| Segments
|
|
|
|
|
|
|
|
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,186.3 | $ | 575.2 | $ | 4.0 | $ | — | $ | 5,757.5 | $ | — | |||||||||||
U.S. government agencies and authorities | 642.0 | 67.5 | — | — | 709.5 | — | |||||||||||||||||
State, municipalities and political subdivisions | 288.6 | 29.2 | — | — | 317.8 | — | |||||||||||||||||
U.S. corporate securities | 34,082.4 | 3,770.8 | 93.3 | — | 37,759.9 | 13.0 | |||||||||||||||||
Foreign securities:(1) | |||||||||||||||||||||||
Government | 1,072.1 | 93.3 | 9.3 | — | 1,156.1 | — | |||||||||||||||||
Other | 13,601.1 | 1,393.9 | 41.1 | — | 14,953.9 | — | |||||||||||||||||
Total foreign securities | 14,673.2 | 1,487.2 | 50.4 | — | 16,110.0 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 4,941.3 | 578.7 | 17.0 | 138.0 | 5,641.0 | 1.1 | |||||||||||||||||
Non-Agency | 1,489.8 | 194.9 | 46.9 | 74.1 | 1,711.9 | 130.4 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,431.1 | 773.6 | 63.9 | 212.1 | 7,352.9 | 131.5 | |||||||||||||||||
Commercial mortgage-backed securities | 4,301.4 | 515.8 | 4.0 | — | 4,813.2 | 4.4 | |||||||||||||||||
Other asset-backed securities | 2,197.1 | 116.7 | 53.2 | (8.0 | ) | 2,252.6 | 14.2 | ||||||||||||||||
Total fixed maturities, including securities pledged | 67,802.1 | 7,336.0 | 268.8 | 204.1 | 75,073.4 | 163.1 | |||||||||||||||||
Less: Securities pledged | 1,656.7 | 126.1 | 8.1 | — | 1,774.7 | — | |||||||||||||||||
Total fixed maturities | 66,145.4 | 7,209.9 | 260.7 | 204.1 | 73,298.7 | 163.1 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 192.6 | 0.3 | 0.2 | — | 192.7 | — | |||||||||||||||||
Preferred stock | 53.9 | 35.7 | — | — | 89.6 | — | |||||||||||||||||
Total equity securities | 246.5 | 36.0 | 0.2 | — | 282.3 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 66,391.9 | $ | 7,245.9 | $ | 260.9 | $ | 204.1 | $ | 73,581.0 | $ | 163.1 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives (2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,194.3 | $ | 691.2 | $ | 1.8 | $ | — | $ | 5,883.7 | $ | — | |||||||||||
U.S. government agencies and authorities | 645.4 | 78.8 | — | — | 724.2 | — | |||||||||||||||||
State, municipalities and political subdivisions | 320.2 | 32.6 | — | — | 352.8 | — | |||||||||||||||||
U.S. corporate securities | 32,986.1 | 4,226.6 | 48.8 | — | 37,163.9 | 13.4 | |||||||||||||||||
Foreign securities(1): | |||||||||||||||||||||||
Government | 1,069.4 | 125.2 | 4.6 | — | 1,190.0 | — | |||||||||||||||||
Other | 13,321.8 | 1,527.4 | 54.7 | — | 14,794.5 | — | |||||||||||||||||
Total foreign securities | 14,391.2 | 1,652.6 | 59.3 | — | 15,984.5 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 5,071.6 | 633.3 | 14.8 | 156.0 | 5,846.1 | 1.2 | |||||||||||||||||
Non-Agency | 1,612.6 | 198.6 | 71.9 | 81.6 | 1,820.9 | 139.6 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,684.2 | 831.9 | 86.7 | 237.6 | 7,667.0 | 140.8 | |||||||||||||||||
Commercial mortgage-backed securities | 4,438.9 | 513.6 | 6.1 | — | 4,946.4 | 4.4 | |||||||||||||||||
Other asset-backed securities | 2,536.4 | 128.4 | 90.0 | (10.2 | ) | 2,564.6 | 15.4 | ||||||||||||||||
Total fixed maturities, including securities pledged | 67,196.7 | 8,155.7 | 292.7 | 227.4 | 75,287.1 | 174.0 | |||||||||||||||||
Less: Securities pledged | 1,470.0 | 139.6 | 4.1 | — | 1,605.5 | — | |||||||||||||||||
Total fixed maturities | 65,726.7 | 8,016.1 | 288.6 | 227.4 | 73,681.6 | 174.0 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 194.4 | 13.2 | 1.0 | — | 206.6 | — | |||||||||||||||||
Preferred stock | 103.5 | 30.0 | — | — | 133.5 | — | |||||||||||||||||
Total equity securities | 297.9 | 43.2 | 1.0 | — | 340.1 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 66,024.6 | $ | 8,059.3 | $ | 289.6 | $ | 227.4 | $ | 74,021.7 | $ | 174.0 |
Amortized Cost | Fair Value | ||||||
Due to mature: | |||||||
One year or less | $ | 2,923.6 | $ | 3,021.8 | |||
After one year through five years | 14,250.2 | 15,205.4 | |||||
After five years through ten years | 18,184.4 | 19,830.3 | |||||
After ten years | 19,514.3 | 22,597.2 | |||||
Mortgage-backed securities | 10,732.5 | 12,166.1 | |||||
Other asset-backed securities | 2,197.1 | 2,252.6 | |||||
Fixed maturities, including securities pledged | $ | 67,802.1 | $ | 75,073.4 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Fair Value | ||||||||||||
March 31, 2013 | |||||||||||||||
Communications | $ | 4,048.7 | $ | 510.2 | $ | 10.9 | $ | 4,548.0 | |||||||
Financial | 6,027.8 | 748.3 | 32.7 | 6,743.4 | |||||||||||
Industrial and other companies | 27,160.9 | 2,621.1 | 66.8 | 29,715.2 | |||||||||||
Utilities | 9,007.6 | 1,128.7 | 20.6 | 10,115.7 | |||||||||||
Transportation | 1,438.5 | 156.4 | 3.4 | 1,591.5 | |||||||||||
Total | $ | 47,683.5 | $ | 5,164.7 | $ | 134.4 | $ | 52,713.8 | |||||||
December 31, 2012 | |||||||||||||||
Communications | $ | 3,609.5 | $ | 563.4 | $ | 2.4 | $ | 4,170.5 | |||||||
Financial | 5,912.9 | 749.4 | 46.7 | 6,615.6 | |||||||||||
Industrial and other companies | 26,613.3 | 3,063.3 | 24.2 | 29,652.4 | |||||||||||
Utilities | 8,893.1 | 1,210.5 | 28.9 | 10,074.7 | |||||||||||
Transportation | 1,279.1 | 167.4 | 1.3 | 1,445.2 | |||||||||||
Total | $ | 46,307.9 | $ | 5,754.0 | $ | 103.5 | $ | 51,958.4 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 72.6 | $ | 4.0 | $ | — | $ | — | $ | — | $ | — | $ | 72.6 | $ | 4.0 | |||||||||||||||
U.S. corporate, state and municipalities | 3,128.0 | 64.7 | 143.6 | 5.1 | 191.9 | 23.5 | 3,463.5 | 93.3 | |||||||||||||||||||||||
Foreign | 968.5 | 22.5 | 47.1 | 4.3 | 191.7 | 23.6 | 1,207.3 | 50.4 | |||||||||||||||||||||||
Residential mortgage-backed | 682.8 | 6.5 | 63.3 | 2.7 | 477.8 | 54.7 | 1,223.9 | 63.9 | |||||||||||||||||||||||
Commercial mortgage-backed | 5.8 | — | 1.9 | 0.1 | 43.4 | 3.9 | 51.1 | 4.0 | |||||||||||||||||||||||
Other asset-backed | 81.8 | 0.1 | 10.0 | 1.3 | 442.8 | 51.8 | 534.6 | 53.2 | |||||||||||||||||||||||
Total | $ | 4,939.5 | $ | 97.8 | $ | 265.9 | $ | 13.5 | $ | 1,347.6 | $ | 157.5 | $ | 6,553.0 | $ | 268.8 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 451.2 | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | 451.2 | $ | 1.8 | |||||||||||||||
U.S. corporate, state and municipalities | 1,333.4 | 19.2 | 116.5 | 3.0 | 231.2 | 26.6 | 1,681.1 | 48.8 | |||||||||||||||||||||||
Foreign | 360.2 | 12.7 | 59.8 | 7.4 | 314.9 | 39.2 | 734.9 | 59.3 | |||||||||||||||||||||||
Residential mortgage-backed | 369.3 | 6.4 | 42.0 | 2.1 | 585.1 | 78.2 | 996.4 | 86.7 | |||||||||||||||||||||||
Commercial mortgage-backed | 22.0 | 0.2 | 15.3 | 1.7 | 44.4 | 4.2 | 81.7 | 6.1 | |||||||||||||||||||||||
Other asset-backed | 70.2 | — | 7.0 | 1.2 | 609.2 | 88.8 | 686.4 | 90.0 | |||||||||||||||||||||||
Total | $ | 2,606.3 | $ | 40.3 | $ | 240.6 | $ | 15.4 | $ | 1,784.8 | $ | 237.0 | $ | 4,631.7 | $ | 292.7 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
March 31, 2013 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 5,279.7 | $ | 16.2 | $ | 126.0 | $ | 3.9 | 474 | 16 | |||||||||||
More than six months and twelve months or less below amortized cost | 594.0 | 41.3 | 37.4 | 11.3 | 119 | 9 | |||||||||||||||
More than twelve months below amortized cost | 672.5 | 218.1 | 28.5 | 61.7 | 218 | 54 | |||||||||||||||
Total | $ | 6,546.2 | $ | 275.6 | $ | 191.9 | $ | 76.9 | 811 | 79 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 3,154.6 | $ | 42.1 | $ | 95.2 | $ | 11.4 | 308 | 21 | |||||||||||
More than six months and twelve months or less below amortized cost | 363.3 | 30.2 | 19.5 | 10.3 | 83 | 9 | |||||||||||||||
More than twelve months below amortized cost | 940.1 | 394.1 | 35.9 | 120.4 | 221 | 95 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
March 31, 2013 | |||||||||||||||||||||
U.S. Treasuries | $ | 76.6 | $ | — | $ | 4.0 | $ | — | 2 | — | |||||||||||
U.S. corporate, state and municipalities | 3,527.0 | 29.8 | 82.6 | 10.7 | 218 | 1 | |||||||||||||||
Foreign | 1,182.5 | 75.2 | 29.8 | 20.6 | 95 | 7 | |||||||||||||||
Residential mortgage-backed | 1,195.5 | 92.3 | 37.4 | 26.5 | 393 | 54 | |||||||||||||||
Commercial mortgage-backed | 53.1 | 2.0 | 3.7 | 0.3 | 10 | 1 | |||||||||||||||
Other asset-backed | 511.5 | 76.3 | 34.4 | 18.8 | 93 | 16 | |||||||||||||||
Total | $ | 6,546.2 | $ | 275.6 | $ | 191.9 | $ | 76.9 | 811 | 79 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
U.S. Treasuries | $ | 453.0 | $ | — | $ | 1.8 | $ | — | 3 | — | |||||||||||
U.S. corporate, state and municipalities | 1,688.5 | 41.4 | 33.1 | 15.7 | 109 | 3 | |||||||||||||||
Foreign | 684.9 | 109.3 | 24.1 | 35.2 | 50 | 14 | |||||||||||||||
Residential mortgage-backed | 938.3 | 144.8 | 42.5 | 44.2 | 343 | 77 | |||||||||||||||
Commercial mortgage-backed | 85.9 | 1.9 | 5.6 | 0.5 | 19 | 1 | |||||||||||||||
Other asset-backed | 607.4 | 169.0 | 43.5 | 46.5 | 88 | 30 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
March 31, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 374.2 | $ | 103.9 | $ | 26.0 | $ | 27.3 | |||||||
Non-agency RMBS 90% - 100% | 106.6 | 15.2 | 8.9 | 5.1 | |||||||||||
Non-agency RMBS 80% - 90% | 91.3 | 23.3 | 8.7 | 5.1 | |||||||||||
Non-agency RMBS < 80% | 306.5 | 12.6 | 14.7 | 3.9 | |||||||||||
Agency RMBS | 737.4 | 11.2 | 12.3 | 3.3 | |||||||||||
Other ABS (Non-RMBS) | 91.1 | 2.3 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,707.1 | $ | 168.5 | $ | 71.9 | $ | 45.2 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
March 31, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 607.2 | $ | 86.4 | $ | 43.7 | $ | 20.5 | |||||||
Non-agency RMBS 5% - 10% | 94.9 | 2.2 | 3.1 | 0.6 | |||||||||||
Non-agency RMBS 0% - 5% | 103.7 | 5.2 | 5.0 | 2.3 | |||||||||||
Non-agency RMBS 0% | 72.8 | 61.2 | 6.5 | 18.0 | |||||||||||
Agency RMBS | 737.4 | 11.2 | 12.3 | 3.3 | |||||||||||
Other ABS (Non-RMBS) | 91.1 | 2.3 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,707.1 | $ | 168.5 | $ | 71.9 | $ | 45.2 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
March 31, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 780.5 | $ | 22.7 | $ | 13.1 | $ | 6.3 | |||||||
Floating Rate | 926.6 | 145.8 | 58.8 | 38.9 | |||||||||||
Total | $ | 1,707.1 | $ | 168.5 | $ | 71.9 | $ | 45.2 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 562.3 | $ | 203.8 | $ | 39.5 | $ | 58.0 | |||||||
Non-agency RMBS 90% - 100% | 134.2 | 35.2 | 12.8 | 10.7 | |||||||||||
Non-agency RMBS 80% - 90% | 78.9 | 46.9 | 7.5 | 12.1 | |||||||||||
Non-agency RMBS < 80% | 288.9 | 17.5 | 14.0 | 5.5 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 706.8 | $ | 187.1 | $ | 53.8 | $ | 51.2 | |||||||
Non-agency RMBS 5% - 10% | 187.6 | 2.2 | 6.8 | 0.7 | |||||||||||
Non-agency RMBS 0% - 5% | 89.4 | 12.3 | 7.6 | 4.2 | |||||||||||
Non-agency RMBS 0% | 80.5 | 101.8 | 5.6 | 30.2 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 669.4 | $ | 33.3 | $ | 14.2 | $ | 10.2 | |||||||
Floating Rate | 876.3 | 280.5 | 71.8 | 80.5 | |||||||||||
Total | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 |
• | when three ratings are received, the middle rating is applied; |
• | when two ratings are received, the lower rating is applied; |
• | when a single rating is received, the ARO rating is applied; and |
• | when ratings are unavailable, an internal rating is applied. |
% of Total Subprime Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 60.0 | % | AAA | 0.4 | % | 2007 | 29.1 | % | |||
2 | 6.5 | % | AA | 1.0 | % | 2006 | 32.5 | % | |||
3 | 22.9 | % | A | 5.8 | % | 2005 and prior | 38.4 | % | |||
4 | 9.5 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 0.8 | % | BB and below | 86.8 | % | ||||||
6 | 0.3 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 60.3 | % | AAA | 1.1 | % | 2007 | 29.1 | % | |||
2 | 11.9 | % | AA | 1.0 | % | 2006 | 36.8 | % | |||
3 | 16.7 | % | A | 5.4 | % | 2005 and prior | 34.1 | % | |||
4 | 8.1 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 2.8 | % | BB and below | 86.5 | % | ||||||
6 | 0.2 | % | 100.0 | % | |||||||
100.0 | % |
% of Total Alt-A Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 42.4 | % | AAA | 0.1 | % | 2007 | 20.8 | % | |||
2 | 11.4 | % | AA | 0.5 | % | 2006 | 26.0 | % | |||
3 | 23.2 | % | A | 2.0 | % | 2005 and prior | 53.2 | % | |||
4 | 18.7 | % | BBB | 3.4 | % | 100.0 | % | ||||
5 | 3.6 | % | BB and below | 94.0 | % | ||||||
6 | 0.7 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 34.1 | % | AAA | 0.2 | % | 2007 | 20.4 | % | |||
2 | 11.9 | % | AA | 1.2 | % | 2006 | 25.9 | % | |||
3 | 18.8 | % | A | 1.5 | % | 2005 and prior | 53.7 | % | |||
4 | 26.9 | % | BBB | 4.1 | % | 100.0 | % | ||||
5 | 7.5 | % | BB and below | 93.0 | % | ||||||
6 | 0.8 | % | 100.0 | % | |||||||
100.0 | % |
% of Total CMBS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 98.1 | % | AAA | 37.0 | % | 2008 | 0.2 | % | |||
2 | 1.5 | % | AA | 16.5 | % | 2007 | 37.6 | % | |||
3 | 0.3 | % | A | 11.6 | % | 2006 | 30.7 | % | |||
4 | 0.1 | % | BBB | 18.0 | % | 2005 and prior | 31.5 | % | |||
5 | — | % | BB and below | 16.9 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 98.3 | % | AAA | 38.1 | % | 2008 | 0.3 | % | |||
2 | 1.4 | % | AA | 17.2 | % | 2007 | 37.4 | % | |||
3 | 0.2 | % | A | 11.2 | % | 2006 | 30.2 | % | |||
4 | 0.1 | % | BBB | 17.8 | % | 2005 and prior | 32.1 | % | |||
5 | — | % | BB and below | 15.7 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % |
% of Total Other ABS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 98.3 | % | AAA | 92.2 | % | 2013 | 1.9 | % | |||
2 | 0.9 | % | AA | 2.0 | % | 2012 | 22.7 | % | |||
3 | 0.1 | % | A | 4.1 | % | 2011 | 12.7 | % | |||
4 | — | % | BBB | 0.9 | % | 2010 | 5.7 | % | |||
5 | — | % | BB and below | 0.8 | % | 2009 | 2.1 | % | |||
6 | 0.7 | % | 100.0 | % | 2008 | 6.0 | % | ||||
100.0 | % | 2007 and prior | 48.9 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 97.7 | % | AAA | 91.9 | % | 2012 | 24.6 | % | |||
2 | 1.7 | % | AA | 0.9 | % | 2011 | 14.9 | % | |||
3 | 0.1 | % | A | 4.9 | % | 2010 | 5.8 | % | |||
4 | — | % | BBB | 1.7 | % | 2009 | 2.1 | % | |||
5 | — | % | BB and below | 0.6 | % | 2008 | 5.9 | % | |||
6 | 0.5 | % | 100.0 | % | 2007 | 18.4 | % | ||||
100.0 | % | 2006 and prior | 28.3 | % | |||||||
100.0 | % |
March 31, 2013 | December 31, 2012 | ||||||
Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 | |||
Collective valuation allowance | (3.9 | ) | (3.9 | ) | |||
Total net commercial mortgage loans | $ | 8,949.4 | $ | 8,662.3 |
Three Months Ended | Twelve Months Ended | ||||||
March 31, 2013 | December 31, 2012 | ||||||
Collective valuation allowance for losses, beginning of period | $ | 3.9 | $ | 4.4 | |||
Addition to (reduction of) allowance for losses | — | (0.5 | ) | ||||
Collective valuation allowance for losses, end of period | $ | 3.9 | $ | 3.9 |
March 31, 2013 | December 31, 2012 | ||||||
Impaired loans with allowances for losses | $ | — | $ | — | |||
Impaired loans without allowances for losses | 16.8 | 16.8 | |||||
Subtotal | 16.8 | 16.8 | |||||
Less: Allowances for losses on impaired loans | — | — | |||||
Impaired loans, net | $ | 16.8 | $ | 16.8 | |||
Unpaid principal balance of impaired loans | $ | 31.9 | $ | 31.9 |
March 31, 2013 | December 31, 2012 | ||||||
Troubled debt restructured loans(1) | $ | — | $ | — | |||
Loans 90 days or more past due, interest no longer accruing, at amortized cost(1) | — | — | |||||
Loans in foreclosure, at amortized cost(1) | 9.0 | 9.0 | |||||
Unpaid principal balance of loans 90 days or more past due, interest no longer accruing | — | — |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Impaired loans, average investment during period (book value) | $ | 16.9 | $ | 44.6 | |||
Interest income recognized on impaired loans, on an accrual basis | 0.2 | 0.4 | |||||
Interest income recognized on impaired loans, on a cash basis | 0.2 | 0.5 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | — | 0.4 |
March 31, 2013(1) | December 31, 2012(1) | ||||||
Loan-to-Value Ratio: | |||||||
0% - 50% | $ | 1,913.7 | $ | 1,987.9 | |||
50% - 60% | 2,437.7 | 2,425.2 | |||||
60% - 70% | 4,136.2 | 3,736.1 | |||||
70% - 80% | 431.3 | 481.7 | |||||
80% and above | 34.4 | 35.3 | |||||
Total Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 |
March 31, 2013(1) | December 31, 2012(1) | ||||||
Debt Service Coverage Ratio: | |||||||
Greater than 1.5x | $ | 6,114.6 | $ | 5,953.7 | |||
1.25x - 1.5x | 1,454.0 | 1,336.3 | |||||
1.0x - 1.25x | 1,016.8 | 992.7 | |||||
Less than 1.0x | 359.0 | 374.6 | |||||
Commercial mortgage loans secured by land or construction loans | 8.9 | 8.9 | |||||
Total Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 |
March 31, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by U.S. Region: | |||||||||||||
Pacific | $ | 2,025.5 | 22.7 | % | $ | 1,973.9 | 22.8 | % | |||||
South Atlantic | 1,725.9 | 19.3 | % | 1,687.6 | 19.4 | % | |||||||
Middle Atlantic | 1,000.5 | 11.2 | % | 1,059.5 | 12.2 | % | |||||||
East North Central | 1,020.1 | 11.4 | % | 962.8 | 11.1 | % | |||||||
West South Central | 1,301.6 | 14.5 | % | 1,176.3 | 13.6 | % | |||||||
Mountain | 800.9 | 8.9 | % | 718.2 | 8.3 | % | |||||||
West North Central | 535.0 | 6.0 | % | 537.5 | 6.2 | % | |||||||
New England | 334.8 | 3.7 | % | 334.6 | 3.9 | % | |||||||
East South Central | 209.0 | 2.3 | % | 215.8 | 2.5 | % | |||||||
Total Commercial mortgage loans | $ | 8,953.3 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
March 31, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by Property Type: | |||||||||||||
Industrial | $ | 3,385.2 | 37.7 | % | $ | 3,361.5 | 38.8 | % | |||||
Retail | 2,609.9 | 29.2 | % | 2,350.2 | 27.1 | % | |||||||
Office | 1,243.3 | 13.9 | % | 1,284.7 | 14.8 | % | |||||||
Apartments | 935.8 | 10.5 | % | 952.1 | 11.0 | % | |||||||
Hotel/Motel | 324.1 | 3.6 | % | 280.6 | 3.2 | % | |||||||
Mixed Use | 101.1 | 1.1 | % | 74.0 | 0.9 | % | |||||||
Other | 353.9 | 4.0 | % | 363.1 | 4.2 | % | |||||||
Total Commercial mortgage loans | $ | 8,953.3 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
March 31, 2013(1) | December 31, 2012(1) | ||||||
Year of Origination: | |||||||
2013 | $ | 580.8 | $ | — | |||
2012 | 1,797.0 | 1,821.0 | |||||
2011 | 1,915.5 | 1,940.8 | |||||
2010 | 418.7 | 429.9 | |||||
2009 | 174.5 | 175.1 | |||||
2008 | 670.8 | 725.1 | |||||
2007 and prior | 3,396.0 | 3,574.3 | |||||
Total Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 |
Three Months Ended March 31, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 0.4 | 1 | |||||||
Foreign(1) | — | — | 0.8 | 2 | |||||||||
Residential mortgage-backed | 3.6 | 74 | 3.3 | 62 | |||||||||
Commercial mortgage-backed | 0.1 | 2 | 1.7 | 1 | |||||||||
Other asset-backed (2) | 7.3 | 2 | 0.7 | 3 | |||||||||
Total | $ | 11.0 | 78 | $ | 6.9 | 69 |
Three Months Ended March 31, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 0.4 | 1 | |||||||
Foreign(1) | — | — | 0.8 | 2 | |||||||||
Commercial mortgage-backed | 0.1 | 2 | 1.7 | 1 | |||||||||
Other asset-backed | 7.3 | 2 | 0.2 | 1 | |||||||||
Total | $ | 7.4 | 4 | $ | 3.1 | 5 | |||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Balance at January 1 | $ | 114.7 | $ | 133.9 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | 0.2 | 0.1 | |||||
On securities previously impaired | 3.0 | 3.3 | |||||
Reductions: | |||||||
Securities sold, matured, prepaid or paid down | (5.5 | ) | (6.8 | ) | |||
Balance at March 31 | $ | 112.4 | $ | 130.5 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Fixed maturities | $ | 1,012.6 | $ | 1,084.1 | |||
Equity securities, available-for-sale | 2.6 | 3.2 | |||||
Mortgage loans on real estate | 118.2 | 123.7 | |||||
Policy loans | 29.9 | 30.7 | |||||
Short-term investments and cash equivalents | 0.9 | 0.8 | |||||
Other | 35.9 | 35.7 | |||||
Gross investment income | 1,200.1 | 1,278.2 | |||||
Less: Investment expenses | 1.4 | 0.8 | |||||
Net investment income | $ | 1,198.7 | $ | 1,277.4 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | 9.4 | $ | 128.3 | |||
Fixed maturities, at fair value option | (107.6 | ) | (125.1 | ) | |||
Equity securities, available-for-sale | 0.2 | 2.6 | |||||
Derivatives | (1,099.7 | ) | (1,668.4 | ) | |||
Embedded derivative - fixed maturities | (23.3 | ) | (16.2 | ) | |||
Embedded derivative - product guarantees | 346.3 | 430.1 | |||||
Other investments | (0.1 | ) | (1.2 | ) | |||
Net realized capital gains (losses) | $ | (874.8 | ) | $ | (1,249.9 | ) | |
After-tax net realized capital gains (losses) | $ | (568.7 | ) | $ | (874.4 | ) |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Proceeds on sales | $ | 3,212.7 | $ | 4,252.7 | |||
Gross gains | 42.0 | 142.0 | |||||
Gross losses | 14.4 | 10.1 |
|
March 31, 2013 | December 31, 2012 | ||||||||||||||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | Notional Amount | Asset Fair Value | Liability Fair Value | ||||||||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 937.5 | $ | 188.0 | $ | — | $ | 1,000.0 | $ | 215.4 | $ | — | |||||||||||
Fair value hedges: | |||||||||||||||||||||||
Interest rate contracts | 1,282.9 | — | 187.0 | 291.1 | — | 16.4 | |||||||||||||||||
Derivatives: Non-qualifying for hedge accounting(1) | |||||||||||||||||||||||
Interest rate contracts(2) | 70,679.3 | 1,700.6 | 1,314.3 | 69,719.2 | 1,981.1 | 1,545.0 | |||||||||||||||||
Foreign exchange contracts | 1,811.9 | 16.1 | 84.8 | 1,985.8 | 11.3 | 95.0 | |||||||||||||||||
Equity contracts | 13,935.1 | 127.2 | 53.5 | 14,890.4 | 103.4 | 235.1 | |||||||||||||||||
Credit contracts | 3,086.0 | 45.1 | 31.0 | 3,106.0 | 63.3 | 52.7 | |||||||||||||||||
Managed custody guarantees | N/A | — | — | N/A | — | — | |||||||||||||||||
Embedded derivatives: | |||||||||||||||||||||||
Within fixed maturity investments | N/A | 204.1 | — | N/A | 227.4 | — | |||||||||||||||||
Within annuity products | N/A | — | 3,268.3 | N/A | — | 3,571.7 | |||||||||||||||||
Within reinsurance agreements | N/A | — | 154.8 | N/A | — | 169.5 | |||||||||||||||||
Total | $ | 2,281.1 | $ | 5,093.7 | $ | 2,601.9 | $ | 5,685.4 |
March 31, 2013 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,086.0 | $ | 45.1 | $ | 31.0 | |||||
Equity contracts | 3,927.1 | 124.8 | 23.0 | ||||||||
Foreign exchange contracts | 1,811.9 | 16.1 | 84.8 | ||||||||
Interest rate contracts | 72,899.7 | 1,888.6 | 1,501.3 | ||||||||
$ | 2,074.6 | $ | 1,640.1 | ||||||||
Counterparty netting(1) | $ | (1,088.4 | ) | $ | (1,088.4 | ) | |||||
Cash collateral netting(2) | (579.9 | ) | (62.3 | ) | |||||||
Securities collateral netting(2) | (163.2 | ) | (383.8 | ) | |||||||
Net receivables/payables | $ | 243.1 | $ | 105.6 |
December 31, 2012 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,106.0 | $ | 63.3 | $ | 52.7 | |||||
Equity contracts | 3,967.0 | 79.1 | 19.1 | ||||||||
Foreign exchange contracts | 1,985.8 | 11.3 | 95.0 | ||||||||
Interest rate contracts | 71,010.3 | 2,196.5 | 1,561.4 | ||||||||
$ | 2,350.2 | $ | 1,728.2 | ||||||||
Counterparty netting(1) | $ | (1,126.9 | ) | $ | (1,126.9 | ) | |||||
Cash collateral netting(2) | (943.4 | ) | (85.7 | ) | |||||||
Securities collateral netting(2) | (68.6 | ) | (395.6 | ) | |||||||
Net receivables/payables | $ | 211.3 | $ | 120.0 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||
Cash flow hedges: | |||||||
Interest rate contracts | $ | 0.1 | $ | — | |||
Fair value hedges: | |||||||
Interest rate contracts | 1.3 | (1.4 | ) | ||||
Derivatives: Non-qualifying for hedge accounting(2) | |||||||
Interest rate contracts | (256.0 | ) | (445.5 | ) | |||
Foreign exchange contracts | 87.1 | (12.3 | ) | ||||
Equity contracts | (939.1 | ) | (1,228.8 | ) | |||
Credit contracts | 6.9 | 19.6 | |||||
Managed custody guarantees | — | 1.0 | |||||
Embedded derivatives: | |||||||
Within fixed maturity investments(2) | (23.3 | ) | (16.2 | ) | |||
Within annuity products(2) | 346.3 | 429.1 | |||||
Within reinsurance agreements(3) | 14.7 | 1.0 | |||||
Total | $ | (762.0 | ) | $ | (1,253.5 | ) |
|
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,039.3 | $ | 718.2 | $ | — | $ | 5,757.5 | |||||||
U.S. government agencies and authorities | — | 709.5 | — | 709.5 | |||||||||||
U.S. corporate, state and municipalities | — | 37,520.9 | 556.8 | 38,077.7 | |||||||||||
Foreign(1) | — | 16,002.7 | 107.3 | 16,110.0 | |||||||||||
Residential mortgage-backed securities | — | 7,264.6 | 88.3 | 7,352.9 | |||||||||||
Commercial mortgage-backed securities | — | 4,813.2 | — | 4,813.2 | |||||||||||
Other asset-backed securities | — | 2,151.7 | 100.9 | 2,252.6 | |||||||||||
Total fixed maturities, including securities pledged | 5,039.3 | 69,180.8 | 853.3 | 75,073.4 | |||||||||||
Equity securities, available-for-sale | 217.4 | 5.5 | 59.4 | 282.3 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 5.5 | 1,883.1 | — | 1,888.6 | |||||||||||
Foreign exchange contracts | — | 16.1 | — | 16.1 | |||||||||||
Equity contracts | 2.4 | 59.3 | 65.5 | 127.2 | |||||||||||
Credit contracts | — | 14.1 | 31.0 | 45.1 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 6,602.0 | 41.3 | — | 6,643.3 | |||||||||||
Assets held in separate accounts | 97,454.5 | 5,641.6 | 2.2 | 103,098.3 | |||||||||||
Total assets | $ | 109,321.1 | $ | 76,841.8 | $ | 1,011.4 | $ | 187,174.3 | |||||||
Percentage of Level to total | 58.4 | % | 41.1 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,561.7 | $ | 1,561.7 | |||||||
GMAB/GMWB/GMWBL(2) | — | — | 1,628.6 | 1,628.6 | |||||||||||
Stabilizer and MCGs | — | — | 78.0 | 78.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 1,501.3 | — | 1,501.3 | |||||||||||
Foreign exchange contracts | — | 84.8 | — | 84.8 | |||||||||||
Equity contracts | 30.5 | 23.0 | — | 53.5 | |||||||||||
Credit contracts | — | — | 31.0 | 31.0 | |||||||||||
Embedded derivative on reinsurance | — | 154.8 | — | 154.8 | |||||||||||
Total liabilities | $ | 30.5 | $ | 1,763.9 | $ | 3,299.3 | $ | 5,093.7 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,220.5 | $ | 663.2 | $ | — | $ | 5,883.7 | |||||||
U.S. government agencies and authorities | — | 724.2 | — | 724.2 | |||||||||||
U.S. corporate, state and municipalities | — | 36,992.5 | 524.2 | 37,516.7 | |||||||||||
Foreign(1) | — | 15,880.3 | 104.2 | 15,984.5 | |||||||||||
Residential mortgage-backed securities | — | 7,592.9 | 74.1 | 7,667.0 | |||||||||||
Commercial mortgage-backed securities | — | 4,946.4 | — | 4,946.4 | |||||||||||
Other asset-backed securities | — | 2,449.4 | 115.2 | 2,564.6 | |||||||||||
Total fixed maturities, including securities pledged | 5,220.5 | 69,248.9 | 817.7 | 75,287.1 | |||||||||||
Equity securities, available-for-sale | 264.2 | 20.1 | 55.8 | 340.1 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | — | 2,196.5 | — | 2,196.5 | |||||||||||
Foreign exchange contracts | — | 11.3 | — | 11.3 | |||||||||||
Equity contracts | 24.3 | 55.9 | 23.2 | 103.4 | |||||||||||
Credit contracts | — | 10.9 | 52.4 | 63.3 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 8,365.4 | 76.6 | — | 8,442.0 | |||||||||||
Assets held in separate accounts | 91,928.5 | 5,722.6 | 16.3 | 97,667.4 | |||||||||||
Total assets | $ | 105,802.9 | $ | 77,342.8 | $ | 965.4 | $ | 184,111.1 | |||||||
Percentage of Level to total | 57.5 | % | 42.0 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,434.3 | $ | 1,434.3 | |||||||
GMAB/GMWB/GMWBL | — | — | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | — | — | 102.0 | 102.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | 1.6 | 1,559.8 | — | 1,561.4 | |||||||||||
Foreign exchange contracts | — | 95.0 | — | 95.0 | |||||||||||
Equity contracts | 216.0 | 19.1 | — | 235.1 | |||||||||||
Credit contracts | — | — | 52.7 | 52.7 | |||||||||||
Embedded derivative on reinsurance | — | 169.5 | — | 169.5 | |||||||||||
Total liabilities | $ | 217.6 | $ | 1,843.4 | $ | 3,624.4 | $ | 5,685.4 |
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers in to Level 3(2) | Transfers out of Level 3(2) | Fair Value as of March 31 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 524.2 | $ | (0.1 | ) | $ | 2.2 | $ | 50.1 | $ | — | $ | — | $ | (13.5 | ) | $ | 58.5 | $ | (64.6 | ) | $ | 556.8 | $ | (0.1 | ) | |||||||||||||||||
Foreign | 104.2 | — | 4.8 | — | — | — | (1.7 | ) | — | — | 107.3 | — | |||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 74.1 | (1.8 | ) | — | 16.0 | — | — | (0.2 | ) | 0.2 | — | 88.3 | (1.8 | ) | |||||||||||||||||||||||||||||
Other asset-backed securities | 115.2 | 5.9 | (0.7 | ) | — | — | — | (19.5 | ) | 0.3 | (0.3 | ) | 100.9 | 3.7 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 817.7 | 4.0 | 6.3 | 66.1 | — | — | (34.9 | ) | 59.0 | (64.9 | ) | 853.3 | 1.8 | ||||||||||||||||||||||||||||||
Equity securities, available-for-sale | 55.8 | (0.3 | ) | 1.8 | 2.0 | — | (1.9 | ) | — | 51.8 | (49.8 | ) | 59.4 | — | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,434.3 | ) | (123.7 | ) | — | — | (15.1 | ) | — | 11.4 | — | — | (1,561.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,035.4 | ) | 444.5 | — | — | (37.8 | ) | — | 0.1 | — | — | (1,628.6 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (102.0 | ) | 25.5 | — | (1.5 | ) | — | — | — | — | — | (78.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 22.9 | 44.7 | — | 6.3 | — | — | (8.4 | ) | — | — | 65.5 | 37.6 | |||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 16.3 | — | — | 0.2 | — | (6.6 | ) | — | 2.2 | (9.9 | ) | 2.2 | — |
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers in to Level 3(2) | Transfers out of Level 3(2) | Fair Value as of March 31 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 520.6 | $ | — | $ | 0.8 | $ | 0.5 | $ | — | $ | — | $ | (22.3 | ) | $ | 70.7 | $ | — | $ | 570.3 | $ | — | ||||||||||||||||||||
Foreign | 160.6 | 1.8 | (0.6 | ) | — | — | (11.2 | ) | (1.8 | ) | — | (78.8 | ) | 70.0 | — | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 186.6 | (1.8 | ) | 1.3 | — | — | — | (1.2 | ) | — | (91.7 | ) | 93.2 | (0.3 | ) | ||||||||||||||||||||||||||||
Other asset-backed securities | 104.5 | 5.2 | 2.8 | — | — | (4.5 | ) | (0.4 | ) | — | — | 107.6 | 5.3 | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 972.3 | 5.2 | 4.3 | 0.5 | — | (15.7 | ) | (25.7 | ) | 70.7 | (170.5 | ) | 841.1 | 5.0 | |||||||||||||||||||||||||||||
Equity securities, available-for-sale | 67.6 | — | (0.3 | ) | 5.0 | — | (5.6 | ) | — | — | — | 66.7 | (0.3 | ) | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,304.9 | ) | (188.6 | ) | — | — | (28.6 | ) | — | 29.9 | — | — | (1,492.2 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,272.2 | ) | 468.1 | — | — | (38.0 | ) | — | 0.1 | — | — | (1,842.0 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (221.0 | ) | 150.6 | — | (1.6 | ) | — | — | — | — | — | (72.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | (24.8 | ) | 11.3 | — | 5.8 | — | — | 43.1 | — | (5.4 | ) | 30.0 | 15.6 | ||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 16.1 | 0.3 | — | 14.8 | — | (8.3 | ) | — | 0.2 | — | 23.1 | 0.4 |
Range(1) | |||||||||
Unobservable Input | GMWB / GMWBL | GMAB | FIA | Stabilizer / MCG | |||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | - | - | |||||
Interest rate implied volatility | - | - | - | 0% to 3.3% | |||||
Correlations between: | |||||||||
Equity Funds | 50% to 98% | 50% to 98% | - | - | |||||
Equity and Fixed Income Funds | -20% to 44% | -20% to 44% | - | - | |||||
Interest Rates and Equity Funds | -30% to -16% | -30% to -16% | - | - | |||||
Nonperformance risk | 0.01% to 1.3% | 0.01% to 1.3% | 0.01% to 1.3% | 0.01% to 1.3% | |||||
Actuarial Assumptions: | |||||||||
Benefit Utilization | 85% to 100% | (2) | - | - | - | ||||
Partial Withdrawals | 0% to 10% | 0% to 10% | - | - | |||||
Lapses | 0.08% to 32% | (3) | 0.08% to 31% | (3) | 0% to 10% | (3) | 0% to 55% | (4) | |
Policyholder Deposits(5) | - | - | - | 0% to 60% | (4) | ||||
Mortality | - | (6) | - | (6) | - | - |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
Account Values | ||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years) | ||||||||||
< 60 | $ | 3.0 | $ | 0.8 | $ | 3.8 | 5.5 | |||||||
60-69 | 6.3 | 1.3 | 7.6 | 1.8 | ||||||||||
70+ | 4.1 | 0.6 | 4.7 | 0.1 | ||||||||||
$ | 13.4 | $ | 2.7 | $ | 16.1 | 2.6 |
(3) | Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are "in the money" or "out of the money" as of March 31, 2013 (account value amounts are in $ billions). |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | 0.08% to 8.2% | $ | 7.0 | 0.08% to 5.8% | |||||||
Out of the Money | — | 0.41% to 12% | 2.2 | 0.35% to 12% | |||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | — | 2.4% to 22% | 6.5 | 1.5% to 17% | |||||||||
Out of the Money | 0.1 | 12% to 31% | 1.2 | 3.2% to 32% |
(4) | Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below: |
Percentage of Plans | Overall Range of Lapse Rates | Range of Lapse Rates for 85% of Plans | Overall Range of Policyholder Deposits | Range of Policyholder Deposits for 85% of Plans | ||||||
Stabilizer (Investment Only) and MCG Contracts | 87 | % | 0-30% | 0-15% | 0-55% | 0-20% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-55% | 0-25% | 0-60% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-55% | 0-25% | 0-60% | 0-30% |
(5) | Measured as a percentage of assets under management or assets under administration. |
(6) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
Range(1) | |||||||||||||
Unobservable Input | GMWB / GMWBL | GMAB | FIA | Stabilizer / MCG | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | — | — | — | 0% to 4.0% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 50% to 98% | 50% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -20% to 44% | -20% to 44% | — | — | |||||||||
Interest Rates and Equity Funds | -25% to -16% | -25% to -16% | — | — | |||||||||
Nonperformance risk | 0.10% to 1.3% | 0.10% to 1.3% | 0.10% to 1.3% | 0.10% to 1.3% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | — | — | |||||||||
Lapses | 0.08% to 32% | (3) | 0.08% to 31% | (3) | 0% to 10% | (3) | 0% to 55% | (4) | |||||
Policyholder Deposits(5) | — | — | — | 0% to 60% | (4) | ||||||||
Mortality | — | (6) | — | (6) | — | — |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
Account Values | ||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years) | ||||||||||
< 60 | $ | 3.5 | $ | 0.3 | $ | 3.8 | 5.5 | |||||||
60-69 | 7.0 | 0.4 | 7.4 | 1.9 | ||||||||||
70+ | 4.3 | 0.1 | 4.4 | 0.2 | ||||||||||
$ | 14.8 | $ | 0.8 | $ | 15.6 | 2.8 |
(3) | Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are "in the money" or "out of the money" as of December 31, 2012 (account value amounts are in $ billions). |
GMAB | GMWB/GMWBL | |||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | ||||||||
During Surrender Charge Period | ||||||||||||
In the Money** | $ | — | 0.08% to 8.2% | 8.8 | 0.08% to 5.8% | |||||||
Out of the Money | — | 0.41% to 12% | 0.9 | 0.35% to 12% | ||||||||
After Surrender Charge Period | ||||||||||||
In the Money** | — | 2.4% to 22% | 6.2 | 1.5% to 17% | ||||||||
Out of the Money | 0.1 | 12% to 31% | 0.6 | 3.2% to 32% |
(4) | Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below: |
Percentage of Plans | Overall Range of Lapse Rates | Range of Lapse Rates for 85% of Plans | Overall Range of Policyholder Deposits | Range of Policyholder Deposits for 85% of Plans | ||||||
Stabilizer (Investment Only) and MCG Contracts | 87 | % | 0-30% | 0-15% | 0-55% | 0-20% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-55% | 0-25% | 0-60% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-55% | 0-25% | 0-60% | 0-30% |
(5) | Measured as a percentage of assets under management or assets under administration. |
(6) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
• | An increase (decrease) in long-term equity implied volatility |
• | An increase (decrease) in equity-interest rate correlations |
• | A decrease (increase) in nonperformance risk |
• | A decrease (increase) in mortality |
• | An increase (decrease) in benefit utilization |
• | A decrease (increase) in lapses |
• | A decrease (increase) in nonperformance risk |
• | A decrease (increase) in lapses |
• | An increase (decrease) in interest rate volatility |
• | A decrease (increase) in nonperformance risk |
• | A decrease (increase) in lapses |
• | A decrease (increase) in policyholder deposits |
• | Higher long-term equity implied volatility is often correlated with lower equity returns, which will result in higher in-the-moneyness, which in turn, results in lower lapses due to the dynamic lapse component reducing the lapses. This increases the projected number of policies that are available to use the GMWBL benefit and may also increase the fair value of the GMWBL. |
• | Generally, an increase (decrease) in benefit utilization will decrease (increase) lapses for GMWB and GMWBL. |
• | Generally, an increase (decrease) in interest rate volatility will increase (decrease) lapses of Stabilizer and MCG contracts due to dynamic participant behavior. |
March 31, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 75,073.4 | $ | 75,073.4 | $ | 75,287.1 | $ | 75,287.1 | |||||||
Equity securities, available-for-sale | 282.3 | 282.3 | 340.1 | 340.1 | |||||||||||
Mortgage loans on real estate | 8,949.4 | 9,215.2 | 8,662.3 | 8,954.8 | |||||||||||
Policy loans | 2,204.4 | 2,204.4 | 2,200.3 | 2,200.3 | |||||||||||
Limited partnerships/corporations | 468.5 | 468.5 | 465.1 | 465.1 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 6,643.3 | 6,643.3 | 8,442.0 | 8,442.0 | |||||||||||
Derivatives | 2,077.0 | 2,077.0 | 2,374.5 | 2,374.5 | |||||||||||
Other investments | 166.7 | 173.5 | 167.0 | 173.7 | |||||||||||
Assets held in separate accounts | 103,098.3 | 103,098.3 | 97,667.4 | 97,667.4 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,798.5 | 55,996.7 | 50,133.7 | 56,851.0 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 3,924.5 | 3,826.2 | 3,784.0 | 3,671.0 | |||||||||||
Supplementary contracts, immediate annuities and other | 3,131.4 | 3,473.5 | 3,109.2 | 3,482.3 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,561.7 | 1,561.7 | 1,434.3 | 1,434.3 | |||||||||||
GMAB / GMWB / GMWBL | 1,628.6 | 1,628.6 | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | 78.0 | 78.0 | 102.0 | 102.0 | |||||||||||
Other derivatives | 1,670.6 | 1,670.6 | 1,944.2 | 1,944.2 | |||||||||||
Short-term debt | 321.2 | 323.6 | 1,064.6 | 1,070.6 | |||||||||||
Long-term debt | 3,440.8 | 3,677.2 | 3,171.1 | 3,386.2 | |||||||||||
Embedded derivatives on reinsurance | 154.8 | 154.8 | 169.5 | 169.5 |
|
DAC | VOBA | Total | |||||||||
Balance at January 1, 2013 | $ | 3,221.6 | $ | 434.7 | $ | 3,656.3 | |||||
Deferrals of commissions and expenses | 104.5 | 3.3 | 107.8 | ||||||||
Amortization: | |||||||||||
Amortization | (174.8 | ) | (36.6 | ) | (211.4 | ) | |||||
Interest accrued(1) | 58.4 | 22.5 | 80.9 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (116.4 | ) | (14.1 | ) | (130.5 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | 262.0 | 124.0 | 386.0 | ||||||||
Balance at March 31, 2013 | $ | 3,471.7 | $ | 547.9 | $ | 4,019.6 | |||||
DAC | VOBA | Total | |||||||||
Balance at January 1, 2012 | $ | 3,666.9 | $ | 685.4 | $ | 4,352.3 | |||||
Deferrals of commissions and expenses | 154.3 | 4.8 | 159.1 | ||||||||
Amortization: | |||||||||||
Amortization | (188.4 | ) | (67.0 | ) | (255.4 | ) | |||||
Interest accrued(1) | 58.4 | 23.3 | 81.7 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (130.0 | ) | (43.7 | ) | (173.7 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | 12.6 | 19.2 | 31.8 | ||||||||
Balance at March 31, 2012 | $ | 3,703.8 | $ | 665.7 | $ | 4,369.5 |
|
March 31, | |||||||
2013 | 2012 | ||||||
Fixed maturities, net of OTTI | $ | 7,067.2 | $ | 5,489.5 | |||
Equity securities, available-for-sale | 35.8 | 44.5 | |||||
Derivatives | 201.5 | 145.7 | |||||
DAC/VOBA adjustment on available-for-sale securities | (2,397.6 | ) | (2,170.5 | ) | |||
Sales inducements adjustment on available-for-sale securities | (119.0 | ) | (95.3 | ) | |||
Other | (28.8 | ) | (40.0 | ) | |||
Unrealized capital gains (losses), before tax | 4,759.1 | 3,373.9 | |||||
Deferred income tax asset (liability) | (1,363.4 | ) | (857.7 | ) | |||
Net unrealized capital gains (losses) | 3,395.7 | 2,516.2 | |||||
Pension and other postretirement benefits liability, net of tax | 57.1 | 70.8 | |||||
AOCI | $ | 3,452.8 | $ | 2,587.0 |
Three Months Ended March 31, 2013 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (792.1 | ) | $ | 274.4 | $ | (517.7 | ) | |||
Equity securities | (6.3 | ) | 2.2 | (4.1 | ) | ||||||
Other | 11.6 | (4.1 | ) | 7.5 | |||||||
OTTI | 10.9 | (3.8 | ) | 7.1 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (14.6 | ) | 5.1 | (9.5 | ) | ||||||
DAC/VOBA | 386.0 | (1) | (135.1 | ) | 250.9 | ||||||
Sales inducements | 28.4 | (9.9 | ) | 18.5 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (376.1 | ) | 128.8 | (247.3 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | (12.7 | ) | (2) | 4.5 | (8.2 | ) | |||||
Adjustments for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (0.2 | ) | 0.1 | (0.1 | ) | ||||||
Change in unrealized gains/losses on derivatives | (12.9 | ) | 4.6 | (8.3 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.5 | ) | (3) | 1.2 | (2.3 | ) | |||||
Change in pension and other postretirement benefits liability | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (392.5 | ) | $ | 134.6 | $ | (257.9 | ) |
Three Months Ended March 31, 2012 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 59.5 | $ | 14.6 | (4) | $ | 74.1 | ||||
Equity securities | 11.3 | (4.0 | ) | 7.3 | |||||||
Other | (6.8 | ) | 2.4 | (4.4 | ) | ||||||
OTTI | 12.8 | (4.5 | ) | 8.3 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (129.6 | ) | 45.4 | (84.2 | ) | ||||||
DAC/VOBA | 31.8 | (1) | (11.1 | ) | 20.7 | ||||||
Sales inducements | (15.0 | ) | 5.2 | (9.8 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | (36.0 | ) | 48.0 | 12.0 | |||||||
Derivatives: | |||||||||||
Derivatives | (26.9 | ) | (2) | 9.4 | (17.5 | ) | |||||
Adjustments for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | — | — | — | ||||||||
Change in unrealized gains/losses on derivatives | (26.9 | ) | 9.4 | (17.5 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.8 | ) | (3) | 1.3 | (2.5 | ) | |||||
Change in pension and other postretirement benefits liability | (3.8 | ) | 1.3 | (2.5 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (66.7 | ) | $ | 58.7 | $ | (8.0 | ) |
|
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Income (loss) before income taxes | $ | (214.3 | ) | $ | (512.9 | ) | |
Tax rate | 35.0 | % | 35.0 | % | |||
Income tax expense (benefit) at federal statutory rate | (75.0 | ) | (179.5 | ) | |||
Tax effect of: | |||||||
Valuation allowance | 104.2 | 217.2 | |||||
Dividend received deduction | (21.9 | ) | (18.6 | ) | |||
Audit settlement | (2.1 | ) | (0.6 | ) | |||
State tax expense (benefit) | 4.1 | (17.3 | ) | ||||
Noncontrolling interest | 4.7 | 5.5 | |||||
Tax credits | (4.6 | ) | (3.8 | ) | |||
Non-deductible expenses | 4.3 | 4.4 | |||||
Other | (2.5 | ) | 0.6 | ||||
Income tax expense (benefit) | $ | 11.2 | $ | 7.9 |
|
Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Pension Plans | Other Postretirement Benefits | ||||||||||||||
Net Periodic (Benefit) Costs: | |||||||||||||||
Service cost | $ | 11.3 | $ | 9.8 | $ | — | $ | — | |||||||
Interest cost | 22.1 | 22.5 | 0.4 | 0.3 | |||||||||||
Expected return on plan assets | (25.3 | ) | (22.5 | ) | — | — | |||||||||
Amortization of prior service cost (credit) | (2.6 | ) | (3.0 | ) | (0.9 | ) | (0.8 | ) | |||||||
Net periodic (benefit) costs | $ | 5.5 | $ | 6.8 | $ | (0.5 | ) | $ | (0.5 | ) |
|
Weighted Average Rate | |||||||||||||
March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | ||||||||||
Commercial paper | $ | 4.0 | $ | 192.0 | 1.10 | % | 1.22 | % | |||||
Current portion of long-term debt(1) | 317.2 | 872.6 | 4.19 | % | 2.42 | % | |||||||
Total | $ | 321.2 | $ | 1,064.6 |
March 31, 2013 | December 31, 2012 | ||||||
Commercial paper | $ | 4.0 | $ | 192.0 | |||
Lion Connecticut Holdings Inc. debentures(1) | 637.2 | 636.9 | |||||
Total | $ | 641.2 | $ | 828.9 |
Maturity | March 31, 2013 | December 31, 2012 | |||||||
2.20% Syndicated Bank Term Loan, due 2014(1) | 04/20/2014 | $ | 425.0 | $ | 1,350.0 | ||||
6.75% Lion Connecticut Holdings Inc. debentures, due 2013(2) | 09/15/2013 | 138.5 | 138.3 | ||||||
7.25% Lion Connecticut Holdings Inc. debentures, due 2023(2) | 08/15/2023 | 158.2 | 158.1 | ||||||
7.63% Lion Connecticut Holdings Inc. debentures, due 2026(2) | 08/15/2026 | 231.9 | 231.9 | ||||||
8.42% Equitable of Iowa Companies Capital Trust II Notes, due 2027 | 04/01/2027 | 13.9 | 13.9 | ||||||
6.97% Lion Connecticut Holdings Inc. debentures, due 2036(2) | 08/15/2036 | 108.6 | 108.6 | ||||||
2.54% Lion Connecticut Holdings Inc. Floating Rate Note, due 2016 | 04/29/2016 | 500.0 | 500.0 | ||||||
1.00% Windsor Property Loan | 06/14/2027 | 4.9 | 4.9 | ||||||
0.96% Surplus Floating Rate Note | 12/31/2037 | — | 359.3 | ||||||
0.93% Surplus Floating Rate Note(3) | 06/30/2037 | 329.1 | 329.1 | ||||||
5.5% Senior Notes, due 2022 | 07/15/2022 | 849.6 | 849.6 | ||||||
2.9% Senior Notes, due 2018 | 02/15/2018 | 998.3 | — | ||||||
Subtotal | 3,758.0 | 4,043.7 | |||||||
Less: Current portion of long-term debt | 317.2 | 872.6 | |||||||
Total | $ | 3,440.8 | $ | 3,171.1 |
• | no more than $400.0 as of December 31, 2015; |
• | no more than $300.0 as of December 31, 2016; |
• | no more than $200.0 as of December 31, 2017; |
• | no more than $100.0 as of December 31, 2018; |
• | and zero as of December 31, 2019. |
Secured/ Unsecured | Committed/ Uncommitted | Expiration | Capacity | Utilization | Unused Commitment | ||||||||||||
Obligor / Applicant | |||||||||||||||||
ING U.S., Inc.(1) (2) | Unsecured | Committed | 4/20/2015 | $ | 3,500.0 | $ | 2,220.8 | $ | 1,279.2 | ||||||||
ING U.S., Inc. / Security Life of Denver International Limited, Roaring River LLC(1) | Unsecured | Uncommitted | 2/28/2013 | 1,605.0 | 15.0 | — | |||||||||||
Security Life of Denver International Limited(1)(3) | Unsecured | Uncommitted | 12/31/2031 | 1,500.0 | 1,500.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 8/19/2021 | 750.0 | 750.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 11/9/2021 | 750.0 | 750.0 | — | |||||||||||
Security Life of Denver International Limited(1) | Unsecured | Committed | 12/31/2013 | 825.0 | 825.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/27/2022 | 500.0 | 500.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited(1) | Unsecured | Uncommitted | 6/30/2013 | 300.0 | 225.6 | — | |||||||||||
ReliaStar Life Insurance Company | Secured | Committed | Conditional | 265.0 | 265.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/31/2025 | 475.0 | 475.0 | — | |||||||||||
ING U.S., Inc. | Unsecured | Uncommitted | Various dates | 2.1 | 2.1 | — | |||||||||||
ING U.S., Inc. | Secured | Uncommitted | Various dates | 10.0 | 4.7 | — | |||||||||||
ING U.S., Inc. / Roaring River III LLC | Unsecured | Committed | 6/30/2022 | 1,151.2 | 488.0 | 663.2 | |||||||||||
ING U.S., Inc. / Roaring River II LLC | Unsecured | Committed | 12/31/2019 | 995.0 | 485.0 | 510.0 | |||||||||||
Total | $ | 12,628.3 | $ | 8,506.2 | $ | 2,452.4 | |||||||||||
Secured facilities | $ | 275.0 | $ | 269.7 | $ | — | |||||||||||
Unsecured and uncommitted | 3,407.1 | 1,742.7 | — | ||||||||||||||
Unsecured and committed | 8,946.2 | 6,493.8 | 2,452.4 | ||||||||||||||
Total | $ | 12,628.3 | $ | 8,506.2 | $ | 2,452.4 | |||||||||||
ING Bank | $ | 4,480.0 | $ | 2,724.2 | $ | 91.4 |
|
March 31, 2013 | December 31, 2012 | ||||||
Fixed maturity collateral pledged to FHLB | $ | 3,404.8 | $ | 3,400.9 | |||
FHLB restricted stock(1) | 144.4 | 144.6 | |||||
Other fixed maturities-state deposits | 287.4 | 262.1 | |||||
Securities pledged(2) | 1,774.7 | 1,605.5 | |||||
Total restricted assets | $ | 5,611.3 | $ | 5,413.1 |
|
Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
ING V | $ | 0.4 | $ | 3.3 | $ | 0.5 | $ | 0.8 | |||||||
ING Group | 4.2 | 5.0 | — | 10.0 | |||||||||||
ING Bank | (0.4 | ) | 18.4 | 10.6 | 33.4 | ||||||||||
Other | 3.6 | 3.7 | 3.8 | 1.5 | |||||||||||
Total | $ | 7.8 | $ | 30.4 | $ | 14.9 | $ | 45.7 |
March 31, 2013 | December 31, 2012 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
ING V | $ | 0.4 | $ | 501.9 | $ | 0.3 | $ | 501.9 | |||||||
ING Group | 9.5 | 0.8 | 3.4 | 0.1 | |||||||||||
ING Bank | 36.3 | 43.5 | 33.6 | 33.6 | |||||||||||
Other | 3.6 | 1.8 | 2.2 | 1.1 | |||||||||||
Total | $ | 49.8 | $ | 548.0 | $ | 39.5 | $ | 536.7 |
|
March 31, 2013 | December 31, 2012 | ||||||
Assets of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
Cash and cash equivalents | $ | 1,000.9 | $ | 360.6 | |||
Corporate loans, at fair value using the fair value option | 4,043.1 | 3,559.3 | |||||
Total CLO entities | 5,044.0 | 3,919.9 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Cash and cash equivalents | 53.9 | 80.2 | |||||
Limited partnerships/corporations, at fair value | 2,980.7 | 2,931.2 | |||||
Other assets | 31.2 | 34.3 | |||||
Total investment funds | 3,065.8 | 3,045.7 | |||||
Total assets of consolidated investment entities | $ | 8,109.8 | $ | 6,965.6 | |||
Liabilities of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
CLO notes, at fair value using the fair value option | $ | 4,448.1 | $ | 3,829.4 | |||
Other liabilities | 510.9 | — | |||||
Total CLO entities | 4,959.0 | 3,829.4 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Other liabilities | 293.8 | 292.4 | |||||
Total investment funds | 293.8 | 292.4 | |||||
Total liabilities of consolidated investment entities | $ | 5,252.8 | $ | 4,121.8 |
Assets and Liabilities | Fair Value | Valuation Technique | Unobservable Inputs | |||||
CLO Notes | $ | 4,448.1 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
• | Default Rate: An increase (decrease) in the expected default rate would likely increase (decrease) the discount margin (increase risk premium) used to value the CLO notes and, as a result, would potentially decrease the value of the CLO notes; however, if an increase in the expected default rates does not have a subsequent change in the discount margin used to value the CLO notes, then an increase in default rate would potentially increase the value of the CLO notes as the expected weighted average life ("WAL") of the CLO notes would decrease. |
• | Recovery rate: A decrease (increase) in the expected recovery of defaulted assets would potentially decrease (increase) the valuation of CLO notes. |
• | Prepayment Rate: A decrease (increase) in the expected rate of collateral prepayments would potentially decrease (increase) the valuation of CLO notes as the expected WAL would increase. |
• | Discount Margin (spread over LIBOR): An increase (decrease) in the discount margin used to value the CLO notes would decrease (increase) the value of the CLO notes. |
• | Unrestricted, publicly traded securities are valued at the closing public market price on the reporting date; |
• | Restricted, publicly traded securities may be valued at a discount from the closing public market price on the reporting date, depending on the circumstances; and |
• | Privately held securities are valued by the directors/general partner of the investee fund, based on a variety of factors, including the price of recent transactions in the company's securities and the company's earnings, revenue and book value. |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 1,000.9 | $ | — | $ | — | $ | 1,000.9 | |||||||
Corporate loans, at fair value using the fair value option | — | 4,043.1 | — | 4,043.1 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 53.9 | — | — | 53.9 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,980.7 | 2,980.7 | |||||||||||
Total assets, at fair value | $ | 1,054.8 | $ | 4,043.1 | $ | 2,980.7 | $ | 8,078.6 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 4,448.1 | $ | 4,448.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 4,448.1 | $ | 4,448.1 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 360.6 | $ | — | $ | — | $ | 360.6 | |||||||
Corporate loans, at fair value using the fair value option | — | 3,559.3 | — | 3,559.3 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 80.2 | — | — | 80.2 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | 2,931.2 | |||||||||||
Total assets, at fair value | $ | 440.8 | $ | 3,559.3 | $ | 2,931.2 | $ | 6,931.3 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance March 31 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,931.2 | $ | 65.9 | $ | (0.6 | ) | $ | (15.8 | ) | $ | 2,980.7 | |||||||
Total assets, at fair value | $ | 2,931.2 | $ | 65.9 | $ | (0.6 | ) | $ | (15.8 | ) | $ | 2,980.7 | |||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (3,829.4 | ) | $ | (612.9 | ) | $ | 0.9 | $ | (6.7 | ) | $ | (4,448.1 | ) | |||||
Total liabilities, at fair value | $ | (3,829.4 | ) | $ | (612.9 | ) | $ | 0.9 | $ | (6.7 | ) | $ | (4,448.1 | ) |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance March 31 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,860.3 | $ | 100.9 | $ | (17.0 | ) | $ | 6.4 | $ | 2,950.6 | ||||||||
Total assets, at fair value | $ | 2,860.3 | $ | 100.9 | $ | (17.0 | ) | $ | 6.4 | $ | 2,950.6 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (2,057.1 | ) | $ | (362.0 | ) | $ | 0.5 | $ | (73.1 | ) | $ | (2,491.7 | ) | |||||
Total liabilities, at fair value | $ | (2,057.1 | ) | $ | (362.0 | ) | $ | 0.5 | $ | (73.1 | ) | $ | (2,491.7 | ) |
March 31, 2013 | December 31, 2012 | ||||||
Carrying amount | $ | — | $ | — | |||
Maximum exposure to loss | — | — | |||||
Assets of nonconsolidated investment entities | 1,779.4 | 1,792.2 | |||||
Liabilities of nonconsolidated investment entities | 1,770.3 | 1,772.9 |
|
Business | Segment | |
Retirement Solutions | Retirement Annuities | |
Investment Management | Investment Management | |
Insurance Solutions | Individual Life Employee Benefits |
• | Net investment gains (losses), net of related amortization of DAC, VOBA, sales inducements and unearned revenue. Net investment gains (losses) include gains (losses) on the sale of securities, impairments, changes in the fair value of investments using the FVO unrelated to the implied loan-backed security income recognition for certain mortgage-backed obligations and changes in the fair value of derivative instruments, excluding realized gains (losses) associated with swap settlements and accrued interest; |
• | Net guaranteed benefit hedging gains (losses), which include changes in the fair value of derivatives related to guaranteed benefits, net of related reserve increases (decreases) and net of related amortization of DAC, VOBA and sales inducements, less the estimated cost of these benefits. The estimated cost, which is reflected in operating results, reflects the expected cost of these benefits if markets perform in line with the Company's long-term expectations and includes the cost of hedging. All other derivative and reserve changes related to guaranteed benefits are excluded from operating results, including the impacts related to changes in the Company's nonperformance spread; |
• | Income (loss) related to business exited through reinsurance or divestment; |
• | Income (loss) attributable to noncontrolling interests; |
• | Income (loss) related to early extinguishments of debt; |
• | Impairment of goodwill, value of management contract rights and value of customer relationships acquired; |
• | Immediate recognition of net actuarial gains (losses) related to the Company’s pension and other post-employment benefit obligations and gains (losses) from plan amendments and curtailments; and |
• | Other items, including restructuring expenses (severance, lease write-offs, etc.), integration expenses related to the Company’s acquisition of CitiStreet and certain third-party expenses related to the anticipated divestment of the Company by ING Group. |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 137.8 | $ | 123.9 | |||
Annuities | 54.3 | 36.4 | |||||
Investment Management | 30.1 | 33.0 | |||||
Insurance Solutions: | |||||||
Individual Life | 50.8 | 55.0 | |||||
Employee Benefits | 12.4 | 15.6 | |||||
Total Ongoing Businesses | 285.4 | 263.9 | |||||
Corporate | (50.1 | ) | (48.4 | ) | |||
Closed Blocks: | |||||||
Closed Block Institutional Spread Products | 22.1 | 22.1 | |||||
Closed Block Other | (0.7 | ) | 2.2 | ||||
Closed Blocks | 21.4 | 24.3 | |||||
Total operating earnings before income taxes | 256.7 | 239.8 | |||||
Adjustments: | |||||||
Closed Block Variable Annuity | (477.1 | ) | (907.7 | ) | |||
Net investment gains (losses) and related charges and adjustments | 41.8 | 60.3 | |||||
Net guaranteed benefit hedging gains (losses) and related charges and adjustments | 3.1 | 137.4 | |||||
Loss related to businesses exited through reinsurance or divestment | (16.9 | ) | (12.6 | ) | |||
Income (loss) attributable to noncontrolling interests | (13.5 | ) | (15.6 | ) | |||
Other adjustments to operating earnings | (8.4 | ) | (14.5 | ) | |||
Income (loss) before income taxes | $ | (214.3 | ) | $ | (512.9 | ) |
• | Net realized investment gains (losses) and related charges and adjustments include gains (losses) on the sale of securities, impairments, changes in the fair value of investments using the FVO unrelated to the implied loan-backed security income recognition for certain mortgage-backed obligations and changes in the fair value of derivative instruments, excluding realized gains (losses) associated with swap settlements and accrued interest. These are net of related amortization of unearned revenue; |
• | Gain (loss) on change in fair value of derivatives related to guaranteed benefits include changes in the fair value of derivatives related to guaranteed benefits, less the estimated cost of these benefits. The estimated cost, which is reflected in operating results, reflects the expected cost of these benefits if markets perform in line with the Company's long-term expectations and includes the cost of hedging. All other derivative and reserve changes related to guaranteed benefits are excluded from operating revenues, including the impacts related to changes in the Company's nonperformance spread; |
• | Revenues related to businesses exited through reinsurance or divestment; |
• | Revenues attributable to noncontrolling interests; and |
• | Other adjustments to operating revenues primarily reflect fee income earned by the Company's broker-dealers for sales of non-proprietary products, which are reflected net of commission expense in the Company's segments’ operating revenues, as well as other items where the income is passed on to third parties. |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 583.2 | $ | 580.4 | |||
Annuities | 307.6 | 351.2 | |||||
Investment Management | 131.9 | 130.6 | |||||
Insurance Solutions: | |||||||
Individual Life | 687.1 | 712.0 | |||||
Employee Benefits | 318.1 | 313.3 | |||||
Total Ongoing Businesses | 2,027.9 | 2,087.5 | |||||
Corporate | 17.1 | 14.2 | |||||
Closed Blocks: | |||||||
Closed Block Institutional Spread Products | 38.3 | 43.0 | |||||
Closed Block Other | 7.2 | 10.4 | |||||
Closed Blocks | 45.5 | 53.4 | |||||
Total operating revenues | 2,090.5 | 2,155.1 | |||||
Adjustments: | |||||||
Closed Block Variable Annuity | (444.0 | ) | (978.8 | ) | |||
Net realized investment gains (losses) and related charges and adjustments | 30.4 | 103.3 | |||||
Gain (loss) on change in fair value of derivatives related to guaranteed benefits | 20.6 | 125.3 | |||||
Revenues related to businesses exited through reinsurance or divestment | (12.1 | ) | 7.5 | ||||
Revenues (loss) attributable to noncontrolling interests | 40.3 | 21.3 | |||||
Other adjustments to operating revenues | 92.9 | 51.6 | |||||
Total revenues | $ | 1,818.6 | $ | 1,485.3 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Investment management intersegment revenues | $ | 39.3 | $ | 40.1 |
March 31, 2013 | December 31, 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 90,230.1 | $ | 86,504.3 | |||
Annuities | 27,172.9 | 27,718.6 | |||||
Investment Management | 418.2 | 498.5 | |||||
Insurance Solutions: | |||||||
Individual Life | 25,750.2 | 25,319.0 | |||||
Employee Benefits | 2,584.2 | 2,657.0 | |||||
Total Ongoing Businesses | 146,155.6 | 142,697.4 | |||||
Corporate | 5,270.4 | 5,593.4 | |||||
Closed Blocks: | |||||||
Closed Block Variable Annuity | 49,001.4 | 49,157.6 | |||||
Closed Block Institutional Spread Products | 5,034.2 | 4,392.2 | |||||
Closed Block Other | 7,932.2 | 8,239.1 | |||||
Closed Blocks | 61,967.8 | 61,788.9 | |||||
Total assets of segments | 213,393.8 | 210,079.7 | |||||
Noncontrolling interest | 7,456.2 | 6,314.5 | |||||
Total assets | $ | 220,850.0 | $ | 216,394.2 |
|
|
|
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,186.3 | $ | 575.2 | $ | 4.0 | $ | — | $ | 5,757.5 | $ | — | |||||||||||
U.S. government agencies and authorities | 642.0 | 67.5 | — | — | 709.5 | — | |||||||||||||||||
State, municipalities and political subdivisions | 288.6 | 29.2 | — | — | 317.8 | — | |||||||||||||||||
U.S. corporate securities | 34,082.4 | 3,770.8 | 93.3 | — | 37,759.9 | 13.0 | |||||||||||||||||
Foreign securities:(1) | |||||||||||||||||||||||
Government | 1,072.1 | 93.3 | 9.3 | — | 1,156.1 | — | |||||||||||||||||
Other | 13,601.1 | 1,393.9 | 41.1 | — | 14,953.9 | — | |||||||||||||||||
Total foreign securities | 14,673.2 | 1,487.2 | 50.4 | — | 16,110.0 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 4,941.3 | 578.7 | 17.0 | 138.0 | 5,641.0 | 1.1 | |||||||||||||||||
Non-Agency | 1,489.8 | 194.9 | 46.9 | 74.1 | 1,711.9 | 130.4 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,431.1 | 773.6 | 63.9 | 212.1 | 7,352.9 | 131.5 | |||||||||||||||||
Commercial mortgage-backed securities | 4,301.4 | 515.8 | 4.0 | — | 4,813.2 | 4.4 | |||||||||||||||||
Other asset-backed securities | 2,197.1 | 116.7 | 53.2 | (8.0 | ) | 2,252.6 | 14.2 | ||||||||||||||||
Total fixed maturities, including securities pledged | 67,802.1 | 7,336.0 | 268.8 | 204.1 | 75,073.4 | 163.1 | |||||||||||||||||
Less: Securities pledged | 1,656.7 | 126.1 | 8.1 | — | 1,774.7 | — | |||||||||||||||||
Total fixed maturities | 66,145.4 | 7,209.9 | 260.7 | 204.1 | 73,298.7 | 163.1 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 192.6 | 0.3 | 0.2 | — | 192.7 | — | |||||||||||||||||
Preferred stock | 53.9 | 35.7 | — | — | 89.6 | — | |||||||||||||||||
Total equity securities | 246.5 | 36.0 | 0.2 | — | 282.3 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 66,391.9 | $ | 7,245.9 | $ | 260.9 | $ | 204.1 | $ | 73,581.0 | $ | 163.1 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives (2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,194.3 | $ | 691.2 | $ | 1.8 | $ | — | $ | 5,883.7 | $ | — | |||||||||||
U.S. government agencies and authorities | 645.4 | 78.8 | — | — | 724.2 | — | |||||||||||||||||
State, municipalities and political subdivisions | 320.2 | 32.6 | — | — | 352.8 | — | |||||||||||||||||
U.S. corporate securities | 32,986.1 | 4,226.6 | 48.8 | — | 37,163.9 | 13.4 | |||||||||||||||||
Foreign securities(1): | |||||||||||||||||||||||
Government | 1,069.4 | 125.2 | 4.6 | — | 1,190.0 | — | |||||||||||||||||
Other | 13,321.8 | 1,527.4 | 54.7 | — | 14,794.5 | — | |||||||||||||||||
Total foreign securities | 14,391.2 | 1,652.6 | 59.3 | — | 15,984.5 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 5,071.6 | 633.3 | 14.8 | 156.0 | 5,846.1 | 1.2 | |||||||||||||||||
Non-Agency | 1,612.6 | 198.6 | 71.9 | 81.6 | 1,820.9 | 139.6 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,684.2 | 831.9 | 86.7 | 237.6 | 7,667.0 | 140.8 | |||||||||||||||||
Commercial mortgage-backed securities | 4,438.9 | 513.6 | 6.1 | — | 4,946.4 | 4.4 | |||||||||||||||||
Other asset-backed securities | 2,536.4 | 128.4 | 90.0 | (10.2 | ) | 2,564.6 | 15.4 | ||||||||||||||||
Total fixed maturities, including securities pledged | 67,196.7 | 8,155.7 | 292.7 | 227.4 | 75,287.1 | 174.0 | |||||||||||||||||
Less: Securities pledged | 1,470.0 | 139.6 | 4.1 | — | 1,605.5 | — | |||||||||||||||||
Total fixed maturities | 65,726.7 | 8,016.1 | 288.6 | 227.4 | 73,681.6 | 174.0 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 194.4 | 13.2 | 1.0 | — | 206.6 | — | |||||||||||||||||
Preferred stock | 103.5 | 30.0 | — | — | 133.5 | — | |||||||||||||||||
Total equity securities | 297.9 | 43.2 | 1.0 | — | 340.1 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 66,024.6 | $ | 8,059.3 | $ | 289.6 | $ | 227.4 | $ | 74,021.7 | $ | 174.0 |
Amortized Cost | Fair Value | ||||||
Due to mature: | |||||||
One year or less | $ | 2,923.6 | $ | 3,021.8 | |||
After one year through five years | 14,250.2 | 15,205.4 | |||||
After five years through ten years | 18,184.4 | 19,830.3 | |||||
After ten years | 19,514.3 | 22,597.2 | |||||
Mortgage-backed securities | 10,732.5 | 12,166.1 | |||||
Other asset-backed securities | 2,197.1 | 2,252.6 | |||||
Fixed maturities, including securities pledged | $ | 67,802.1 | $ | 75,073.4 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Fair Value | ||||||||||||
March 31, 2013 | |||||||||||||||
Communications | $ | 4,048.7 | $ | 510.2 | $ | 10.9 | $ | 4,548.0 | |||||||
Financial | 6,027.8 | 748.3 | 32.7 | 6,743.4 | |||||||||||
Industrial and other companies | 27,160.9 | 2,621.1 | 66.8 | 29,715.2 | |||||||||||
Utilities | 9,007.6 | 1,128.7 | 20.6 | 10,115.7 | |||||||||||
Transportation | 1,438.5 | 156.4 | 3.4 | 1,591.5 | |||||||||||
Total | $ | 47,683.5 | $ | 5,164.7 | $ | 134.4 | $ | 52,713.8 | |||||||
December 31, 2012 | |||||||||||||||
Communications | $ | 3,609.5 | $ | 563.4 | $ | 2.4 | $ | 4,170.5 | |||||||
Financial | 5,912.9 | 749.4 | 46.7 | 6,615.6 | |||||||||||
Industrial and other companies | 26,613.3 | 3,063.3 | 24.2 | 29,652.4 | |||||||||||
Utilities | 8,893.1 | 1,210.5 | 28.9 | 10,074.7 | |||||||||||
Transportation | 1,279.1 | 167.4 | 1.3 | 1,445.2 | |||||||||||
Total | $ | 46,307.9 | $ | 5,754.0 | $ | 103.5 | $ | 51,958.4 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 72.6 | $ | 4.0 | $ | — | $ | — | $ | — | $ | — | $ | 72.6 | $ | 4.0 | |||||||||||||||
U.S. corporate, state and municipalities | 3,128.0 | 64.7 | 143.6 | 5.1 | 191.9 | 23.5 | 3,463.5 | 93.3 | |||||||||||||||||||||||
Foreign | 968.5 | 22.5 | 47.1 | 4.3 | 191.7 | 23.6 | 1,207.3 | 50.4 | |||||||||||||||||||||||
Residential mortgage-backed | 682.8 | 6.5 | 63.3 | 2.7 | 477.8 | 54.7 | 1,223.9 | 63.9 | |||||||||||||||||||||||
Commercial mortgage-backed | 5.8 | — | 1.9 | 0.1 | 43.4 | 3.9 | 51.1 | 4.0 | |||||||||||||||||||||||
Other asset-backed | 81.8 | 0.1 | 10.0 | 1.3 | 442.8 | 51.8 | 534.6 | 53.2 | |||||||||||||||||||||||
Total | $ | 4,939.5 | $ | 97.8 | $ | 265.9 | $ | 13.5 | $ | 1,347.6 | $ | 157.5 | $ | 6,553.0 | $ | 268.8 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 451.2 | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | 451.2 | $ | 1.8 | |||||||||||||||
U.S. corporate, state and municipalities | 1,333.4 | 19.2 | 116.5 | 3.0 | 231.2 | 26.6 | 1,681.1 | 48.8 | |||||||||||||||||||||||
Foreign | 360.2 | 12.7 | 59.8 | 7.4 | 314.9 | 39.2 | 734.9 | 59.3 | |||||||||||||||||||||||
Residential mortgage-backed | 369.3 | 6.4 | 42.0 | 2.1 | 585.1 | 78.2 | 996.4 | 86.7 | |||||||||||||||||||||||
Commercial mortgage-backed | 22.0 | 0.2 | 15.3 | 1.7 | 44.4 | 4.2 | 81.7 | 6.1 | |||||||||||||||||||||||
Other asset-backed | 70.2 | — | 7.0 | 1.2 | 609.2 | 88.8 | 686.4 | 90.0 | |||||||||||||||||||||||
Total | $ | 2,606.3 | $ | 40.3 | $ | 240.6 | $ | 15.4 | $ | 1,784.8 | $ | 237.0 | $ | 4,631.7 | $ | 292.7 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
March 31, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 374.2 | $ | 103.9 | $ | 26.0 | $ | 27.3 | |||||||
Non-agency RMBS 90% - 100% | 106.6 | 15.2 | 8.9 | 5.1 | |||||||||||
Non-agency RMBS 80% - 90% | 91.3 | 23.3 | 8.7 | 5.1 | |||||||||||
Non-agency RMBS < 80% | 306.5 | 12.6 | 14.7 | 3.9 | |||||||||||
Agency RMBS | 737.4 | 11.2 | 12.3 | 3.3 | |||||||||||
Other ABS (Non-RMBS) | 91.1 | 2.3 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,707.1 | $ | 168.5 | $ | 71.9 | $ | 45.2 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
March 31, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 607.2 | $ | 86.4 | $ | 43.7 | $ | 20.5 | |||||||
Non-agency RMBS 5% - 10% | 94.9 | 2.2 | 3.1 | 0.6 | |||||||||||
Non-agency RMBS 0% - 5% | 103.7 | 5.2 | 5.0 | 2.3 | |||||||||||
Non-agency RMBS 0% | 72.8 | 61.2 | 6.5 | 18.0 | |||||||||||
Agency RMBS | 737.4 | 11.2 | 12.3 | 3.3 | |||||||||||
Other ABS (Non-RMBS) | 91.1 | 2.3 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,707.1 | $ | 168.5 | $ | 71.9 | $ | 45.2 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
March 31, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 780.5 | $ | 22.7 | $ | 13.1 | $ | 6.3 | |||||||
Floating Rate | 926.6 | 145.8 | 58.8 | 38.9 | |||||||||||
Total | $ | 1,707.1 | $ | 168.5 | $ | 71.9 | $ | 45.2 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 562.3 | $ | 203.8 | $ | 39.5 | $ | 58.0 | |||||||
Non-agency RMBS 90% - 100% | 134.2 | 35.2 | 12.8 | 10.7 | |||||||||||
Non-agency RMBS 80% - 90% | 78.9 | 46.9 | 7.5 | 12.1 | |||||||||||
Non-agency RMBS < 80% | 288.9 | 17.5 | 14.0 | 5.5 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 706.8 | $ | 187.1 | $ | 53.8 | $ | 51.2 | |||||||
Non-agency RMBS 5% - 10% | 187.6 | 2.2 | 6.8 | 0.7 | |||||||||||
Non-agency RMBS 0% - 5% | 89.4 | 12.3 | 7.6 | 4.2 | |||||||||||
Non-agency RMBS 0% | 80.5 | 101.8 | 5.6 | 30.2 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 669.4 | $ | 33.3 | $ | 14.2 | $ | 10.2 | |||||||
Floating Rate | 876.3 | 280.5 | 71.8 | 80.5 | |||||||||||
Total | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 |
% of Total Other ABS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 98.3 | % | AAA | 92.2 | % | 2013 | 1.9 | % | |||
2 | 0.9 | % | AA | 2.0 | % | 2012 | 22.7 | % | |||
3 | 0.1 | % | A | 4.1 | % | 2011 | 12.7 | % | |||
4 | — | % | BBB | 0.9 | % | 2010 | 5.7 | % | |||
5 | — | % | BB and below | 0.8 | % | 2009 | 2.1 | % | |||
6 | 0.7 | % | 100.0 | % | 2008 | 6.0 | % | ||||
100.0 | % | 2007 and prior | 48.9 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 97.7 | % | AAA | 91.9 | % | 2012 | 24.6 | % | |||
2 | 1.7 | % | AA | 0.9 | % | 2011 | 14.9 | % | |||
3 | 0.1 | % | A | 4.9 | % | 2010 | 5.8 | % | |||
4 | — | % | BBB | 1.7 | % | 2009 | 2.1 | % | |||
5 | — | % | BB and below | 0.6 | % | 2008 | 5.9 | % | |||
6 | 0.5 | % | 100.0 | % | 2007 | 18.4 | % | ||||
100.0 | % | 2006 and prior | 28.3 | % | |||||||
100.0 | % |
% of Total Alt-A Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 42.4 | % | AAA | 0.1 | % | 2007 | 20.8 | % | |||
2 | 11.4 | % | AA | 0.5 | % | 2006 | 26.0 | % | |||
3 | 23.2 | % | A | 2.0 | % | 2005 and prior | 53.2 | % | |||
4 | 18.7 | % | BBB | 3.4 | % | 100.0 | % | ||||
5 | 3.6 | % | BB and below | 94.0 | % | ||||||
6 | 0.7 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 34.1 | % | AAA | 0.2 | % | 2007 | 20.4 | % | |||
2 | 11.9 | % | AA | 1.2 | % | 2006 | 25.9 | % | |||
3 | 18.8 | % | A | 1.5 | % | 2005 and prior | 53.7 | % | |||
4 | 26.9 | % | BBB | 4.1 | % | 100.0 | % | ||||
5 | 7.5 | % | BB and below | 93.0 | % | ||||||
6 | 0.8 | % | 100.0 | % | |||||||
100.0 | % |
% of Total Subprime Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 60.0 | % | AAA | 0.4 | % | 2007 | 29.1 | % | |||
2 | 6.5 | % | AA | 1.0 | % | 2006 | 32.5 | % | |||
3 | 22.9 | % | A | 5.8 | % | 2005 and prior | 38.4 | % | |||
4 | 9.5 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 0.8 | % | BB and below | 86.8 | % | ||||||
6 | 0.3 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 60.3 | % | AAA | 1.1 | % | 2007 | 29.1 | % | |||
2 | 11.9 | % | AA | 1.0 | % | 2006 | 36.8 | % | |||
3 | 16.7 | % | A | 5.4 | % | 2005 and prior | 34.1 | % | |||
4 | 8.1 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 2.8 | % | BB and below | 86.5 | % | ||||||
6 | 0.2 | % | 100.0 | % | |||||||
100.0 | % |
% of Total CMBS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
March 31, 2013 | |||||||||||
1 | 98.1 | % | AAA | 37.0 | % | 2008 | 0.2 | % | |||
2 | 1.5 | % | AA | 16.5 | % | 2007 | 37.6 | % | |||
3 | 0.3 | % | A | 11.6 | % | 2006 | 30.7 | % | |||
4 | 0.1 | % | BBB | 18.0 | % | 2005 and prior | 31.5 | % | |||
5 | — | % | BB and below | 16.9 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 98.3 | % | AAA | 38.1 | % | 2008 | 0.3 | % | |||
2 | 1.4 | % | AA | 17.2 | % | 2007 | 37.4 | % | |||
3 | 0.2 | % | A | 11.2 | % | 2006 | 30.2 | % | |||
4 | 0.1 | % | BBB | 17.8 | % | 2005 and prior | 32.1 | % | |||
5 | — | % | BB and below | 15.7 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % |
Three Months Ended | Twelve Months Ended | ||||||
March 31, 2013 | December 31, 2012 | ||||||
Collective valuation allowance for losses, beginning of period | $ | 3.9 | $ | 4.4 | |||
Addition to (reduction of) allowance for losses | — | (0.5 | ) | ||||
Collective valuation allowance for losses, end of period | $ | 3.9 | $ | 3.9 |
March 31, 2013 | December 31, 2012 | ||||||
Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 | |||
Collective valuation allowance | (3.9 | ) | (3.9 | ) | |||
Total net commercial mortgage loans | $ | 8,949.4 | $ | 8,662.3 |
March 31, 2013 | December 31, 2012 | ||||||
Impaired loans with allowances for losses | $ | — | $ | — | |||
Impaired loans without allowances for losses | 16.8 | 16.8 | |||||
Subtotal | 16.8 | 16.8 | |||||
Less: Allowances for losses on impaired loans | — | — | |||||
Impaired loans, net | $ | 16.8 | $ | 16.8 | |||
Unpaid principal balance of impaired loans | $ | 31.9 | $ | 31.9 |
March 31, 2013 | December 31, 2012 | ||||||
Troubled debt restructured loans(1) | $ | — | $ | — | |||
Loans 90 days or more past due, interest no longer accruing, at amortized cost(1) | — | — | |||||
Loans in foreclosure, at amortized cost(1) | 9.0 | 9.0 | |||||
Unpaid principal balance of loans 90 days or more past due, interest no longer accruing | — | — |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Impaired loans, average investment during period (book value) | $ | 16.9 | $ | 44.6 | |||
Interest income recognized on impaired loans, on an accrual basis | 0.2 | 0.4 | |||||
Interest income recognized on impaired loans, on a cash basis | 0.2 | 0.5 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | — | 0.4 |
March 31, 2013(1) | December 31, 2012(1) | ||||||
Loan-to-Value Ratio: | |||||||
0% - 50% | $ | 1,913.7 | $ | 1,987.9 | |||
50% - 60% | 2,437.7 | 2,425.2 | |||||
60% - 70% | 4,136.2 | 3,736.1 | |||||
70% - 80% | 431.3 | 481.7 | |||||
80% and above | 34.4 | 35.3 | |||||
Total Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 |
March 31, 2013(1) | December 31, 2012(1) | ||||||
Debt Service Coverage Ratio: | |||||||
Greater than 1.5x | $ | 6,114.6 | $ | 5,953.7 | |||
1.25x - 1.5x | 1,454.0 | 1,336.3 | |||||
1.0x - 1.25x | 1,016.8 | 992.7 | |||||
Less than 1.0x | 359.0 | 374.6 | |||||
Commercial mortgage loans secured by land or construction loans | 8.9 | 8.9 | |||||
Total Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 |
March 31, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by U.S. Region: | |||||||||||||
Pacific | $ | 2,025.5 | 22.7 | % | $ | 1,973.9 | 22.8 | % | |||||
South Atlantic | 1,725.9 | 19.3 | % | 1,687.6 | 19.4 | % | |||||||
Middle Atlantic | 1,000.5 | 11.2 | % | 1,059.5 | 12.2 | % | |||||||
East North Central | 1,020.1 | 11.4 | % | 962.8 | 11.1 | % | |||||||
West South Central | 1,301.6 | 14.5 | % | 1,176.3 | 13.6 | % | |||||||
Mountain | 800.9 | 8.9 | % | 718.2 | 8.3 | % | |||||||
West North Central | 535.0 | 6.0 | % | 537.5 | 6.2 | % | |||||||
New England | 334.8 | 3.7 | % | 334.6 | 3.9 | % | |||||||
East South Central | 209.0 | 2.3 | % | 215.8 | 2.5 | % | |||||||
Total Commercial mortgage loans | $ | 8,953.3 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
March 31, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by Property Type: | |||||||||||||
Industrial | $ | 3,385.2 | 37.7 | % | $ | 3,361.5 | 38.8 | % | |||||
Retail | 2,609.9 | 29.2 | % | 2,350.2 | 27.1 | % | |||||||
Office | 1,243.3 | 13.9 | % | 1,284.7 | 14.8 | % | |||||||
Apartments | 935.8 | 10.5 | % | 952.1 | 11.0 | % | |||||||
Hotel/Motel | 324.1 | 3.6 | % | 280.6 | 3.2 | % | |||||||
Mixed Use | 101.1 | 1.1 | % | 74.0 | 0.9 | % | |||||||
Other | 353.9 | 4.0 | % | 363.1 | 4.2 | % | |||||||
Total Commercial mortgage loans | $ | 8,953.3 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
March 31, 2013(1) | December 31, 2012(1) | ||||||
Year of Origination: | |||||||
2013 | $ | 580.8 | $ | — | |||
2012 | 1,797.0 | 1,821.0 | |||||
2011 | 1,915.5 | 1,940.8 | |||||
2010 | 418.7 | 429.9 | |||||
2009 | 174.5 | 175.1 | |||||
2008 | 670.8 | 725.1 | |||||
2007 and prior | 3,396.0 | 3,574.3 | |||||
Total Commercial mortgage loans | $ | 8,953.3 | $ | 8,666.2 |
Three Months Ended March 31, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 0.4 | 1 | |||||||
Foreign(1) | — | — | 0.8 | 2 | |||||||||
Residential mortgage-backed | 3.6 | 74 | 3.3 | 62 | |||||||||
Commercial mortgage-backed | 0.1 | 2 | 1.7 | 1 | |||||||||
Other asset-backed (2) | 7.3 | 2 | 0.7 | 3 | |||||||||
Total | $ | 11.0 | 78 | $ | 6.9 | 69 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Fixed maturities | $ | 1,012.6 | $ | 1,084.1 | |||
Equity securities, available-for-sale | 2.6 | 3.2 | |||||
Mortgage loans on real estate | 118.2 | 123.7 | |||||
Policy loans | 29.9 | 30.7 | |||||
Short-term investments and cash equivalents | 0.9 | 0.8 | |||||
Other | 35.9 | 35.7 | |||||
Gross investment income | 1,200.1 | 1,278.2 | |||||
Less: Investment expenses | 1.4 | 0.8 | |||||
Net investment income | $ | 1,198.7 | $ | 1,277.4 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | 9.4 | $ | 128.3 | |||
Fixed maturities, at fair value option | (107.6 | ) | (125.1 | ) | |||
Equity securities, available-for-sale | 0.2 | 2.6 | |||||
Derivatives | (1,099.7 | ) | (1,668.4 | ) | |||
Embedded derivative - fixed maturities | (23.3 | ) | (16.2 | ) | |||
Embedded derivative - product guarantees | 346.3 | 430.1 | |||||
Other investments | (0.1 | ) | (1.2 | ) | |||
Net realized capital gains (losses) | $ | (874.8 | ) | $ | (1,249.9 | ) | |
After-tax net realized capital gains (losses) | $ | (568.7 | ) | $ | (874.4 | ) |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Proceeds on sales | $ | 3,212.7 | $ | 4,252.7 | |||
Gross gains | 42.0 | 142.0 | |||||
Gross losses | 14.4 | 10.1 |
Three Months Ended March 31, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 0.4 | 1 | |||||||
Foreign(1) | — | — | 0.8 | 2 | |||||||||
Commercial mortgage-backed | 0.1 | 2 | 1.7 | 1 | |||||||||
Other asset-backed | 7.3 | 2 | 0.2 | 1 | |||||||||
Total | $ | 7.4 | 4 | $ | 3.1 | 5 | |||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Balance at January 1 | $ | 114.7 | $ | 133.9 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | 0.2 | 0.1 | |||||
On securities previously impaired | 3.0 | 3.3 | |||||
Reductions: | |||||||
Securities sold, matured, prepaid or paid down | (5.5 | ) | (6.8 | ) | |||
Balance at March 31 | $ | 112.4 | $ | 130.5 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
March 31, 2013 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 5,279.7 | $ | 16.2 | $ | 126.0 | $ | 3.9 | 474 | 16 | |||||||||||
More than six months and twelve months or less below amortized cost | 594.0 | 41.3 | 37.4 | 11.3 | 119 | 9 | |||||||||||||||
More than twelve months below amortized cost | 672.5 | 218.1 | 28.5 | 61.7 | 218 | 54 | |||||||||||||||
Total | $ | 6,546.2 | $ | 275.6 | $ | 191.9 | $ | 76.9 | 811 | 79 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 3,154.6 | $ | 42.1 | $ | 95.2 | $ | 11.4 | 308 | 21 | |||||||||||
More than six months and twelve months or less below amortized cost | 363.3 | 30.2 | 19.5 | 10.3 | 83 | 9 | |||||||||||||||
More than twelve months below amortized cost | 940.1 | 394.1 | 35.9 | 120.4 | 221 | 95 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
March 31, 2013 | |||||||||||||||||||||
U.S. Treasuries | $ | 76.6 | $ | — | $ | 4.0 | $ | — | 2 | — | |||||||||||
U.S. corporate, state and municipalities | 3,527.0 | 29.8 | 82.6 | 10.7 | 218 | 1 | |||||||||||||||
Foreign | 1,182.5 | 75.2 | 29.8 | 20.6 | 95 | 7 | |||||||||||||||
Residential mortgage-backed | 1,195.5 | 92.3 | 37.4 | 26.5 | 393 | 54 | |||||||||||||||
Commercial mortgage-backed | 53.1 | 2.0 | 3.7 | 0.3 | 10 | 1 | |||||||||||||||
Other asset-backed | 511.5 | 76.3 | 34.4 | 18.8 | 93 | 16 | |||||||||||||||
Total | $ | 6,546.2 | $ | 275.6 | $ | 191.9 | $ | 76.9 | 811 | 79 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
U.S. Treasuries | $ | 453.0 | $ | — | $ | 1.8 | $ | — | 3 | — | |||||||||||
U.S. corporate, state and municipalities | 1,688.5 | 41.4 | 33.1 | 15.7 | 109 | 3 | |||||||||||||||
Foreign | 684.9 | 109.3 | 24.1 | 35.2 | 50 | 14 | |||||||||||||||
Residential mortgage-backed | 938.3 | 144.8 | 42.5 | 44.2 | 343 | 77 | |||||||||||||||
Commercial mortgage-backed | 85.9 | 1.9 | 5.6 | 0.5 | 19 | 1 | |||||||||||||||
Other asset-backed | 607.4 | 169.0 | 43.5 | 46.5 | 88 | 30 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
|
March 31, 2013 | December 31, 2012 | ||||||||||||||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | Notional Amount | Asset Fair Value | Liability Fair Value | ||||||||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 937.5 | $ | 188.0 | $ | — | $ | 1,000.0 | $ | 215.4 | $ | — | |||||||||||
Fair value hedges: | |||||||||||||||||||||||
Interest rate contracts | 1,282.9 | — | 187.0 | 291.1 | — | 16.4 | |||||||||||||||||
Derivatives: Non-qualifying for hedge accounting(1) | |||||||||||||||||||||||
Interest rate contracts(2) | 70,679.3 | 1,700.6 | 1,314.3 | 69,719.2 | 1,981.1 | 1,545.0 | |||||||||||||||||
Foreign exchange contracts | 1,811.9 | 16.1 | 84.8 | 1,985.8 | 11.3 | 95.0 | |||||||||||||||||
Equity contracts | 13,935.1 | 127.2 | 53.5 | 14,890.4 | 103.4 | 235.1 | |||||||||||||||||
Credit contracts | 3,086.0 | 45.1 | 31.0 | 3,106.0 | 63.3 | 52.7 | |||||||||||||||||
Managed custody guarantees | N/A | — | — | N/A | — | — | |||||||||||||||||
Embedded derivatives: | |||||||||||||||||||||||
Within fixed maturity investments | N/A | 204.1 | — | N/A | 227.4 | — | |||||||||||||||||
Within annuity products | N/A | — | 3,268.3 | N/A | — | 3,571.7 | |||||||||||||||||
Within reinsurance agreements | N/A | — | 154.8 | N/A | — | 169.5 | |||||||||||||||||
Total | $ | 2,281.1 | $ | 5,093.7 | $ | 2,601.9 | $ | 5,685.4 |
March 31, 2013 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,086.0 | $ | 45.1 | $ | 31.0 | |||||
Equity contracts | 3,927.1 | 124.8 | 23.0 | ||||||||
Foreign exchange contracts | 1,811.9 | 16.1 | 84.8 | ||||||||
Interest rate contracts | 72,899.7 | 1,888.6 | 1,501.3 | ||||||||
$ | 2,074.6 | $ | 1,640.1 | ||||||||
Counterparty netting(1) | $ | (1,088.4 | ) | $ | (1,088.4 | ) | |||||
Cash collateral netting(2) | (579.9 | ) | (62.3 | ) | |||||||
Securities collateral netting(2) | (163.2 | ) | (383.8 | ) | |||||||
Net receivables/payables | $ | 243.1 | $ | 105.6 |
December 31, 2012 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,106.0 | $ | 63.3 | $ | 52.7 | |||||
Equity contracts | 3,967.0 | 79.1 | 19.1 | ||||||||
Foreign exchange contracts | 1,985.8 | 11.3 | 95.0 | ||||||||
Interest rate contracts | 71,010.3 | 2,196.5 | 1,561.4 | ||||||||
$ | 2,350.2 | $ | 1,728.2 | ||||||||
Counterparty netting(1) | $ | (1,126.9 | ) | $ | (1,126.9 | ) | |||||
Cash collateral netting(2) | (943.4 | ) | (85.7 | ) | |||||||
Securities collateral netting(2) | (68.6 | ) | (395.6 | ) | |||||||
Net receivables/payables | $ | 211.3 | $ | 120.0 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||
Cash flow hedges: | |||||||
Interest rate contracts | $ | 0.1 | $ | — | |||
Fair value hedges: | |||||||
Interest rate contracts | 1.3 | (1.4 | ) | ||||
Derivatives: Non-qualifying for hedge accounting(2) | |||||||
Interest rate contracts | (256.0 | ) | (445.5 | ) | |||
Foreign exchange contracts | 87.1 | (12.3 | ) | ||||
Equity contracts | (939.1 | ) | (1,228.8 | ) | |||
Credit contracts | 6.9 | 19.6 | |||||
Managed custody guarantees | — | 1.0 | |||||
Embedded derivatives: | |||||||
Within fixed maturity investments(2) | (23.3 | ) | (16.2 | ) | |||
Within annuity products(2) | 346.3 | 429.1 | |||||
Within reinsurance agreements(3) | 14.7 | 1.0 | |||||
Total | $ | (762.0 | ) | $ | (1,253.5 | ) |
|
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,039.3 | $ | 718.2 | $ | — | $ | 5,757.5 | |||||||
U.S. government agencies and authorities | — | 709.5 | — | 709.5 | |||||||||||
U.S. corporate, state and municipalities | — | 37,520.9 | 556.8 | 38,077.7 | |||||||||||
Foreign(1) | — | 16,002.7 | 107.3 | 16,110.0 | |||||||||||
Residential mortgage-backed securities | — | 7,264.6 | 88.3 | 7,352.9 | |||||||||||
Commercial mortgage-backed securities | — | 4,813.2 | — | 4,813.2 | |||||||||||
Other asset-backed securities | — | 2,151.7 | 100.9 | 2,252.6 | |||||||||||
Total fixed maturities, including securities pledged | 5,039.3 | 69,180.8 | 853.3 | 75,073.4 | |||||||||||
Equity securities, available-for-sale | 217.4 | 5.5 | 59.4 | 282.3 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 5.5 | 1,883.1 | — | 1,888.6 | |||||||||||
Foreign exchange contracts | — | 16.1 | — | 16.1 | |||||||||||
Equity contracts | 2.4 | 59.3 | 65.5 | 127.2 | |||||||||||
Credit contracts | — | 14.1 | 31.0 | 45.1 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 6,602.0 | 41.3 | — | 6,643.3 | |||||||||||
Assets held in separate accounts | 97,454.5 | 5,641.6 | 2.2 | 103,098.3 | |||||||||||
Total assets | $ | 109,321.1 | $ | 76,841.8 | $ | 1,011.4 | $ | 187,174.3 | |||||||
Percentage of Level to total | 58.4 | % | 41.1 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,561.7 | $ | 1,561.7 | |||||||
GMAB/GMWB/GMWBL(2) | — | — | 1,628.6 | 1,628.6 | |||||||||||
Stabilizer and MCGs | — | — | 78.0 | 78.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 1,501.3 | — | 1,501.3 | |||||||||||
Foreign exchange contracts | — | 84.8 | — | 84.8 | |||||||||||
Equity contracts | 30.5 | 23.0 | — | 53.5 | |||||||||||
Credit contracts | — | — | 31.0 | 31.0 | |||||||||||
Embedded derivative on reinsurance | — | 154.8 | — | 154.8 | |||||||||||
Total liabilities | $ | 30.5 | $ | 1,763.9 | $ | 3,299.3 | $ | 5,093.7 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,220.5 | $ | 663.2 | $ | — | $ | 5,883.7 | |||||||
U.S. government agencies and authorities | — | 724.2 | — | 724.2 | |||||||||||
U.S. corporate, state and municipalities | — | 36,992.5 | 524.2 | 37,516.7 | |||||||||||
Foreign(1) | — | 15,880.3 | 104.2 | 15,984.5 | |||||||||||
Residential mortgage-backed securities | — | 7,592.9 | 74.1 | 7,667.0 | |||||||||||
Commercial mortgage-backed securities | — | 4,946.4 | — | 4,946.4 | |||||||||||
Other asset-backed securities | — | 2,449.4 | 115.2 | 2,564.6 | |||||||||||
Total fixed maturities, including securities pledged | 5,220.5 | 69,248.9 | 817.7 | 75,287.1 | |||||||||||
Equity securities, available-for-sale | 264.2 | 20.1 | 55.8 | 340.1 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | — | 2,196.5 | — | 2,196.5 | |||||||||||
Foreign exchange contracts | — | 11.3 | — | 11.3 | |||||||||||
Equity contracts | 24.3 | 55.9 | 23.2 | 103.4 | |||||||||||
Credit contracts | — | 10.9 | 52.4 | 63.3 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 8,365.4 | 76.6 | — | 8,442.0 | |||||||||||
Assets held in separate accounts | 91,928.5 | 5,722.6 | 16.3 | 97,667.4 | |||||||||||
Total assets | $ | 105,802.9 | $ | 77,342.8 | $ | 965.4 | $ | 184,111.1 | |||||||
Percentage of Level to total | 57.5 | % | 42.0 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,434.3 | $ | 1,434.3 | |||||||
GMAB/GMWB/GMWBL | — | — | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | — | — | 102.0 | 102.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | 1.6 | 1,559.8 | — | 1,561.4 | |||||||||||
Foreign exchange contracts | — | 95.0 | — | 95.0 | |||||||||||
Equity contracts | 216.0 | 19.1 | — | 235.1 | |||||||||||
Credit contracts | — | — | 52.7 | 52.7 | |||||||||||
Embedded derivative on reinsurance | — | 169.5 | — | 169.5 | |||||||||||
Total liabilities | $ | 217.6 | $ | 1,843.4 | $ | 3,624.4 | $ | 5,685.4 |
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers in to Level 3(2) | Transfers out of Level 3(2) | Fair Value as of March 31 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 524.2 | $ | (0.1 | ) | $ | 2.2 | $ | 50.1 | $ | — | $ | — | $ | (13.5 | ) | $ | 58.5 | $ | (64.6 | ) | $ | 556.8 | $ | (0.1 | ) | |||||||||||||||||
Foreign | 104.2 | — | 4.8 | — | — | — | (1.7 | ) | — | — | 107.3 | — | |||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 74.1 | (1.8 | ) | — | 16.0 | — | — | (0.2 | ) | 0.2 | — | 88.3 | (1.8 | ) | |||||||||||||||||||||||||||||
Other asset-backed securities | 115.2 | 5.9 | (0.7 | ) | — | — | — | (19.5 | ) | 0.3 | (0.3 | ) | 100.9 | 3.7 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 817.7 | 4.0 | 6.3 | 66.1 | — | — | (34.9 | ) | 59.0 | (64.9 | ) | 853.3 | 1.8 | ||||||||||||||||||||||||||||||
Equity securities, available-for-sale | 55.8 | (0.3 | ) | 1.8 | 2.0 | — | (1.9 | ) | — | 51.8 | (49.8 | ) | 59.4 | — | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,434.3 | ) | (123.7 | ) | — | — | (15.1 | ) | — | 11.4 | — | — | (1,561.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,035.4 | ) | 444.5 | — | — | (37.8 | ) | — | 0.1 | — | — | (1,628.6 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (102.0 | ) | 25.5 | — | (1.5 | ) | — | — | — | — | — | (78.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 22.9 | 44.7 | — | 6.3 | — | — | (8.4 | ) | — | — | 65.5 | 37.6 | |||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 16.3 | — | — | 0.2 | — | (6.6 | ) | — | 2.2 | (9.9 | ) | 2.2 | — |
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers in to Level 3(2) | Transfers out of Level 3(2) | Fair Value as of March 31 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 520.6 | $ | — | $ | 0.8 | $ | 0.5 | $ | — | $ | — | $ | (22.3 | ) | $ | 70.7 | $ | — | $ | 570.3 | $ | — | ||||||||||||||||||||
Foreign | 160.6 | 1.8 | (0.6 | ) | — | — | (11.2 | ) | (1.8 | ) | — | (78.8 | ) | 70.0 | — | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 186.6 | (1.8 | ) | 1.3 | — | — | — | (1.2 | ) | — | (91.7 | ) | 93.2 | (0.3 | ) | ||||||||||||||||||||||||||||
Other asset-backed securities | 104.5 | 5.2 | 2.8 | — | — | (4.5 | ) | (0.4 | ) | — | — | 107.6 | 5.3 | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 972.3 | 5.2 | 4.3 | 0.5 | — | (15.7 | ) | (25.7 | ) | 70.7 | (170.5 | ) | 841.1 | 5.0 | |||||||||||||||||||||||||||||
Equity securities, available-for-sale | 67.6 | — | (0.3 | ) | 5.0 | — | (5.6 | ) | — | — | — | 66.7 | (0.3 | ) | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,304.9 | ) | (188.6 | ) | — | — | (28.6 | ) | — | 29.9 | — | — | (1,492.2 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,272.2 | ) | 468.1 | — | — | (38.0 | ) | — | 0.1 | — | — | (1,842.0 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (221.0 | ) | 150.6 | — | (1.6 | ) | — | — | — | — | — | (72.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | (24.8 | ) | 11.3 | — | 5.8 | — | — | 43.1 | — | (5.4 | ) | 30.0 | 15.6 | ||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 16.1 | 0.3 | — | 14.8 | — | (8.3 | ) | — | 0.2 | — | 23.1 | 0.4 |
Range(1) | |||||||||
Unobservable Input | GMWB / GMWBL | GMAB | FIA | Stabilizer / MCG | |||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | - | - | |||||
Interest rate implied volatility | - | - | - | 0% to 3.3% | |||||
Correlations between: | |||||||||
Equity Funds | 50% to 98% | 50% to 98% | - | - | |||||
Equity and Fixed Income Funds | -20% to 44% | -20% to 44% | - | - | |||||
Interest Rates and Equity Funds | -30% to -16% | -30% to -16% | - | - | |||||
Nonperformance risk | 0.01% to 1.3% | 0.01% to 1.3% | 0.01% to 1.3% | 0.01% to 1.3% | |||||
Actuarial Assumptions: | |||||||||
Benefit Utilization | 85% to 100% | (2) | - | - | - | ||||
Partial Withdrawals | 0% to 10% | 0% to 10% | - | - | |||||
Lapses | 0.08% to 32% | (3) | 0.08% to 31% | (3) | 0% to 10% | (3) | 0% to 55% | (4) | |
Policyholder Deposits(5) | - | - | - | 0% to 60% | (4) | ||||
Mortality | - | (6) | - | (6) | - | - |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
Account Values | ||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years) | ||||||||||
< 60 | $ | 3.0 | $ | 0.8 | $ | 3.8 | 5.5 | |||||||
60-69 | 6.3 | 1.3 | 7.6 | 1.8 | ||||||||||
70+ | 4.1 | 0.6 | 4.7 | 0.1 | ||||||||||
$ | 13.4 | $ | 2.7 | $ | 16.1 | 2.6 |
(3) | Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are "in the money" or "out of the money" as of March 31, 2013 (account value amounts are in $ billions). |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | 0.08% to 8.2% | $ | 7.0 | 0.08% to 5.8% | |||||||
Out of the Money | — | 0.41% to 12% | 2.2 | 0.35% to 12% | |||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | — | 2.4% to 22% | 6.5 | 1.5% to 17% | |||||||||
Out of the Money | 0.1 | 12% to 31% | 1.2 | 3.2% to 32% |
(4) | Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below: |
Percentage of Plans | Overall Range of Lapse Rates | Range of Lapse Rates for 85% of Plans | Overall Range of Policyholder Deposits | Range of Policyholder Deposits for 85% of Plans | ||||||
Stabilizer (Investment Only) and MCG Contracts | 87 | % | 0-30% | 0-15% | 0-55% | 0-20% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-55% | 0-25% | 0-60% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-55% | 0-25% | 0-60% | 0-30% |
(5) | Measured as a percentage of assets under management or assets under administration. |
(6) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
Range(1) | |||||||||||||
Unobservable Input | GMWB / GMWBL | GMAB | FIA | Stabilizer / MCG | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | — | — | — | 0% to 4.0% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 50% to 98% | 50% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -20% to 44% | -20% to 44% | — | — | |||||||||
Interest Rates and Equity Funds | -25% to -16% | -25% to -16% | — | — | |||||||||
Nonperformance risk | 0.10% to 1.3% | 0.10% to 1.3% | 0.10% to 1.3% | 0.10% to 1.3% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | — | — | |||||||||
Lapses | 0.08% to 32% | (3) | 0.08% to 31% | (3) | 0% to 10% | (3) | 0% to 55% | (4) | |||||
Policyholder Deposits(5) | — | — | — | 0% to 60% | (4) | ||||||||
Mortality | — | (6) | — | (6) | — | — |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
Account Values | ||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years) | ||||||||||
< 60 | $ | 3.5 | $ | 0.3 | $ | 3.8 | 5.5 | |||||||
60-69 | 7.0 | 0.4 | 7.4 | 1.9 | ||||||||||
70+ | 4.3 | 0.1 | 4.4 | 0.2 | ||||||||||
$ | 14.8 | $ | 0.8 | $ | 15.6 | 2.8 |
(3) | Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. We make dynamic adjustments to lower the lapse rates for contracts that are more “in the money.” The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are "in the money" or "out of the money" as of December 31, 2012 (account value amounts are in $ billions). |
GMAB | GMWB/GMWBL | |||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | ||||||||
During Surrender Charge Period | ||||||||||||
In the Money** | $ | — | 0.08% to 8.2% | 8.8 | 0.08% to 5.8% | |||||||
Out of the Money | — | 0.41% to 12% | 0.9 | 0.35% to 12% | ||||||||
After Surrender Charge Period | ||||||||||||
In the Money** | — | 2.4% to 22% | 6.2 | 1.5% to 17% | ||||||||
Out of the Money | 0.1 | 12% to 31% | 0.6 | 3.2% to 32% |
(4) | Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below: |
Percentage of Plans | Overall Range of Lapse Rates | Range of Lapse Rates for 85% of Plans | Overall Range of Policyholder Deposits | Range of Policyholder Deposits for 85% of Plans | ||||||
Stabilizer (Investment Only) and MCG Contracts | 87 | % | 0-30% | 0-15% | 0-55% | 0-20% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-55% | 0-25% | 0-60% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-55% | 0-25% | 0-60% | 0-30% |
(5) | Measured as a percentage of assets under management or assets under administration. |
(6) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
March 31, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 75,073.4 | $ | 75,073.4 | $ | 75,287.1 | $ | 75,287.1 | |||||||
Equity securities, available-for-sale | 282.3 | 282.3 | 340.1 | 340.1 | |||||||||||
Mortgage loans on real estate | 8,949.4 | 9,215.2 | 8,662.3 | 8,954.8 | |||||||||||
Policy loans | 2,204.4 | 2,204.4 | 2,200.3 | 2,200.3 | |||||||||||
Limited partnerships/corporations | 468.5 | 468.5 | 465.1 | 465.1 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 6,643.3 | 6,643.3 | 8,442.0 | 8,442.0 | |||||||||||
Derivatives | 2,077.0 | 2,077.0 | 2,374.5 | 2,374.5 | |||||||||||
Other investments | 166.7 | 173.5 | 167.0 | 173.7 | |||||||||||
Assets held in separate accounts | 103,098.3 | 103,098.3 | 97,667.4 | 97,667.4 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,798.5 | 55,996.7 | 50,133.7 | 56,851.0 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 3,924.5 | 3,826.2 | 3,784.0 | 3,671.0 | |||||||||||
Supplementary contracts, immediate annuities and other | 3,131.4 | 3,473.5 | 3,109.2 | 3,482.3 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,561.7 | 1,561.7 | 1,434.3 | 1,434.3 | |||||||||||
GMAB / GMWB / GMWBL | 1,628.6 | 1,628.6 | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | 78.0 | 78.0 | 102.0 | 102.0 | |||||||||||
Other derivatives | 1,670.6 | 1,670.6 | 1,944.2 | 1,944.2 | |||||||||||
Short-term debt | 321.2 | 323.6 | 1,064.6 | 1,070.6 | |||||||||||
Long-term debt | 3,440.8 | 3,677.2 | 3,171.1 | 3,386.2 | |||||||||||
Embedded derivatives on reinsurance | 154.8 | 154.8 | 169.5 | 169.5 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 1,000.9 | $ | — | $ | — | $ | 1,000.9 | |||||||
Corporate loans, at fair value using the fair value option | — | 4,043.1 | — | 4,043.1 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 53.9 | — | — | 53.9 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,980.7 | 2,980.7 | |||||||||||
Total assets, at fair value | $ | 1,054.8 | $ | 4,043.1 | $ | 2,980.7 | $ | 8,078.6 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 4,448.1 | $ | 4,448.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 4,448.1 | $ | 4,448.1 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 360.6 | $ | — | $ | — | $ | 360.6 | |||||||
Corporate loans, at fair value using the fair value option | — | 3,559.3 | — | 3,559.3 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 80.2 | — | — | 80.2 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | 2,931.2 | |||||||||||
Total assets, at fair value | $ | 440.8 | $ | 3,559.3 | $ | 2,931.2 | $ | 6,931.3 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 |
|
DAC | VOBA | Total | |||||||||
Balance at January 1, 2013 | $ | 3,221.6 | $ | 434.7 | $ | 3,656.3 | |||||
Deferrals of commissions and expenses | 104.5 | 3.3 | 107.8 | ||||||||
Amortization: | |||||||||||
Amortization | (174.8 | ) | (36.6 | ) | (211.4 | ) | |||||
Interest accrued(1) | 58.4 | 22.5 | 80.9 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (116.4 | ) | (14.1 | ) | (130.5 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | 262.0 | 124.0 | 386.0 | ||||||||
Balance at March 31, 2013 | $ | 3,471.7 | $ | 547.9 | $ | 4,019.6 | |||||
DAC | VOBA | Total | |||||||||
Balance at January 1, 2012 | $ | 3,666.9 | $ | 685.4 | $ | 4,352.3 | |||||
Deferrals of commissions and expenses | 154.3 | 4.8 | 159.1 | ||||||||
Amortization: | |||||||||||
Amortization | (188.4 | ) | (67.0 | ) | (255.4 | ) | |||||
Interest accrued(1) | 58.4 | 23.3 | 81.7 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (130.0 | ) | (43.7 | ) | (173.7 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | 12.6 | 19.2 | 31.8 | ||||||||
Balance at March 31, 2012 | $ | 3,703.8 | $ | 665.7 | $ | 4,369.5 |
|
March 31, | |||||||
2013 | 2012 | ||||||
Fixed maturities, net of OTTI | $ | 7,067.2 | $ | 5,489.5 | |||
Equity securities, available-for-sale | 35.8 | 44.5 | |||||
Derivatives | 201.5 | 145.7 | |||||
DAC/VOBA adjustment on available-for-sale securities | (2,397.6 | ) | (2,170.5 | ) | |||
Sales inducements adjustment on available-for-sale securities | (119.0 | ) | (95.3 | ) | |||
Other | (28.8 | ) | (40.0 | ) | |||
Unrealized capital gains (losses), before tax | 4,759.1 | 3,373.9 | |||||
Deferred income tax asset (liability) | (1,363.4 | ) | (857.7 | ) | |||
Net unrealized capital gains (losses) | 3,395.7 | 2,516.2 | |||||
Pension and other postretirement benefits liability, net of tax | 57.1 | 70.8 | |||||
AOCI | $ | 3,452.8 | $ | 2,587.0 |
Three Months Ended March 31, 2013 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (792.1 | ) | $ | 274.4 | $ | (517.7 | ) | |||
Equity securities | (6.3 | ) | 2.2 | (4.1 | ) | ||||||
Other | 11.6 | (4.1 | ) | 7.5 | |||||||
OTTI | 10.9 | (3.8 | ) | 7.1 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (14.6 | ) | 5.1 | (9.5 | ) | ||||||
DAC/VOBA | 386.0 | (1) | (135.1 | ) | 250.9 | ||||||
Sales inducements | 28.4 | (9.9 | ) | 18.5 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (376.1 | ) | 128.8 | (247.3 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | (12.7 | ) | (2) | 4.5 | (8.2 | ) | |||||
Adjustments for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (0.2 | ) | 0.1 | (0.1 | ) | ||||||
Change in unrealized gains/losses on derivatives | (12.9 | ) | 4.6 | (8.3 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.5 | ) | (3) | 1.2 | (2.3 | ) | |||||
Change in pension and other postretirement benefits liability | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (392.5 | ) | $ | 134.6 | $ | (257.9 | ) |
Three Months Ended March 31, 2012 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 59.5 | $ | 14.6 | (4) | $ | 74.1 | ||||
Equity securities | 11.3 | (4.0 | ) | 7.3 | |||||||
Other | (6.8 | ) | 2.4 | (4.4 | ) | ||||||
OTTI | 12.8 | (4.5 | ) | 8.3 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (129.6 | ) | 45.4 | (84.2 | ) | ||||||
DAC/VOBA | 31.8 | (1) | (11.1 | ) | 20.7 | ||||||
Sales inducements | (15.0 | ) | 5.2 | (9.8 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | (36.0 | ) | 48.0 | 12.0 | |||||||
Derivatives: | |||||||||||
Derivatives | (26.9 | ) | (2) | 9.4 | (17.5 | ) | |||||
Adjustments for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | — | — | — | ||||||||
Change in unrealized gains/losses on derivatives | (26.9 | ) | 9.4 | (17.5 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.8 | ) | (3) | 1.3 | (2.5 | ) | |||||
Change in pension and other postretirement benefits liability | (3.8 | ) | 1.3 | (2.5 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (66.7 | ) | $ | 58.7 | $ | (8.0 | ) |
|
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Income (loss) before income taxes | $ | (214.3 | ) | $ | (512.9 | ) | |
Tax rate | 35.0 | % | 35.0 | % | |||
Income tax expense (benefit) at federal statutory rate | (75.0 | ) | (179.5 | ) | |||
Tax effect of: | |||||||
Valuation allowance | 104.2 | 217.2 | |||||
Dividend received deduction | (21.9 | ) | (18.6 | ) | |||
Audit settlement | (2.1 | ) | (0.6 | ) | |||
State tax expense (benefit) | 4.1 | (17.3 | ) | ||||
Noncontrolling interest | 4.7 | 5.5 | |||||
Tax credits | (4.6 | ) | (3.8 | ) | |||
Non-deductible expenses | 4.3 | 4.4 | |||||
Other | (2.5 | ) | 0.6 | ||||
Income tax expense (benefit) | $ | 11.2 | $ | 7.9 |
|
Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Pension Plans | Other Postretirement Benefits | ||||||||||||||
Net Periodic (Benefit) Costs: | |||||||||||||||
Service cost | $ | 11.3 | $ | 9.8 | $ | — | $ | — | |||||||
Interest cost | 22.1 | 22.5 | 0.4 | 0.3 | |||||||||||
Expected return on plan assets | (25.3 | ) | (22.5 | ) | — | — | |||||||||
Amortization of prior service cost (credit) | (2.6 | ) | (3.0 | ) | (0.9 | ) | (0.8 | ) | |||||||
Net periodic (benefit) costs | $ | 5.5 | $ | 6.8 | $ | (0.5 | ) | $ | (0.5 | ) |
|
Weighted Average Rate | |||||||||||||
March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | ||||||||||
Commercial paper | $ | 4.0 | $ | 192.0 | 1.10 | % | 1.22 | % | |||||
Current portion of long-term debt(1) | 317.2 | 872.6 | 4.19 | % | 2.42 | % | |||||||
Total | $ | 321.2 | $ | 1,064.6 |
March 31, 2013 | December 31, 2012 | ||||||
Commercial paper | $ | 4.0 | $ | 192.0 | |||
Lion Connecticut Holdings Inc. debentures(1) | 637.2 | 636.9 | |||||
Total | $ | 641.2 | $ | 828.9 |
Maturity | March 31, 2013 | December 31, 2012 | |||||||
2.20% Syndicated Bank Term Loan, due 2014(1) | 04/20/2014 | $ | 425.0 | $ | 1,350.0 | ||||
6.75% Lion Connecticut Holdings Inc. debentures, due 2013(2) | 09/15/2013 | 138.5 | 138.3 | ||||||
7.25% Lion Connecticut Holdings Inc. debentures, due 2023(2) | 08/15/2023 | 158.2 | 158.1 | ||||||
7.63% Lion Connecticut Holdings Inc. debentures, due 2026(2) | 08/15/2026 | 231.9 | 231.9 | ||||||
8.42% Equitable of Iowa Companies Capital Trust II Notes, due 2027 | 04/01/2027 | 13.9 | 13.9 | ||||||
6.97% Lion Connecticut Holdings Inc. debentures, due 2036(2) | 08/15/2036 | 108.6 | 108.6 | ||||||
2.54% Lion Connecticut Holdings Inc. Floating Rate Note, due 2016 | 04/29/2016 | 500.0 | 500.0 | ||||||
1.00% Windsor Property Loan | 06/14/2027 | 4.9 | 4.9 | ||||||
0.96% Surplus Floating Rate Note | 12/31/2037 | — | 359.3 | ||||||
0.93% Surplus Floating Rate Note(3) | 06/30/2037 | 329.1 | 329.1 | ||||||
5.5% Senior Notes, due 2022 | 07/15/2022 | 849.6 | 849.6 | ||||||
2.9% Senior Notes, due 2018 | 02/15/2018 | 998.3 | — | ||||||
Subtotal | 3,758.0 | 4,043.7 | |||||||
Less: Current portion of long-term debt | 317.2 | 872.6 | |||||||
Total | $ | 3,440.8 | $ | 3,171.1 |
Secured/ Unsecured | Committed/ Uncommitted | Expiration | Capacity | Utilization | Unused Commitment | ||||||||||||
Obligor / Applicant | |||||||||||||||||
ING U.S., Inc.(1) (2) | Unsecured | Committed | 4/20/2015 | $ | 3,500.0 | $ | 2,220.8 | $ | 1,279.2 | ||||||||
ING U.S., Inc. / Security Life of Denver International Limited, Roaring River LLC(1) | Unsecured | Uncommitted | 2/28/2013 | 1,605.0 | 15.0 | — | |||||||||||
Security Life of Denver International Limited(1)(3) | Unsecured | Uncommitted | 12/31/2031 | 1,500.0 | 1,500.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 8/19/2021 | 750.0 | 750.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 11/9/2021 | 750.0 | 750.0 | — | |||||||||||
Security Life of Denver International Limited(1) | Unsecured | Committed | 12/31/2013 | 825.0 | 825.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/27/2022 | 500.0 | 500.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited(1) | Unsecured | Uncommitted | 6/30/2013 | 300.0 | 225.6 | — | |||||||||||
ReliaStar Life Insurance Company | Secured | Committed | Conditional | 265.0 | 265.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/31/2025 | 475.0 | 475.0 | — | |||||||||||
ING U.S., Inc. | Unsecured | Uncommitted | Various dates | 2.1 | 2.1 | — | |||||||||||
ING U.S., Inc. | Secured | Uncommitted | Various dates | 10.0 | 4.7 | — | |||||||||||
ING U.S., Inc. / Roaring River III LLC | Unsecured | Committed | 6/30/2022 | 1,151.2 | 488.0 | 663.2 | |||||||||||
ING U.S., Inc. / Roaring River II LLC | Unsecured | Committed | 12/31/2019 | 995.0 | 485.0 | 510.0 | |||||||||||
Total | $ | 12,628.3 | $ | 8,506.2 | $ | 2,452.4 | |||||||||||
Secured facilities | $ | 275.0 | $ | 269.7 | $ | — | |||||||||||
Unsecured and uncommitted | 3,407.1 | 1,742.7 | — | ||||||||||||||
Unsecured and committed | 8,946.2 | 6,493.8 | 2,452.4 | ||||||||||||||
Total | $ | 12,628.3 | $ | 8,506.2 | $ | 2,452.4 | |||||||||||
ING Bank | $ | 4,480.0 | $ | 2,724.2 | $ | 91.4 |
|
March 31, 2013 | December 31, 2012 | ||||||
Fixed maturity collateral pledged to FHLB | $ | 3,404.8 | $ | 3,400.9 | |||
FHLB restricted stock(1) | 144.4 | 144.6 | |||||
Other fixed maturities-state deposits | 287.4 | 262.1 | |||||
Securities pledged(2) | 1,774.7 | 1,605.5 | |||||
Total restricted assets | $ | 5,611.3 | $ | 5,413.1 |
|
Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
ING V | $ | 0.4 | $ | 3.3 | $ | 0.5 | $ | 0.8 | |||||||
ING Group | 4.2 | 5.0 | — | 10.0 | |||||||||||
ING Bank | (0.4 | ) | 18.4 | 10.6 | 33.4 | ||||||||||
Other | 3.6 | 3.7 | 3.8 | 1.5 | |||||||||||
Total | $ | 7.8 | $ | 30.4 | $ | 14.9 | $ | 45.7 |
March 31, 2013 | December 31, 2012 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
ING V | $ | 0.4 | $ | 501.9 | $ | 0.3 | $ | 501.9 | |||||||
ING Group | 9.5 | 0.8 | 3.4 | 0.1 | |||||||||||
ING Bank | 36.3 | 43.5 | 33.6 | 33.6 | |||||||||||
Other | 3.6 | 1.8 | 2.2 | 1.1 | |||||||||||
Total | $ | 49.8 | $ | 548.0 | $ | 39.5 | $ | 536.7 |
|
March 31, 2013 | December 31, 2012 | ||||||
Assets of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
Cash and cash equivalents | $ | 1,000.9 | $ | 360.6 | |||
Corporate loans, at fair value using the fair value option | 4,043.1 | 3,559.3 | |||||
Total CLO entities | 5,044.0 | 3,919.9 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Cash and cash equivalents | 53.9 | 80.2 | |||||
Limited partnerships/corporations, at fair value | 2,980.7 | 2,931.2 | |||||
Other assets | 31.2 | 34.3 | |||||
Total investment funds | 3,065.8 | 3,045.7 | |||||
Total assets of consolidated investment entities | $ | 8,109.8 | $ | 6,965.6 | |||
Liabilities of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
CLO notes, at fair value using the fair value option | $ | 4,448.1 | $ | 3,829.4 | |||
Other liabilities | 510.9 | — | |||||
Total CLO entities | 4,959.0 | 3,829.4 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Other liabilities | 293.8 | 292.4 | |||||
Total investment funds | 293.8 | 292.4 | |||||
Total liabilities of consolidated investment entities | $ | 5,252.8 | $ | 4,121.8 |
Assets and Liabilities | Fair Value | Valuation Technique | Unobservable Inputs | |||||
CLO Notes | $ | 4,448.1 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
March 31, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 75,073.4 | $ | 75,073.4 | $ | 75,287.1 | $ | 75,287.1 | |||||||
Equity securities, available-for-sale | 282.3 | 282.3 | 340.1 | 340.1 | |||||||||||
Mortgage loans on real estate | 8,949.4 | 9,215.2 | 8,662.3 | 8,954.8 | |||||||||||
Policy loans | 2,204.4 | 2,204.4 | 2,200.3 | 2,200.3 | |||||||||||
Limited partnerships/corporations | 468.5 | 468.5 | 465.1 | 465.1 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 6,643.3 | 6,643.3 | 8,442.0 | 8,442.0 | |||||||||||
Derivatives | 2,077.0 | 2,077.0 | 2,374.5 | 2,374.5 | |||||||||||
Other investments | 166.7 | 173.5 | 167.0 | 173.7 | |||||||||||
Assets held in separate accounts | 103,098.3 | 103,098.3 | 97,667.4 | 97,667.4 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,798.5 | 55,996.7 | 50,133.7 | 56,851.0 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 3,924.5 | 3,826.2 | 3,784.0 | 3,671.0 | |||||||||||
Supplementary contracts, immediate annuities and other | 3,131.4 | 3,473.5 | 3,109.2 | 3,482.3 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,561.7 | 1,561.7 | 1,434.3 | 1,434.3 | |||||||||||
GMAB / GMWB / GMWBL | 1,628.6 | 1,628.6 | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | 78.0 | 78.0 | 102.0 | 102.0 | |||||||||||
Other derivatives | 1,670.6 | 1,670.6 | 1,944.2 | 1,944.2 | |||||||||||
Short-term debt | 321.2 | 323.6 | 1,064.6 | 1,070.6 | |||||||||||
Long-term debt | 3,440.8 | 3,677.2 | 3,171.1 | 3,386.2 | |||||||||||
Embedded derivatives on reinsurance | 154.8 | 154.8 | 169.5 | 169.5 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 1,000.9 | $ | — | $ | — | $ | 1,000.9 | |||||||
Corporate loans, at fair value using the fair value option | — | 4,043.1 | — | 4,043.1 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 53.9 | — | — | 53.9 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,980.7 | 2,980.7 | |||||||||||
Total assets, at fair value | $ | 1,054.8 | $ | 4,043.1 | $ | 2,980.7 | $ | 8,078.6 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 4,448.1 | $ | 4,448.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 4,448.1 | $ | 4,448.1 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 360.6 | $ | — | $ | — | $ | 360.6 | |||||||
Corporate loans, at fair value using the fair value option | — | 3,559.3 | — | 3,559.3 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 80.2 | — | — | 80.2 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | 2,931.2 | |||||||||||
Total assets, at fair value | $ | 440.8 | $ | 3,559.3 | $ | 2,931.2 | $ | 6,931.3 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance March 31 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,931.2 | $ | 65.9 | $ | (0.6 | ) | $ | (15.8 | ) | $ | 2,980.7 | |||||||
Total assets, at fair value | $ | 2,931.2 | $ | 65.9 | $ | (0.6 | ) | $ | (15.8 | ) | $ | 2,980.7 | |||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (3,829.4 | ) | $ | (612.9 | ) | $ | 0.9 | $ | (6.7 | ) | $ | (4,448.1 | ) | |||||
Total liabilities, at fair value | $ | (3,829.4 | ) | $ | (612.9 | ) | $ | 0.9 | $ | (6.7 | ) | $ | (4,448.1 | ) |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance March 31 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,860.3 | $ | 100.9 | $ | (17.0 | ) | $ | 6.4 | $ | 2,950.6 | ||||||||
Total assets, at fair value | $ | 2,860.3 | $ | 100.9 | $ | (17.0 | ) | $ | 6.4 | $ | 2,950.6 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (2,057.1 | ) | $ | (362.0 | ) | $ | 0.5 | $ | (73.1 | ) | $ | (2,491.7 | ) | |||||
Total liabilities, at fair value | $ | (2,057.1 | ) | $ | (362.0 | ) | $ | 0.5 | $ | (73.1 | ) | $ | (2,491.7 | ) |
March 31, 2013 | December 31, 2012 | ||||||
Carrying amount | $ | — | $ | — | |||
Maximum exposure to loss | — | — | |||||
Assets of nonconsolidated investment entities | 1,779.4 | 1,792.2 | |||||
Liabilities of nonconsolidated investment entities | 1,770.3 | 1,772.9 |
|
Business | Segment | |
Retirement Solutions | Retirement Annuities | |
Investment Management | Investment Management | |
Insurance Solutions | Individual Life Employee Benefits |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 137.8 | $ | 123.9 | |||
Annuities | 54.3 | 36.4 | |||||
Investment Management | 30.1 | 33.0 | |||||
Insurance Solutions: | |||||||
Individual Life | 50.8 | 55.0 | |||||
Employee Benefits | 12.4 | 15.6 | |||||
Total Ongoing Businesses | 285.4 | 263.9 | |||||
Corporate | (50.1 | ) | (48.4 | ) | |||
Closed Blocks: | |||||||
Closed Block Institutional Spread Products | 22.1 | 22.1 | |||||
Closed Block Other | (0.7 | ) | 2.2 | ||||
Closed Blocks | 21.4 | 24.3 | |||||
Total operating earnings before income taxes | 256.7 | 239.8 | |||||
Adjustments: | |||||||
Closed Block Variable Annuity | (477.1 | ) | (907.7 | ) | |||
Net investment gains (losses) and related charges and adjustments | 41.8 | 60.3 | |||||
Net guaranteed benefit hedging gains (losses) and related charges and adjustments | 3.1 | 137.4 | |||||
Loss related to businesses exited through reinsurance or divestment | (16.9 | ) | (12.6 | ) | |||
Income (loss) attributable to noncontrolling interests | (13.5 | ) | (15.6 | ) | |||
Other adjustments to operating earnings | (8.4 | ) | (14.5 | ) | |||
Income (loss) before income taxes | $ | (214.3 | ) | $ | (512.9 | ) |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 583.2 | $ | 580.4 | |||
Annuities | 307.6 | 351.2 | |||||
Investment Management | 131.9 | 130.6 | |||||
Insurance Solutions: | |||||||
Individual Life | 687.1 | 712.0 | |||||
Employee Benefits | 318.1 | 313.3 | |||||
Total Ongoing Businesses | 2,027.9 | 2,087.5 | |||||
Corporate | 17.1 | 14.2 | |||||
Closed Blocks: | |||||||
Closed Block Institutional Spread Products | 38.3 | 43.0 | |||||
Closed Block Other | 7.2 | 10.4 | |||||
Closed Blocks | 45.5 | 53.4 | |||||
Total operating revenues | 2,090.5 | 2,155.1 | |||||
Adjustments: | |||||||
Closed Block Variable Annuity | (444.0 | ) | (978.8 | ) | |||
Net realized investment gains (losses) and related charges and adjustments | 30.4 | 103.3 | |||||
Gain (loss) on change in fair value of derivatives related to guaranteed benefits | 20.6 | 125.3 | |||||
Revenues related to businesses exited through reinsurance or divestment | (12.1 | ) | 7.5 | ||||
Revenues (loss) attributable to noncontrolling interests | 40.3 | 21.3 | |||||
Other adjustments to operating revenues | 92.9 | 51.6 | |||||
Total revenues | $ | 1,818.6 | $ | 1,485.3 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
Investment management intersegment revenues | $ | 39.3 | $ | 40.1 |
March 31, 2013 | December 31, 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 90,230.1 | $ | 86,504.3 | |||
Annuities | 27,172.9 | 27,718.6 | |||||
Investment Management | 418.2 | 498.5 | |||||
Insurance Solutions: | |||||||
Individual Life | 25,750.2 | 25,319.0 | |||||
Employee Benefits | 2,584.2 | 2,657.0 | |||||
Total Ongoing Businesses | 146,155.6 | 142,697.4 | |||||
Corporate | 5,270.4 | 5,593.4 | |||||
Closed Blocks: | |||||||
Closed Block Variable Annuity | 49,001.4 | 49,157.6 | |||||
Closed Block Institutional Spread Products | 5,034.2 | 4,392.2 | |||||
Closed Block Other | 7,932.2 | 8,239.1 | |||||
Closed Blocks | 61,967.8 | 61,788.9 | |||||
Total assets of segments | 213,393.8 | 210,079.7 | |||||
Noncontrolling interest | 7,456.2 | 6,314.5 | |||||
Total assets | $ | 220,850.0 | $ | 216,394.2 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|