
|
|
(1)
|
The Company reclassified FHLB stock in prior periods from equity securities to other invested assets.
|
|
•
|
A comprehensive description of the nature of our derivatives, including the strategies for which derivatives are used in managing various risks.
|
|
•
|
Information about the gross notional amount, estimated fair value, and primary underlying risk exposure of our derivatives by type of hedge designation, excluding embedded derivatives, held at
June 30, 2018
and
December 31, 2017
.
|
|
•
|
The statement of operations effects of derivatives in cash flow, fair value, or nonqualifying hedge relationships for the
three months
and
six months ended June 30, 2018
and
2017
.
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Credit Default Swaps
|
|
Gross Notional Amount
|
|
Estimated
Fair Value
|
|
Gross Notional
Amount
|
|
Estimated
Fair Value
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Purchased
|
|
$
|
80
|
|
|
$
|
1
|
|
|
$
|
65
|
|
|
$
|
(1
|
)
|
|
Written
|
|
1,949
|
|
|
25
|
|
|
1,900
|
|
|
40
|
|
||||
|
Total
|
|
$
|
2,029
|
|
|
$
|
26
|
|
|
$
|
1,965
|
|
|
$
|
39
|
|
|
|
June 30, 2018 (1)
|
|
December 31, 2017 (1)
|
||||||||||||||||||||||||||
|
|
Account Value
|
|
Death Benefit NAR (1)
|
|
Living Benefit NAR (1)
|
|
% of Account Value In-the-Money (2)
|
|
Account Value
|
|
Death Benefit NAR (1)
|
|
Living Benefit NAR (1)
|
|
% of Account Value In-the-Money (2)
|
||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||
|
GMIB
|
$
|
44,103
|
|
|
$
|
2,207
|
|
|
$
|
2,602
|
|
|
25.0
|
%
|
|
$
|
46,585
|
|
|
$
|
1,796
|
|
|
$
|
2,641
|
|
|
25.0
|
%
|
|
GMIB Max w/ Enhanced DB
|
12,314
|
|
|
2,528
|
|
|
2
|
|
|
0.3
|
%
|
|
13,035
|
|
|
1,850
|
|
|
1
|
|
|
0.1
|
%
|
||||||
|
GMIB Max w/o Enhanced DB
|
7,117
|
|
|
10
|
|
|
—
|
|
|
0.07
|
%
|
|
7,490
|
|
|
3
|
|
|
—
|
|
|
<0.1%
|
|
||||||
|
GMWB4L (FlexChoice
SM
)
|
2,624
|
|
|
7
|
|
|
1
|
|
|
1.6
|
%
|
|
2,351
|
|
|
—
|
|
|
1
|
|
|
1.0
|
%
|
||||||
|
GMAB
|
671
|
|
|
3
|
|
|
2
|
|
|
9.8
|
%
|
|
695
|
|
|
2
|
|
|
1
|
|
|
0.3
|
%
|
||||||
|
GMWB
|
3,138
|
|
|
51
|
|
|
18
|
|
|
10.6
|
%
|
|
3,355
|
|
|
46
|
|
|
13
|
|
|
2.0
|
%
|
||||||
|
GMWB4L
|
16,997
|
|
|
96
|
|
|
235
|
|
|
11.6
|
%
|
|
18,026
|
|
|
73
|
|
|
267
|
|
|
13.5
|
%
|
||||||
|
EDB Only
|
3,850
|
|
|
595
|
|
|
—
|
|
|
N/A
|
|
|
4,020
|
|
|
453
|
|
|
—
|
|
|
N/A
|
|
||||||
|
GMDB Only (Other than EDB)
|
18,911
|
|
|
1,037
|
|
|
—
|
|
|
N/A
|
|
|
19,587
|
|
|
1,038
|
|
|
—
|
|
|
N/A
|
|
||||||
|
Total
|
$
|
109,725
|
|
|
$
|
6,534
|
|
|
$
|
2,860
|
|
|
|
|
$
|
115,144
|
|
|
$
|
5,261
|
|
|
$
|
2,924
|
|
|
|
||
|
(1)
|
The “Death Benefit NAR” and “Living Benefit NAR” are not additive at the contract level.
|
|
(2)
|
In-the-Money is defined as any contract with a living benefit NAR in excess of zero.
|
|
|
Reserves
|
||||||||||||||||||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Future Policy Benefits
|
|
Policyholder Account Balances
|
|
Total Reserves
|
|
Future Policy Benefits
|
|
Policyholder Account Balances
|
|
Total Reserves
|
||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||
|
GMDB
|
$
|
1,266
|
|
|
$
|
—
|
|
|
$
|
1,266
|
|
|
$
|
1,163
|
|
|
$
|
—
|
|
|
$
|
1,163
|
|
|
GMIB
|
2,406
|
|
|
1,086
|
|
|
3,492
|
|
|
2,310
|
|
|
1,416
|
|
|
3,726
|
|
||||||
|
GMIB Max
|
436
|
|
|
(313
|
)
|
|
123
|
|
|
399
|
|
|
(243
|
)
|
|
156
|
|
||||||
|
GMAB
|
—
|
|
|
(18
|
)
|
|
(18
|
)
|
|
—
|
|
|
(15
|
)
|
|
(15
|
)
|
||||||
|
GMWB
|
—
|
|
|
9
|
|
|
9
|
|
|
—
|
|
|
18
|
|
|
18
|
|
||||||
|
GMWB4L
|
281
|
|
|
(98
|
)
|
|
183
|
|
|
277
|
|
|
30
|
|
|
307
|
|
||||||
|
GMWB4L (FlexChoice
SM
)
|
—
|
|
|
16
|
|
|
16
|
|
|
—
|
|
|
5
|
|
|
5
|
|
||||||
|
Total
|
$
|
4,389
|
|
|
$
|
682
|
|
|
$
|
5,071
|
|
|
$
|
4,149
|
|
|
$
|
1,211
|
|
|
$
|
5,360
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Primary Underlying Risk Exposure
|
|
Instrument Type
|
|
Gross Notional Amount
|
|
Estimated Fair Value
|
|
Gross Notional Amount
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
|
|
Assets
|
|
Liabilities
|
|
|
Assets
|
|
Liabilities
|
||||||||||||||||
|
|
|
|
|
(In millions)
|
||||||||||||||||||||||
|
Interest Rate
|
|
Interest rate swaps
|
|
$
|
12,252
|
|
|
$
|
576
|
|
|
$
|
267
|
|
|
$
|
14,586
|
|
|
$
|
899
|
|
|
$
|
378
|
|
|
|
|
Interest rate futures
|
|
282
|
|
|
—
|
|
|
—
|
|
|
282
|
|
|
1
|
|
|
—
|
|
||||||
|
|
|
Interest rate options
|
|
10,700
|
|
|
85
|
|
|
34
|
|
|
20,800
|
|
|
68
|
|
|
27
|
|
||||||
|
Equity Market
|
|
Equity futures
|
|
1,619
|
|
|
—
|
|
|
1
|
|
|
2,713
|
|
|
15
|
|
|
—
|
|
||||||
|
|
|
Equity index options
|
|
44,436
|
|
|
894
|
|
|
1,676
|
|
|
47,066
|
|
|
793
|
|
|
1,663
|
|
||||||
|
|
|
Equity variance swaps
|
|
9,713
|
|
|
127
|
|
|
429
|
|
|
8,998
|
|
|
128
|
|
|
430
|
|
||||||
|
|
|
Equity total return swaps
|
|
2,433
|
|
|
45
|
|
|
33
|
|
|
1,767
|
|
|
—
|
|
|
79
|
|
||||||
|
|
|
Total
|
|
$
|
81,435
|
|
|
$
|
1,727
|
|
|
$
|
2,440
|
|
|
$
|
96,212
|
|
|
$
|
1,904
|
|
|
$
|
2,577
|
|
|
|
Six Months
Ended June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Sources:
|
|
|
|
||||
|
Operating activities, net
|
$
|
1,017
|
|
|
$
|
1,325
|
|
|
Changes in policyholder account balances, net
|
1,451
|
|
|
619
|
|
||
|
Changes in payables for collateral under securities loaned and other transactions, net
|
96
|
|
|
—
|
|
||
|
Long-term debt issued
|
—
|
|
|
2,988
|
|
||
|
Cash received from MetLife in connection with shareholder’s net investment
|
—
|
|
|
293
|
|
||
|
Financing element on certain derivative instruments and other derivative related transactions, net
|
—
|
|
|
46
|
|
||
|
Total sources
|
2,564
|
|
|
5,271
|
|
||
|
Uses:
|
|
|
|
||||
|
Investing activities, net
|
2,023
|
|
|
2,361
|
|
||
|
Changes in payables for collateral under securities loaned and other transactions, net
|
—
|
|
|
196
|
|
||
|
Long-term debt repaid (1)
|
6
|
|
|
7
|
|
||
|
Collateral financing arrangements repaid
|
—
|
|
|
2,797
|
|
||
|
Cash paid to MetLife in connection with shareholder’s net investment
|
—
|
|
|
668
|
|
||
|
Financing element on certain derivative instruments and other derivative related transactions, net
|
226
|
|
|
—
|
|
||
|
Other, net
|
31
|
|
|
27
|
|
||
|
Total uses
|
2,286
|
|
|
6,056
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
278
|
|
|
$
|
(785
|
)
|
|
(1)
|
Represents long-term debt repayments related to CSEs.
|
|
|
|
|
||||||
|
Company
|
|
Paid
|
|
Permitted without Approval (1)
|
||||
|
|
|
(In millions)
|
||||||
|
Brighthouse Life Insurance Company
|
|
$
|
—
|
|
|
$
|
84
|
|
|
New England Life Insurance Company
|
|
$
|
—
|
|
|
$
|
65
|
|
|
Brighthouse Life Insurance Company of NY (2)
|
|
$
|
—
|
|
|
$
|
21
|
|
|
(1)
|
Reflects dividend amounts that may be paid during 2018 without prior regulatory approval. However, because dividend tests may be based on dividends previously paid over rolling 12-month periods, if paid before a specified date during 2018, some or all of such dividends may require regulatory approval.
|
|
(2)
|
Dividends are not anticipated to be paid by BHNY in 2018.
|
|
•
|
reducing new sales of insurance products and annuity products;
|
|
•
|
adversely affecting our relationships with independent sales intermediaries;
|
|
•
|
increasing the number or amount of policy surrenders and withdrawals by contract holders and policyholders;
|
|
•
|
requiring us to reduce prices for many of our products and services to remain competitive;
|
|
•
|
providing termination rights for the benefit of our derivative instrument counterparties;
|
|
•
|
triggering termination and recapture rights under certain of our ceded reinsurance agreements;
|
|
•
|
adversely affecting our ability to obtain reinsurance at reasonable prices, if at all;
|
|
•
|
requiring us to post additional collateral under certain of our financing and derivative transactions; and
|
|
•
|
subjecting us to potentially increased regulatory scrutiny.
|
|
•
|
impact our ability to generate cash flows from the sale of funding agreements and other capital market products we offer; and
|
|
•
|
impact the cost and availability of financing for Brighthouse.
|
|
|
|
Interest Rate
|
|
Maturity
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
|
|
(Dollars in millions)
|
||||||
|
Senior notes (1)
|
|
3.700%
|
|
2027
|
|
$
|
1,490
|
|
|
$
|
1,489
|
|
|
Senior notes (1)
|
|
4.700%
|
|
2047
|
|
1,477
|
|
|
1,477
|
|
||
|
Long-term debt (2)
|
|
7.028%
|
|
2030
|
|
35
|
|
|
35
|
|
||
|
Term loan
|
|
LIBOR plus 1.5%
|
|
2019
|
|
600
|
|
|
600
|
|
||
|
Total long-term debt (3)
|
|
|
|
|
|
$
|
3,602
|
|
|
$
|
3,601
|
|
|
(1)
|
Includes unamortized debt issuance costs and debt discount totaling
$33 million
and
$34 million
for senior notes due 2027 and 2047 on a combined basis at
June 30, 2018
and
December 31, 2017
, respectively.
|
|
(2)
|
Represents non-recourse debt for which creditors have no access, subject to customary exceptions, to the general assets of the Company other than recourse to certain investment companies.
|
|
(3)
|
Excludes
$5 million
and
$11 million
of long-term debt related to CSEs at
June 30, 2018
and
December 31, 2017
, respectively. See
Note 4
of the Notes to the Interim Condensed Consolidated and Combined Financial Statements for more information regarding CSEs.
|
|
•
|
higher risk management costs and exposure to increased counterparty risk due to guarantees within certain of our products;
|
|
•
|
the effectiveness of our exposure management strategy and the impact of such strategy on net income volatility and negative effects on our statutory capital;
|
|
•
|
the additional reserves we will be required to hold against our variable annuities as a result of actuarial guidelines;
|
|
•
|
a sustained period of low equity market prices and interest rates that are lower than those we assumed when we issued our variable annuity products;
|
|
•
|
our degree of leverage due to indebtedness incurred in connection with the Separation;
|
|
•
|
the effect adverse capital and credit market conditions may have on our ability to meet liquidity needs and our access to capital;
|
|
•
|
the impact of changes in regulation and in supervisory and enforcement policies on our insurance business or other operations;
|
|
•
|
the effectiveness of our risk management policies and procedures;
|
|
•
|
the availability of reinsurance and the ability of our counterparties to our reinsurance or indemnification arrangements to perform their obligations thereunder;
|
|
•
|
heightened competition, including with respect to service, product features, scale, price, actual or perceived financial strength, claims-paying ratings, credit ratings, e-business capabilities and name recognition;
|
|
•
|
changes in accounting standards, practices and/or policies applicable to us;
|
|
•
|
the ability of our insurance subsidiaries to pay dividends to us, and our ability to pay dividends to our shareholders;
|
|
•
|
our ability to market and distribute our products through distribution channels;
|
|
•
|
the impact of the Separation on our business and profitability due to MetLife’s strong brand and reputation, the increased costs related to replacing arrangements with MetLife with those of third parties and incremental costs as a public company;
|
|
•
|
any failure of third parties to provide services we need, any failure of the practices and procedures of these third parties and any inability to obtain information or assistance we need from third parties, including MetLife;
|
|
•
|
whether the operational, strategic and other benefits of the Separation can be achieved, and our ability to implement our business strategy;
|
|
•
|
whether all or any portion of the Separation tax consequences are not as expected, leading to material additional taxes or material adverse consequences to tax attributes that impact us;
|
|
•
|
the uncertainty of the outcome of any disputes with MetLife over tax-related or other matters and agreements including the potential of outcomes adverse to us that could cause us to owe MetLife material tax reimbursements or payments or disagreements regarding MetLife’s or our obligations under our other agreements;
|
|
•
|
the impact on our business structure, profitability, cost of capital and flexibility due to restrictions we have agreed to that preserve the tax-free treatment of certain parts of the Separation;
|
|
•
|
the potential material negative tax impact of the Tax Cuts and Jobs Act and other potential future tax legislation that could decrease the value of our tax attributes, lead to increased RBC requirements and cause other cash expenses, such as reserves, to increase materially and make some of our products less attractive to consumers;
|
|
•
|
whether the Distribution will qualify for non-recognition treatment for U.S. federal income tax purposes and potential indemnification to MetLife if the Distribution does not so qualify;
|
|
•
|
our ability to attract and retain key personnel; and
|
|
•
|
other factors described in our 2017 Annual Report, the First Quarter Form 10-Q, this report, and from time to time in documents that we file with the SEC.
|
|
Exhibit
No.
|
|
Description
|
|
10.1#
|
|
|
|
10.2#
|
|
|
|
10.3#
|
|
|
|
10.4#
|
|
|
|
10.5#
|
|
|
|
10.6#
|
|
|
|
10.7#
|
|
|
|
10.8#
|
|
|
|
10.9#
|
|
|
|
10.10#
|
|
|
|
10.11#
|
|
|
|
10.12#
|
|
|
|
10.12.1#
|
|
|
|
10.13#
|
|
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1*
|
|
|
|
32.2*
|
|
|
|
101.INS*
|
|
XBRL Instance Document.
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
BRIGHTHOUSE FINANCIAL, INC.
|
|||
|
|
|
|
|
|
By:
|
|
|
/s/ Anant Bhalla
|
|
|
Name:
|
|
Anant Bhalla
|
|
|
Title:
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Authorized Signatory and Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|