XML 70 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis
The following represents the hierarchy for our assets and liabilities measured at fair value on a recurring basis:
Successor
December 31, 2022
(In millions)TotalNAVLevel 1Level 2Level 3
Assets
AFS securities
US government and agencies$2,577 $— $2,570 $$— 
US state, municipal and political subdivisions
927 — — 927 — 
Foreign governments907 — — 906 
Corporate60,901 — — 59,236 1,665 
CLO16,493 — — 16,493 — 
ABS10,527 — — 5,660 4,867 
CMBS4,158 — — 4,158 — 
RMBS5,914 — — 5,682 232 
Total AFS securities102,404 — 2,570 93,069 6,765 
Trading securities1,595 — 23 1,519 53 
Equity securities1,087 — 150 845 92 
Mortgage loans27,454 — — — 27,454 
Funds withheld at interest – embedded derivative(4,847)— — — (4,847)
Derivative assets3,309 — 42 3,267 — 
Short-term investments520 — 29 455 36 
Other investments611 — — 170 441 
Cash and cash equivalents7,779 — 7,779 — — 
Restricted cash628 — 628 — — 
Investments in related parties
AFS securities
Corporate982 — — 170 812 
CLO3,079 — — 2,776 303 
ABS5,760 — — 218 5,542 
Total AFS securities9,821 — — 3,164 6,657 
Trading securities878 — — — 878 
Equity securities279 — — — 279 
Mortgage loans1,302 — — — 1,302 
Investment funds959 — — — 959 
Funds withheld at interest – embedded derivative(1,425)— — — (1,425)
Other investments303 — — — 303 
Reinsurance recoverable1,388 — — — 1,388 
Assets of consolidated VIEs
Trading securities1,063 — 436 622 
Mortgage loans2,055 — — — 2,055 
Investment funds12,480 10,009 — — 2,471 
Other investments101 — — 99 
Cash and cash equivalents362 — 362 — — 
Total assets measured at fair value$170,106 $10,009 $11,588 $102,927 $45,582 
Liabilities
Interest sensitive contract liabilities
Embedded derivative$5,841 $— $— $— $5,841 
Universal life benefits829 — — — 829 
Future policy benefits
AmerUs Closed Block1,164 — — — 1,164 
ILICO Closed Block and life benefits548 — — — 548 
Derivative liabilities1,646 — 38 1,607 
Other liabilities65 — — (77)142 
Total liabilities measured at fair value$10,093 $— $38 $1,530 $8,525 
Predecessor
December 31, 2021
(In millions)TotalNAVLevel 1Level 2Level 3
Assets
AFS securities
US government and agencies$223 $— $214 $$— 
US state, municipal and political subdivisions
1,213 — — 1,213 — 
Foreign governments1,128 — — 1,126 
Corporate66,226 — — 64,887 1,339 
CLO13,652 — — 13,638 14 
ABS8,989 — — 5,370 3,619 
CMBS2,758 — — 2,715 43 
RMBS5,970 — — 5,970 — 
Total AFS securities100,159 — 214 94,928 5,017 
Trading securities2,056 — 1,984 69 
Equity securities1,170 — 86 655 429 
Mortgage loans17 — — — 17 
Investment funds183 165 — — 18 
Funds withheld at interest – embedded derivative782 — — — 782 
Derivative assets4,387 — 67 4,320 — 
Short-term investments139 — 49 61 29 
Other investments130 — — 130 — 
Cash and cash equivalents9,479 — 9,479 — — 
Restricted cash796 — 796 — — 
Investments in related parties
AFS securities
Corporate859 — — 189 670 
CLO2,549 — — 2,347 202 
ABS6,994 — — 549 6,445 
Total AFS securities10,402 — — 3,085 7,317 
Trading securities1,781 — — 10 1,771 
Equity securities284 — — — 284 
Investment funds2,958 103 — — 2,855 
Funds withheld at interest – embedded derivative578 — — — 578 
Reinsurance recoverable1,991 — — — 1,991 
Assets of consolidated VIEs
Investment funds1,297 — — — 1,297 
Cash and cash equivalents154 — 154 — — 
Total assets measured at fair value$138,743 $268 $10,848 $105,173 $22,454 
Liabilities
Interest sensitive contract liabilities
Embedded derivative$14,907 $— $— $— $14,907 
Universal life benefits1,235 — — — 1,235 
Future policy benefits
AmerUs Closed Block
1,520 — — — 1,520 
ILICO Closed Block and life benefits
742 — — — 742 
Derivative liabilities472 — — 469 
Funds withheld liability – embedded derivative45 — — 45 — 
Total liabilities measured at fair value$18,921 $— $— $514 $18,407 
Summary of Fair Value Option The following represents the gains (losses) recorded for instruments for which we have elected the fair value option, including related parties and consolidated VIEs:
SuccessorPredecessor
(In millions)Year Ended December 31, 2022Year Ended December 31, 2021Year Ended December 31, 2020
Trading securities$(424)$(70)$33 
Mortgage loans(3,213)— — 
Investment funds114 826 295 
Future policy benefits356 80 (54)
Other liabilities(37)— — 
Total gains (losses)$(3,204)$836 $274 
The following summarizes information for fair value option mortgage loans, including related parties and consolidated VIEs:
SuccessorPredecessor
(In millions)December 31, 2022December 31, 2021
Unpaid principal balance$33,653 $15 
Mark to fair value(2,842)
Fair value$30,811 $17 
Reconciliation of Level 3 Assets Measured on a Recurring Basis The following are reconciliations for Level 3 assets and liabilities measured at fair value on a recurring basis. Transfers in and out of Level 3 are primarily based on changes in the availability of pricing sources, as described in the valuation methods above.
Successor
Year Ended December 31, 2022
Total realized and unrealized gains (losses)
(In millions)Balance at January 1, 2022Included in incomeIncluded in OCINet purchases, issuances, sales and settlementsNet transfers in (out)Ending balance
Total gains (losses) included in earnings1
Total gains (losses) included in OCI1
Assets
AFS securities
Foreign governments
$$(1)$— $— $— $$— $— 
Corporate
1,339 (16)(123)364 101 1,665 — (119)
CLO
14 (2)— (9)(3)— — — 
ABS
3,619 (183)788 642 4,867 — (216)
CMBS
43 — (17)— (26)— — — 
RMBS
— — 295 (66)232 — 
Trading securities
69 (9)— (10)53 (5)— 
Equity securities429 26 — (4)(359)92 22 — 
Mortgage loans21,154 (2,761)— 9,061 — 27,454 (2,747)— 
Investment funds18 — — (19)— — — 
Funds withheld at interest – embedded derivative
— (4,847)— — — (4,847)— — 
Short-term investments
29 — — — 36 — — 
Other investments— (91)— 36 496 441 (91)— 
Investments in related parties
AFS securities
Corporate670 (3)(16)202 (41)812 — (16)
CLO202 — (29)130 — 303 — (29)
ABS6,445 16 (256)(715)52 5,542 (11)(259)
Trading securities1,771 — (1,084)188 878 — 
Equity securities284 (2)— (15)12 279 — — 
Mortgage loans1,369 (225)— 158 — 1,302 (225)— 
Investment funds2,855 78 — 57 (2,031)959 119 — 
Funds withheld at interest – embedded derivative— (1,425)— — — (1,425)— — 
Short-term investments— — — 53 (53)— — — 
Other investments— 14 — 15 274 303 14 — 
Reinsurance recoverable1,991 (603)— — — 1,388 — — 
Assets of consolidated VIEs
Trading securities— 49 — 530 43 622 11 — 
Mortgage loans2,152 (227)— (31)161 2,055 (226)— 
Investment funds
1,297 72 — 1,862 (760)2,471 58 — 
Other investments— (17)— 31 85 99 (24)— 
Total Level 3 assets
$45,752 $(9,969)$(621)$11,721 $(1,301)$45,582 $(3,104)$(635)
Liabilities
Interest sensitive contract liabilities
Embedded derivative
$(7,559)$2,934 $— $(1,216)$— $(5,841)$— $— 
Universal life benefits
(1,235)406 — — — (829)— — 
Future policy benefits
AmerUs Closed Block
(1,520)356 — — — (1,164)— — 
ILICO Closed Block and life benefits
(742)194 — — — (548)— — 
Derivative liabilities(3)— — — (1)— — 
Other liabilities— (37)— (105)— (142)— — 
Total Level 3 liabilities
$(11,059)$3,855 $— $(1,321)$— $(8,525)$— $— 
1 Related to instruments held at end of period.
Predecessor
Year Ended December 31, 2021
Total realized and unrealized gains (losses)
(In millions)Beginning balanceIncluded in incomeIncluded in OCINet purchases, issuances, sales and settlementsNet transfers in (out)Ending balance
Total gains (losses) included in earnings1
Total gains (losses) included in OCI1
Assets
AFS securities
US state, municipal and political subdivisions
$34 $— $— $— $(34)$— $— $— 
Foreign governments
— — — — — — 
Corporate778 27 428 100 1,339 — 27 
CLO
208 — (37)(158)14 — 
ABS
800 (17)45 2,958 (167)3,619 — 45 
CMBS
43 (11)43 — 
Trading securities
86 (11)— (7)69 (5)— 
Equity securities11 16 — 402 — 429 16 — 
Mortgage loans19 — — (2)— 17 — — 
Investment funds
17 — — — 18 — 
Funds withheld at interest – embedded derivative
1,944 (1,162)— — — 782 — — 
Short-term investments— — 27 — 29 — — 
Investments in related parties
AFS securities
Corporate195 661 (195)670 — 
CLO— — — 202 — 202 — — 
ABS4,109 (6)(44)2,386 — 6,445 — (44)
Trading securities1,525 20 — 236 (10)1,771 40 — 
Equity securities
72 — 204 — 284 — 
Investment funds
2,033 816 — — 2,855 816 — 
Funds withheld at interest – embedded derivative862 (284)— — — 578 — — 
Reinsurance recoverable
2,100 (109)— — — 1,991 — — 
Assets of consolidated VIEs – investment funds— — 1,179 109 1,297 — 
Total Level 3 assets
$14,840 $(709)$42 $8,640 $(359)$22,454 $885 $42 
Liabilities
Interest sensitive contract liabilities
Embedded derivative
$(12,873)$(1,451)$— $(583)$— $(14,907)$— $— 
Universal life benefits
(1,308)73 — — — (1,235)— — 
Future policy benefits
AmerUs Closed Block
(1,600)80 — — — (1,520)— — 
ILICO Closed Block and life benefits
(776)34 — — — (742)— — 
Derivative liabilities(4)— — — (3)— — 
Total Level 3 liabilities
$(16,561)$(1,263)$— $(583)$— $(18,407)$— $— 
1 Related to instruments held at end of period.
The following represents the gross components of purchases, issuances, sales and settlements, net, and net transfers in (out) shown above:
Reconciliation of Level 3 Liabilities Measured on a Recurring Basis The following are reconciliations for Level 3 assets and liabilities measured at fair value on a recurring basis. Transfers in and out of Level 3 are primarily based on changes in the availability of pricing sources, as described in the valuation methods above.
Successor
Year Ended December 31, 2022
Total realized and unrealized gains (losses)
(In millions)Balance at January 1, 2022Included in incomeIncluded in OCINet purchases, issuances, sales and settlementsNet transfers in (out)Ending balance
Total gains (losses) included in earnings1
Total gains (losses) included in OCI1
Assets
AFS securities
Foreign governments
$$(1)$— $— $— $$— $— 
Corporate
1,339 (16)(123)364 101 1,665 — (119)
CLO
14 (2)— (9)(3)— — — 
ABS
3,619 (183)788 642 4,867 — (216)
CMBS
43 — (17)— (26)— — — 
RMBS
— — 295 (66)232 — 
Trading securities
69 (9)— (10)53 (5)— 
Equity securities429 26 — (4)(359)92 22 — 
Mortgage loans21,154 (2,761)— 9,061 — 27,454 (2,747)— 
Investment funds18 — — (19)— — — 
Funds withheld at interest – embedded derivative
— (4,847)— — — (4,847)— — 
Short-term investments
29 — — — 36 — — 
Other investments— (91)— 36 496 441 (91)— 
Investments in related parties
AFS securities
Corporate670 (3)(16)202 (41)812 — (16)
CLO202 — (29)130 — 303 — (29)
ABS6,445 16 (256)(715)52 5,542 (11)(259)
Trading securities1,771 — (1,084)188 878 — 
Equity securities284 (2)— (15)12 279 — — 
Mortgage loans1,369 (225)— 158 — 1,302 (225)— 
Investment funds2,855 78 — 57 (2,031)959 119 — 
Funds withheld at interest – embedded derivative— (1,425)— — — (1,425)— — 
Short-term investments— — — 53 (53)— — — 
Other investments— 14 — 15 274 303 14 — 
Reinsurance recoverable1,991 (603)— — — 1,388 — — 
Assets of consolidated VIEs
Trading securities— 49 — 530 43 622 11 — 
Mortgage loans2,152 (227)— (31)161 2,055 (226)— 
Investment funds
1,297 72 — 1,862 (760)2,471 58 — 
Other investments— (17)— 31 85 99 (24)— 
Total Level 3 assets
$45,752 $(9,969)$(621)$11,721 $(1,301)$45,582 $(3,104)$(635)
Liabilities
Interest sensitive contract liabilities
Embedded derivative
$(7,559)$2,934 $— $(1,216)$— $(5,841)$— $— 
Universal life benefits
(1,235)406 — — — (829)— — 
Future policy benefits
AmerUs Closed Block
(1,520)356 — — — (1,164)— — 
ILICO Closed Block and life benefits
(742)194 — — — (548)— — 
Derivative liabilities(3)— — — (1)— — 
Other liabilities— (37)— (105)— (142)— — 
Total Level 3 liabilities
$(11,059)$3,855 $— $(1,321)$— $(8,525)$— $— 
1 Related to instruments held at end of period.
Predecessor
Year Ended December 31, 2021
Total realized and unrealized gains (losses)
(In millions)Beginning balanceIncluded in incomeIncluded in OCINet purchases, issuances, sales and settlementsNet transfers in (out)Ending balance
Total gains (losses) included in earnings1
Total gains (losses) included in OCI1
Assets
AFS securities
US state, municipal and political subdivisions
$34 $— $— $— $(34)$— $— $— 
Foreign governments
— — — — — — 
Corporate778 27 428 100 1,339 — 27 
CLO
208 — (37)(158)14 — 
ABS
800 (17)45 2,958 (167)3,619 — 45 
CMBS
43 (11)43 — 
Trading securities
86 (11)— (7)69 (5)— 
Equity securities11 16 — 402 — 429 16 — 
Mortgage loans19 — — (2)— 17 — — 
Investment funds
17 — — — 18 — 
Funds withheld at interest – embedded derivative
1,944 (1,162)— — — 782 — — 
Short-term investments— — 27 — 29 — — 
Investments in related parties
AFS securities
Corporate195 661 (195)670 — 
CLO— — — 202 — 202 — — 
ABS4,109 (6)(44)2,386 — 6,445 — (44)
Trading securities1,525 20 — 236 (10)1,771 40 — 
Equity securities
72 — 204 — 284 — 
Investment funds
2,033 816 — — 2,855 816 — 
Funds withheld at interest – embedded derivative862 (284)— — — 578 — — 
Reinsurance recoverable
2,100 (109)— — — 1,991 — — 
Assets of consolidated VIEs – investment funds— — 1,179 109 1,297 — 
Total Level 3 assets
$14,840 $(709)$42 $8,640 $(359)$22,454 $885 $42 
Liabilities
Interest sensitive contract liabilities
Embedded derivative
$(12,873)$(1,451)$— $(583)$— $(14,907)$— $— 
Universal life benefits
(1,308)73 — — — (1,235)— — 
Future policy benefits
AmerUs Closed Block
(1,600)80 — — — (1,520)— — 
ILICO Closed Block and life benefits
(776)34 — — — (742)— — 
Derivative liabilities(4)— — — (3)— — 
Total Level 3 liabilities
$(16,561)$(1,263)$— $(583)$— $(18,407)$— $— 
1 Related to instruments held at end of period.
The following represents the gross components of purchases, issuances, sales and settlements, net, and net transfers in (out) shown above:
Gross Components of Purchases, Sales, Issuances and Settlements, net
Successor
Year Ended December 31, 2022
(In millions)PurchasesIssuancesSalesSettlementsNet purchases, issuances, sales and settlementsTransfers inTransfers outNet transfers in (out)
Assets
AFS securities
Corporate$685 $— $(177)$(144)$364 $393 $(292)$101 
CLO
— — (12)(9)— (3)(3)
ABS
3,306 — (1,791)(727)788 1,089 (447)642 
CMBS
— — — — — — (26)(26)
RMBS
296 — — (1)295 — (66)(66)
Trading securities
— (9)(9)(10)56 (53)
Equity securities
— — (4)— (4)41 (400)(359)
Mortgage loans12,367 — (198)(3,108)9,061 — — — 
Investment funds
— — — — — — (19)(19)
Short-term investments59 — — (52)— — — 
Other investments48 — (12)— 36 496 — 496 
Investments in related parties
AFS securities
Corporate483 — (263)(18)202 53 (94)(41)
CLO130 — — — 130 — — — 
ABS2,889 — (94)(3,510)(715)1,916 (1,864)52 
Trading securities
43 — (1,081)(46)(1,084)1,448 (1,260)188 
Equity securities
195 — (119)(91)(15)125 (113)12 
Mortgage loans182 — — (24)158 — — — 
Investment funds
91 — (34)— 57 — (2,031)(2,031)
Short-term investments
53 — — — 53 — (53)(53)
Other investments31 — (16)— 15 274 — 274 
Assets of consolidated VIEs
Trading securities
531 — (1)— 530 430 (387)43 
Equity securities
— — — — — 15 (15)— 
Mortgage loans176 — — (207)(31)384 (223)161 
Investment funds
2,014 — (152)— 1,862 11,550 (12,310)(760)
Other investments33 — (2)— 31 2,018 (1,933)85 
Total Level 3 assets
$23,623 $— $(3,953)$(7,949)$11,721 $20,288 $(21,589)$(1,301)
Liabilities
Interest sensitive contract liabilities embedded derivative
$— $(1,722)$— $506 $(1,216)$— $— $— 
Other liabilities— — — (105)(105)— — — 
Total Level 3 liabilities
$— $(1,722)$— $401 $(1,321)$— $— $— 
Summary of the Unobservable Inputs for the Embedded Derivative of Fixed Indexed Annuities
The following summarizes the unobservable inputs for AFS, trading and equity securities, mortgage loans, investment funds and the embedded derivatives of fixed indexed annuities, including those of consolidated VIEs:
Successor
December 31, 2022
(In millions, except for percentages and multiples)Fair valueValuation techniqueUnobservable inputsMinimumMaximumWeighted averageImpact of an increase in the input on fair value
AFS, trading and equity securities$10,671 Discounted cash flowDiscount rate2.2 %18.8 %6.8 %
1
Decrease
Mortgage loans30,811 Discounted cash flowDiscount rate1.5 %22.1 %6.3 %
1
Decrease
Investment funds506 Discounted cash flowDiscount rate6.4 %6.4 %6.4 %Decrease
873 Discounted cash flow /
Guideline public equity
Discount rate /
P/E
16.5% / 9x
16.5% / 9x
16.5% / 9x
Decrease /
Increase
529 Net tangible asset valuesImplied multiple
1.26x
1.26x
1.26x
Increase
563 Reported net asset valueReported net asset valueN/AN/AN/AN/A
Interest sensitive contract liabilities – fixed indexed annuities embedded derivatives
5,841 Discounted cash flowNonperformance risk0.1 %1.7 %1.0 %
2
Decrease
Option budget0.5 %5.3 %1.9 %
3
Increase
Surrender rate5.1 %11.5 %8.1 %
4
Decrease
Predecessor
December 31, 2021
(In millions, except for percentages)
Fair value
Valuation techniqueUnobservable inputsMinimumMaximumWeighted averageImpact of an increase in the input on fair value
AFS and trading securities5
$7,512 Discounted cash flowDiscount rate1.4 %19.4 %5.4 %
1
Decrease
Interest sensitive contract liabilities – fixed indexed annuities embedded derivatives
14,907 Option budget methodNonperformance risk0.1 %1.0 %0.6 %
2
Decrease
Option budget0.4 %3.4 %1.9 %
3
Increase
Surrender rate5.9 %10.7 %8.0 %
4
Decrease
1 The discount rate weighted average is calculated based on the relative fair values of the securities or loans.
2 The nonperformance risk weighted average is based on the projected excess benefits of reserves used in the calculation of the embedded derivative.
3 The option budget weighted average is calculated based on the indexed account values.
4 The surrender rate weighted average is calculated based on projected account values.
5 Previously reported amounts have been revised to correct a misstatement, which was not material, in the fair value and unobservable inputs for AFS and trading securities.
Summary of Financial Instruments Not Carried at Fair Value on the Balance Sheet The following represents our financial instruments not carried at fair value on the consolidated balance sheets:
Successor
December 31, 2022
(In millions)Carrying ValueFair ValueNAVLevel 1Level 2Level 3
Financial assets
Investment funds$79 $79 $79 $— $— $— 
Policy loans347 347 — — 347 — 
Funds withheld at interest37,727 37,727 — — — 37,727 
Short-term investments1,640 1,640 — — 1,614 26 
Other investments162 162 — — — 162 
Investments in related parties
Investment funds610 610 610 — — — 
Funds withheld at interest11,233 11,233 — — — 11,233 
Total financial assets not carried at fair value$51,798 $51,798 $689 $— $1,961 $49,148 
Financial liabilities
Interest sensitive contract liabilities$125,101 $111,608 $— $— $— $111,608 
Debt3,658 2,893 — — 2,893 — 
Securities to repurchase4,743 4,743 — — 4,743 — 
Funds withheld liability360 360 — — 360 — 
Total financial liabilities not carried at fair value$133,862 $119,604 $— $— $7,996 $111,608 
Predecessor
December 31, 2021
(In millions)Carrying ValueFair ValueNAVLevel 1Level 2Level 3
Financial assets
Mortgage loans$20,731 $21,138 $— $— $— $21,138 
Investment funds995 995 995 — — — 
Policy loans312 312 — — 312 — 
Funds withheld at interest43,125 43,125 — — — 43,125 
Other investments1,343 1,343 — — — 1,343 
Investments in related parties
Mortgage loans1,360 1,369 — — — 1,369 
Investment funds4,433 4,433 4,433 — — — 
Funds withheld at interest11,629 11,629 — — — 11,629 
Other investments222 223 — — — 223 
Assets of consolidated VIEs – mortgage loans2,040 2,152 — — — 2,152 
Total financial assets not carried at fair value$86,190 $86,719 $5,428 $— $312 $80,979 
Financial liabilities
Interest sensitive contract liabilities$105,293 $108,621 $— $— $— $108,621 
Debt2,964 3,295 — — 3,295 — 
Securities to repurchase3,110 3,110 — — 3,110 — 
Funds withheld liability394 394 — — 394 — 
Total financial liabilities not carried at fair value$111,761 $115,420 $— $— $6,799 $108,621 
Equity Securities without Readily Determinable Fair Value Financial Instruments Without Readily Determinable Fair Values—We have elected the measurement alternative for certain equity securities that do not have a readily determinable fair value. As of December 31, 2022 and 2021, the carrying amount of the equity securities was $400 million and $0 million, respectively, with no cumulative recorded impairment.