| Segments
|
|
|
|
|
|
|
(b) | Assets: Lower Deferred income taxes (after considering the impacts of valuation allowances), with the change recorded as Income tax expense (benefit). |
December 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
As originally reported | Effect of change | As adjusted | As originally reported | Effect of change | As adjusted | |||||||||||||||||||
Deferred income taxes | $ | 1,320.6 | $ | (20.7 | ) | $ | 1,299.9 | $ | 162.1 | $ | — | $ | 162.1 | |||||||||||
Future policy benefits | 15,691.2 | (59.0 | ) | 15,632.2 | 14,098.4 | (43.0 | ) | 14,055.4 | ||||||||||||||||
Retained earnings (deficit) - Unappropriated | (9,861.9 | ) | 38.3 | (9,823.6 | ) | (12,161.6 | ) | 43.0 | (12,118.6 | ) |
Three Months Ended June 30, 2014 | Six Months Ended June 30, 2014 | |||||||||||||||||||||||
As originally reported | Effect of change | As adjusted | As originally reported | Effect of change | As adjusted | |||||||||||||||||||
Other net realized capital gains (losses) | $ | (364.0 | ) | $ | 2.0 | $ | (362.0 | ) | $ | (551.3 | ) | $ | 6.0 | $ | (545.3 | ) | ||||||||
Income tax expense (benefit) | 6.1 | — | 6.1 | 36.8 | — | 36.8 | ||||||||||||||||||
Net income (loss) | 412.9 | 2.0 | 414.9 | 684.5 | 6.0 | 690.5 | ||||||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | 246.3 | 2.0 | 248.3 | 504.4 | 6.0 | 510.4 | ||||||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders per share: | ||||||||||||||||||||||||
Basic | $ | 0.97 | $ | 0.01 | $ | 0.98 | $ | 1.96 | $ | 0.02 | $ | 1.98 | ||||||||||||
Diluted | $ | 0.96 | $ | 0.01 | $ | 0.97 | $ | 1.94 | $ | 0.02 | $ | 1.96 |
Three Months Ended March 31, 2015 | ||||||||||||
As originally reported | Effect of change | As adjusted | ||||||||||
Other net realized capital gains (losses) | $ | (259.6 | ) | $ | 5.0 | $ | (254.6 | ) | ||||
Income tax expense (benefit) | 44.7 | 0.9 | 45.6 | |||||||||
Net income (loss) | 211.6 | 4.1 | 215.7 | |||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | 185.5 | 4.1 | 189.6 | |||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders per share: | ||||||||||||
Basic | $ | 0.78 | $ | 0.02 | $ | 0.80 | ||||||
Diluted | $ | 0.77 | $ | 0.02 | $ | 0.79 |
• | Modifies the evaluation of whether limited partnerships and similar legal entities are VIEs or VOEs, including the requirement to consider the rights of all equity holders at risk to determine if they have the power to direct the entity’s most significant activities. |
• | Eliminates the presumption that a general partner should consolidate a limited partnership. Limited partnerships and similar entities will be VIEs unless the limited partners hold substantive kick-out rights or participating rights. |
• | Affects the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships. |
• | Provides a new scope exception for registered money market funds and similar unregistered money market funds, and ends the deferral granted to investment companies from applying the VIE guidance. |
• | ASC Topic 820, whereby both the financial assets and liabilities are measured using the requirements of ASC Topic 820, with any difference reflected in earnings and attributed to the reporting entity in the statement of operations. |
• | The measurement alternative, whereby both the financial assets and liabilities are measured using the more observable of the fair value of the financial assets and the fair value of the financial liabilities. |
|
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 2,773.9 | $ | 457.8 | $ | 0.1 | $ | — | $ | 3,231.6 | $ | — | |||||||||||
U.S. Government agencies and authorities | 375.8 | 44.9 | — | — | 420.7 | — | |||||||||||||||||
State, municipalities and political subdivisions | 839.4 | 20.5 | 19.3 | — | 840.6 | — | |||||||||||||||||
U.S. corporate public securities | 32,483.1 | 1,989.2 | 423.1 | — | 34,049.2 | 9.6 | |||||||||||||||||
U.S. corporate private securities | 6,201.0 | 288.8 | 83.9 | — | 6,405.9 | — | |||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 8,183.2 | 389.8 | 144.5 | — | 8,428.5 | — | |||||||||||||||||
Foreign corporate private securities(1) | 7,425.0 | 414.9 | 34.3 | — | 7,805.6 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 4,648.9 | 415.2 | 15.8 | 64.3 | 5,112.6 | 0.4 | |||||||||||||||||
Non-Agency | 864.2 | 149.3 | 7.4 | 39.0 | 1,045.1 | 53.5 | |||||||||||||||||
Total Residential mortgage-backed securities | 5,513.1 | 564.5 | 23.2 | 103.3 | 6,157.7 | 53.9 | |||||||||||||||||
Commercial mortgage-backed securities | 3,808.6 | 188.2 | 9.1 | — | 3,987.7 | 6.7 | |||||||||||||||||
Other asset-backed securities | 1,320.3 | 73.7 | 14.4 | — | 1,379.6 | 6.4 | |||||||||||||||||
Total fixed maturities, including securities pledged | 68,923.4 | 4,432.3 | 751.9 | 103.3 | 72,707.1 | 76.6 | |||||||||||||||||
Less: Securities pledged | 906.8 | 85.3 | 15.6 | — | 976.5 | — | |||||||||||||||||
Total fixed maturities | 68,016.6 | 4,347.0 | 736.3 | 103.3 | 71,730.6 | 76.6 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 198.6 | 0.5 | 0.2 | — | 198.9 | — | |||||||||||||||||
Preferred stock | 50.4 | 30.3 | — | — | 80.7 | — | |||||||||||||||||
Total equity securities | 249.0 | 30.8 | 0.2 | — | 279.6 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 68,265.6 | $ | 4,377.8 | $ | 736.5 | $ | 103.3 | $ | 72,010.2 | $ | 76.6 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 3,279.0 | $ | 625.9 | $ | 0.9 | $ | — | $ | 3,904.0 | $ | — | |||||||||||
U.S. Government agencies and authorities | 376.1 | 59.8 | — | — | 435.9 | — | |||||||||||||||||
State, municipalities and political subdivisions | 659.5 | 35.4 | 0.5 | — | 694.4 | — | |||||||||||||||||
U.S. corporate public securities | 31,415.6 | 3,067.8 | 139.7 | — | 34,343.7 | 10.2 | |||||||||||||||||
U.S. corporate private securities | 6,009.9 | 411.4 | 24.2 | — | 6,397.1 | — | |||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 7,975.0 | 515.3 | 101.1 | — | 8,389.2 | — | |||||||||||||||||
Foreign corporate private securities(1) | 7,556.6 | 515.3 | 16.9 | — | 8,055.0 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 4,983.3 | 421.0 | 13.0 | 72.5 | 5,463.8 | 0.4 | |||||||||||||||||
Non-Agency | 989.4 | 168.9 | 8.6 | 43.3 | 1,193.0 | 62.1 | |||||||||||||||||
Total Residential mortgage-backed securities | 5,972.7 | 589.9 | 21.6 | 115.8 | 6,656.8 | 62.5 | |||||||||||||||||
Commercial mortgage-backed securities | 3,916.3 | 273.3 | 1.4 | — | 4,188.2 | 6.7 | |||||||||||||||||
Other asset-backed securities | 1,538.1 | 74.3 | 17.3 | — | 1,595.1 | 6.6 | |||||||||||||||||
Total fixed maturities, including securities pledged | 68,698.8 | 6,168.4 | 323.6 | 115.8 | 74,659.4 | 86.0 | |||||||||||||||||
Less: Securities pledged | 1,089.3 | 109.2 | 13.9 | — | 1,184.6 | — | |||||||||||||||||
Total fixed maturities | 67,609.5 | 6,059.2 | 309.7 | 115.8 | 73,474.8 | 86.0 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 191.5 | 0.5 | 0.2 | — | 191.8 | — | |||||||||||||||||
Preferred stock | 50.5 | 29.5 | — | — | 80.0 | — | |||||||||||||||||
Total equity securities | 242.0 | 30.0 | 0.2 | — | 271.8 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 67,851.5 | $ | 6,089.2 | $ | 309.9 | $ | 115.8 | $ | 73,746.6 | $ | 86.0 |
Amortized Cost | Fair Value | ||||||
Due to mature: | |||||||
One year or less | $ | 1,803.3 | $ | 1,825.8 | |||
After one year through five years | 12,607.6 | 13,257.7 | |||||
After five years through ten years | 20,249.3 | 20,720.6 | |||||
After ten years | 23,621.2 | 25,378.0 | |||||
Mortgage-backed securities | 9,321.7 | 10,145.4 | |||||
Other asset-backed securities | 1,320.3 | 1,379.6 | |||||
Fixed maturities, including securities pledged | $ | 68,923.4 | $ | 72,707.1 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Fair Value | ||||||||||||
June 30, 2015 | |||||||||||||||
Communications | $ | 3,947.5 | $ | 317.0 | $ | 37.0 | $ | 4,227.5 | |||||||
Financial | 7,643.0 | 526.6 | 45.8 | 8,123.8 | |||||||||||
Industrial and other companies | 31,596.3 | 1,496.4 | 483.2 | 32,609.5 | |||||||||||
Utilities | 8,645.3 | 600.0 | 80.1 | 9,165.2 | |||||||||||
Transportation | 1,602.2 | 98.7 | 22.2 | 1,678.7 | |||||||||||
Total | $ | 53,434.3 | $ | 3,038.7 | $ | 668.3 | $ | 55,804.7 | |||||||
December 31, 2014 | |||||||||||||||
Communications | $ | 3,934.5 | $ | 512.4 | $ | 5.7 | $ | 4,441.2 | |||||||
Financial | 7,568.1 | 729.3 | 7.6 | 8,289.8 | |||||||||||
Industrial and other companies | 30,055.8 | 2,109.3 | 231.0 | 31,934.1 | |||||||||||
Utilities | 9,046.3 | 959.9 | 19.7 | 9,986.5 | |||||||||||
Transportation | 1,494.1 | 151.9 | 3.9 | 1,642.1 | |||||||||||
Total | $ | 52,098.8 | $ | 4,462.8 | $ | 267.9 | $ | 56,293.7 |
June 30, 2015 | December 31, 2014 | ||||||
U.S. Treasuries | $ | — | $ | 205.4 | |||
U.S. Government agencies and authorities | — | 17.3 | |||||
U.S. corporate public securities | 226.9 | 216.7 | |||||
Foreign corporate public securities and foreign governments | 186.3 | 124.5 | |||||
Payables under securities loan agreements | $ | 413.2 | $ | 563.9 |
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 | $ | 16.5 | $ | 0.1 | $ | — | $ | — | $ | — | $ | — | $ | 16.5 | $ | 0.1 | |||||||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
State, municipalities and political subdivisions | 494.5 | 18.7 | — | — | 1.3 | 0.6 | 495.8 | 19.3 | |||||||||||||||||||||||
U.S. corporate public securities | 9,179.6 | 349.5 | 411.4 | 39.1 | 456.6 | 34.5 | 10,047.6 | 423.1 | |||||||||||||||||||||||
U.S. corporate private securities | 1,352.2 | 63.4 | 45.9 | 4.1 | 59.0 | 16.4 | 1,457.1 | 83.9 | |||||||||||||||||||||||
Foreign corporate public securities and foreign governments | 2,265.6 | 66.3 | 412.3 | 56.7 | 235.2 | 21.5 | 2,913.1 | 144.5 | |||||||||||||||||||||||
Foreign corporate private securities | 864.3 | 24.6 | 47.7 | 5.7 | 24.3 | 4.0 | 936.3 | 34.3 | |||||||||||||||||||||||
Residential mortgage-backed | 342.7 | 4.9 | 62.8 | 1.2 | 376.5 | 17.1 | 782.0 | 23.2 | |||||||||||||||||||||||
Commercial mortgage-backed | 344.0 | 7.6 | 4.2 | 0.5 | 2.2 | 1.0 | 350.4 | 9.1 | |||||||||||||||||||||||
Other asset-backed | 82.4 | 0.2 | 14.1 | — | * | 211.7 | 14.2 | 308.2 | 14.4 | ||||||||||||||||||||||
Total | $ | 14,941.8 | $ | 535.3 | $ | 998.4 | $ | 107.3 | $ | 1,366.8 | $ | 109.3 | $ | 17,307.0 | $ | 751.9 |
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 | $ | 81.1 | $ | 0.1 | $ | — | $ | — | $ | 42.1 | $ | 0.8 | $ | 123.2 | $ | 0.9 | ||||||||||||||||
U.S. Government agencies and authorities | 6.4 | — | * | — | — | — | — | 6.4 | — | * | ||||||||||||||||||||||
State, municipalities and political subdivisions | 43.0 | 0.1 | — | — | 1.6 | 0.4 | 44.6 | 0.5 | ||||||||||||||||||||||||
U.S. corporate public securities | 2,138.6 | 60.7 | 46.5 | 3.4 | 2,421.5 | 75.6 | 4,606.6 | 139.7 | ||||||||||||||||||||||||
U.S. corporate private securities | 339.3 | 4.3 | 29.8 | 0.2 | 286.9 | 19.7 | 656.0 | 24.2 | ||||||||||||||||||||||||
Foreign corporate public securities and foreign governments | 1,411.3 | 72.5 | 37.8 | 1.2 | 601.0 | 27.4 | 2,050.1 | 101.1 | ||||||||||||||||||||||||
Foreign corporate private securities | 458.0 | 8.1 | — | — | 67.6 | 8.8 | 525.6 | 16.9 | ||||||||||||||||||||||||
Residential mortgage-backed | 319.6 | 1.7 | 59.9 | 1.0 | 645.7 | 18.9 | 1,025.2 | 21.6 | ||||||||||||||||||||||||
Commercial mortgage-backed | 120.7 | 0.5 | 3.1 | 0.9 | — | — | 123.8 | 1.4 | ||||||||||||||||||||||||
Other asset-backed | 126.4 | 0.2 | 6.4 | — | * | 232.1 | 17.1 | 364.9 | 17.3 | |||||||||||||||||||||||
Total | $ | 5,044.4 | $ | 148.2 | $ | 183.5 | $ | 6.7 | $ | 4,298.5 | $ | 168.7 | $ | 9,526.4 | $ | 323.6 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
June 30, 2015 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 15,565.2 | $ | 138.3 | $ | 548.3 | $ | 32.6 | 1,244 | 16 | |||||||||||
More than six months and twelve months or less below amortized cost | 957.2 | 50.9 | 77.5 | 12.7 | 121 | 6 | |||||||||||||||
More than twelve months below amortized cost | 1,339.1 | 8.2 | 77.9 | 2.9 | 314 | 5 | |||||||||||||||
Total | $ | 17,861.5 | $ | 197.4 | $ | 703.7 | $ | 48.2 | 1,679 | 27 | |||||||||||
December 31, 2014 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 5,162.1 | $ | 117.8 | $ | 140.2 | $ | 26.5 | 537 | 16 | |||||||||||
More than six months and twelve months or less below amortized cost | 324.3 | — | * | 19.7 | — | * | 68 | 1 | |||||||||||||
More than twelve months below amortized cost | 4,237.2 | 8.6 | 134.1 | 3.1 | 493 | 7 | |||||||||||||||
Total | $ | 9,723.6 | $ | 126.4 | $ | 294.0 | $ | 29.6 | 1,098 | 24 | |||||||||||
* Less than $0.1. |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
June 30, 2015 | |||||||||||||||||||||
U.S. Treasuries | $ | 16.6 | $ | — | $ | 0.1 | $ | — | 3 | — | |||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | |||||||||||||||
State, municipalities and political subdivisions | 513.1 | 2.0 | 18.6 | 0.7 | 70 | 3 | |||||||||||||||
U.S. corporate public securities | 10,470.7 | — | * | 423.1 | — | * | 818 | 2 | |||||||||||||
U.S. corporate private securities | 1,471.0 | 70.0 | 67.7 | 16.2 | 57 | 2 | |||||||||||||||
Foreign corporate public securities and foreign governments | 2,945.6 | 112.0 | 117.5 | 27.0 | 274 | 9 | |||||||||||||||
Foreign corporate private securities | 970.6 | — | 34.3 | — | 39 | — | |||||||||||||||
Residential mortgage-backed | 801.0 | 4.2 | 21.2 | 2.0 | 300 | 7 | |||||||||||||||
Commercial mortgage-backed | 356.3 | 3.2 | 8.1 | 1.0 | 33 | 1 | |||||||||||||||
Other asset-backed | 316.6 | 6.0 | 13.1 | 1.3 | 85 | 3 | |||||||||||||||
Total | $ | 17,861.5 | $ | 197.4 | $ | 703.7 | $ | 48.2 | 1,679 | 27 | |||||||||||
December 31, 2014 | |||||||||||||||||||||
U.S. Treasuries | $ | 124.1 | $ | — | $ | 0.9 | $ | — | 8 | — | |||||||||||
U.S. Government agencies and authorities | 6.4 | — | — | * | — | 1 | — | ||||||||||||||
State, municipalities and political subdivisions | 44.1 | 1.0 | 0.2 | 0.3 | 9 | 1 | |||||||||||||||
U.S. corporate public securities | 4,737.5 | 8.8 | 137.6 | 2.1 | 383 | 3 | |||||||||||||||
U.S. corporate private securities | 635.2 | 45.0 | 13.7 | 10.5 | 31 | 1 | |||||||||||||||
Foreign corporate public securities and foreign governments | 2,115.0 | 36.2 | 93.1 | 8.0 | 219 | 5 | |||||||||||||||
Foreign corporate private securities | 521.5 | 21.0 | 12.6 | 4.3 | 20 | 1 | |||||||||||||||
Residential mortgage-backed | 1,042.8 | 4.0 | 19.5 | 2.1 | 321 | 8 | |||||||||||||||
Commercial mortgage-backed | 121.2 | 4.0 | 0.5 | 0.9 | 17 | 1 | |||||||||||||||
Other asset-backed | 375.8 | 6.4 | 15.9 | 1.4 | 89 | 4 | |||||||||||||||
Total | $ | 9,723.6 | $ | 126.4 | $ | 294.0 | $ | 29.6 | 1,098 | 24 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
June 30, 2015 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 5.2 | $ | — | $ | 0.2 | $ | — | |||||||
Non-agency RMBS > 90% - 100% | 24.4 | — | 1.1 | — | |||||||||||
Non-agency RMBS 80% - 90% | 49.4 | — | 2.4 | — | |||||||||||
Non-agency RMBS < 80% | 289.9 | 4.4 | 15.4 | 1.1 | |||||||||||
Agency RMBS | 643.8 | 3.9 | 14.0 | 1.8 | |||||||||||
Other ABS (Non-RMBS) | 104.9 | 1.9 | 1.2 | 0.4 | |||||||||||
Total RMBS and Other ABS | $ | 1,117.6 | $ | 10.2 | $ | 34.3 | $ | 3.3 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
June 30, 2015 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 294.3 | $ | 4.1 | $ | 15.1 | $ | 0.9 | |||||||
Non-agency RMBS > 5% - 10% | 20.3 | — | 0.4 | — | |||||||||||
Non-agency RMBS > 0% - 5% | 27.4 | — | 0.7 | — | |||||||||||
Non-agency RMBS 0% | 26.9 | 0.3 | 2.9 | 0.2 | |||||||||||
Agency RMBS | 643.8 | 3.9 | 14.0 | 1.8 | |||||||||||
Other ABS (Non-RMBS) | 104.9 | 1.9 | 1.2 | 0.4 | |||||||||||
Total RMBS and Other ABS | $ | 1,117.6 | $ | 10.2 | $ | 34.3 | $ | 3.3 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
June 30, 2015 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 666.3 | $ | 2.5 | $ | 13.7 | $ | 0.7 | |||||||
Floating Rate | 451.3 | 7.7 | 20.6 | 2.6 | |||||||||||
Total | $ | 1,117.6 | $ | 10.2 | $ | 34.3 | $ | 3.3 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2014 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 5.0 | $ | — | $ | 0.3 | $ | — | |||||||
Non-agency RMBS > 90% - 100% | 35.7 | — | 1.7 | — | |||||||||||
Non-agency RMBS 80% - 90% | 109.0 | 0.3 | 5.2 | 0.1 | |||||||||||
Non-agency RMBS < 80% | 291.5 | 4.6 | 15.8 | 1.0 | |||||||||||
Agency RMBS | 835.9 | 3.6 | 11.1 | 1.9 | |||||||||||
Other ABS (Non-RMBS) | 141.5 | 1.9 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,418.6 | $ | 10.4 | $ | 35.4 | $ | 3.5 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2014 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 325.7 | $ | 4.5 | $ | 17.9 | $ | 0.9 | |||||||
Non-agency RMBS > 5% - 10% | 18.4 | — | 0.8 | — | |||||||||||
Non-agency RMBS > 0% - 5% | 51.1 | — | 0.9 | — | |||||||||||
Non-agency RMBS 0% | 46.0 | 0.4 | 3.4 | 0.2 | |||||||||||
Agency RMBS | 835.9 | 3.6 | 11.1 | 1.9 | |||||||||||
Other ABS (Non-RMBS) | 141.5 | 1.9 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,418.6 | $ | 10.4 | $ | 35.4 | $ | 3.5 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2014 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 817.2 | $ | 2.3 | $ | 12.3 | $ | 0.7 | |||||||
Floating Rate | 601.4 | 8.1 | 23.1 | 2.8 | |||||||||||
Total | $ | 1,418.6 | $ | 10.4 | $ | 35.4 | $ | 3.5 |
June 30, 2015 | December 31, 2014 | ||||||
Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 | |||
Collective valuation allowance for losses | (2.8 | ) | (2.8 | ) | |||
Total net commercial mortgage loans | $ | 10,366.7 | $ | 9,794.1 |
June 30, 2015 | December 31, 2014 | ||||||
Collective valuation allowance for losses, balance at January 1 | $ | 2.8 | $ | 3.8 | |||
Addition to (reduction of) allowance for losses | — | (1.0 | ) | ||||
Collective valuation allowance for losses, end of period | $ | 2.8 | $ | 2.8 |
June 30, 2015 | December 31, 2014 | ||||||
Impaired loans without allowances for losses | $ | 42.5 | $ | 72.8 | |||
Less: Allowances for losses on impaired loans | — | — | |||||
Impaired loans, net | $ | 42.5 | $ | 72.8 | |||
Unpaid principal balance of impaired loans | $ | 43.9 | $ | 75.3 |
June 30, 2015 | December 31, 2014 | ||||||
Troubled debt restructured loans | $ | 37.5 | $ | 65.5 |
Three Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Impaired loans, average investment during the period (amortized cost) (1) | $ | 44.5 | $ | 88.8 | |||
Interest income recognized on impaired loans, on an accrual basis (1) | 0.7 | 1.2 | |||||
Interest income recognized on impaired loans, on a cash basis (1) | 0.7 | 1.2 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 0.5 | 1.0 | |||||
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Impaired loans, average investment during the period (amortized cost) (1) | $ | 57.6 | $ | 88.9 | |||
Interest income recognized on impaired loans, on an accrual basis (1) | 1.6 | 2.5 | |||||
Interest income recognized on impaired loans, on a cash basis (1) | 1.7 | 2.2 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 1.3 | 2.2 |
June 30, 2015(1) | December 31, 2014(1) | ||||||
Loan-to-Value Ratio: | |||||||
0% - 50% | $ | 1,386.4 | $ | 1,460.6 | |||
> 50% - 60% | 2,599.3 | 2,261.6 | |||||
> 60% - 70% | 5,862.9 | 5,514.8 | |||||
> 70% - 80% | 503.6 | 541.3 | |||||
> 80% and above | 17.3 | 18.6 | |||||
Total Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 |
June 30, 2015(1) | December 31, 2014(1) | ||||||
Debt Service Coverage Ratio: | |||||||
Greater than 1.5x | $ | 7,443.2 | $ | 7,096.2 | |||
> 1.25x - 1.5x | 1,706.9 | 1,392.1 | |||||
> 1.0x - 1.25x | 847.2 | 906.7 | |||||
Less than 1.0x | 310.3 | 385.9 | |||||
Commercial mortgage loans secured by land or construction loans | 61.9 | 16.0 | |||||
Total Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 |
June 30, 2015(1) | December 31, 2014(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by U.S. Region: | |||||||||||||
Pacific | $ | 2,649.2 | 25.5 | % | $ | 2,395.9 | 24.6 | % | |||||
South Atlantic | 2,272.3 | 21.9 | % | 2,028.0 | 20.7 | % | |||||||
Middle Atlantic | 1,429.4 | 13.8 | % | 1,402.0 | 14.3 | % | |||||||
West South Central | 1,171.4 | 11.3 | % | 1,147.7 | 11.7 | % | |||||||
East North Central | 1,035.7 | 10.0 | % | 1,030.8 | 10.5 | % | |||||||
Mountain | 867.1 | 8.4 | % | 832.2 | 8.5 | % | |||||||
West North Central | 505.4 | 4.9 | % | 514.0 | 5.2 | % | |||||||
East South Central | 208.5 | 2.0 | % | 249.3 | 2.5 | % | |||||||
New England | 230.5 | 2.2 | % | 197.0 | 2.0 | % | |||||||
Total Commercial mortgage loans | $ | 10,369.5 | 100.0 | % | $ | 9,796.9 | 100.0 | % |
June 30, 2015(1) | December 31, 2014(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by Property Type: | |||||||||||||
Retail | $ | 3,717.1 | 35.8 | % | $ | 3,408.4 | 34.8 | % | |||||
Industrial | 2,363.8 | 22.8 | % | 2,283.0 | 23.3 | % | |||||||
Apartments | 1,823.0 | 17.6 | % | 1,680.7 | 17.2 | % | |||||||
Office | 1,406.5 | 13.6 | % | 1,246.5 | 12.7 | % | |||||||
Hotel/Motel | 399.3 | 3.9 | % | 382.7 | 3.9 | % | |||||||
Mixed Use | 106.2 | 1.0 | % | 346.5 | 3.5 | % | |||||||
Other | 553.6 | 5.3 | % | 449.1 | 4.6 | % | |||||||
Total Commercial mortgage loans | $ | 10,369.5 | 100.0 | % | $ | 9,796.9 | 100.0 | % |
June 30, 2015(1) | December 31, 2014(1) | ||||||
Year of Origination: | |||||||
2015 | $ | 1,090.5 | $ | — | |||
2014 | 1,933.2 | 1,940.9 | |||||
2013 | 2,106.0 | 2,137.5 | |||||
2012 | 1,618.3 | 1,642.8 | |||||
2011 | 1,437.5 | 1,533.5 | |||||
2010 | 247.2 | 251.0 | |||||
2009 and prior | 1,936.8 | 2,291.2 | |||||
Total Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 |
Three Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | — | — | $ | — | — | |||||||
Foreign corporate public securities and foreign governments(1) | 6.2 | 2 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | 1.4 | 1 | — | — | |||||||||
Residential mortgage-backed | 0.6 | 31 | 0.8 | 38 | |||||||||
Commercial mortgage-backed | 0.2 | 1 | — | — | |||||||||
Other asset-backed | — | — | — | * | 2 | ||||||||
Equity | — | — | — | — | |||||||||
Total | $ | 8.4 | 35 | $ | 2.5 | 45 | |||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
* Less than $0.1. | |||||||||||||
Six Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | 1.0 | 3 | $ | 0.4 | 1 | |||||||
Foreign corporate public securities and foreign governments(1) | 7.0 | 3 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | 1.4 | 1 | — | — | |||||||||
Residential mortgage-backed | 3.5 | 45 | 2.4 | 52 | |||||||||
Commercial mortgage-backed | 0.2 | 1 | 0.2 | 2 | |||||||||
Other asset-backed | 0.1 | 1 | 0.1 | 2 | |||||||||
Equity | 0.1 | 1 | 1.0 | 2 | |||||||||
Total | $ | 13.3 | 55 | $ | 5.8 | 64 | |||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | — | — | $ | — | — | |||||||
Foreign corporate public securities and foreign governments(1) | 0.3 | 1 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | — | — | — | — | |||||||||
Residential mortgage-backed | — | * | 2 | 0.3 | 7 | ||||||||
Commercial mortgage-backed | 0.2 | 1 | — | — | |||||||||
Other asset-backed | — | — | — | — | |||||||||
Equity | — | — | — | — | |||||||||
Total | $ | 0.5 | 4 | $ | 2.0 | 12 | |||||||
* Less than 0.1 | |||||||||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
Six Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | 1.0 | 3 | $ | — | — | |||||||
Foreign corporate public securities and foreign governments(1) | 1.1 | 2 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | — | — | — | — | |||||||||
Residential mortgage-backed | 0.6 | 4 | 0.3 | 7 | |||||||||
Commercial mortgage-backed | 0.2 | 1 | 0.2 | 2 | |||||||||
Other asset-backed | 0.1 | 1 | — | — | |||||||||
Equity | — | — | — | — | |||||||||
Total | $ | 3.0 | 11 | $ | 2.2 | 14 | |||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Balance at April 1 | $ | 84.5 | $ | 112.5 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | — | — | |||||
On securities previously impaired | 0.5 | 0.5 | |||||
Reductions: | |||||||
Increase in cash flows | 0.2 | — | |||||
Securities sold, matured, prepaid or paid down | 4.6 | 9.0 | |||||
Balance at June 30 | $ | 80.2 | $ | 104.0 | |||
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Balance at January 1 | $ | 86.8 | $ | 114.2 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | — | 1.1 | |||||
On securities previously impaired | 2.8 | 1.5 | |||||
Reductions: | |||||||
Increase in cash flows | 0.8 | — | |||||
Securities sold, matured, prepaid or paid down | 8.6 | 12.8 | |||||
Balance at June 30 | $ | 80.2 | $ | 104.0 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Fixed maturities | $ | 983.0 | $ | 992.3 | $ | 1,979.4 | $ | 1,977.1 | |||||||
Equity securities, available-for-sale | 1.1 | 3.6 | 3.8 | 7.4 | |||||||||||
Mortgage loans on real estate | 126.1 | 119.0 | 258.9 | 234.3 | |||||||||||
Policy loans | 27.4 | 28.1 | 55.6 | 56.1 | |||||||||||
Short-term investments and cash equivalents | 0.7 | 0.7 | 1.6 | 1.5 | |||||||||||
Other | (2.3 | ) | (21.9 | ) | 13.0 | (7.8 | ) | ||||||||
Gross investment income | 1,136.0 | 1,121.8 | 2,312.3 | 2,268.6 | |||||||||||
Less: Investment expenses | 2.0 | 0.9 | 3.7 | 2.1 | |||||||||||
Net investment income | $ | 1,134.0 | $ | 1,120.9 | $ | 2,308.6 | $ | 2,266.5 |
Three Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | (4.9 | ) | $ | 30.9 | ||
Fixed maturities, at fair value option | (159.8 | ) | (16.0 | ) | |||
Equity securities, available-for-sale | (0.3 | ) | 0.8 | ||||
Derivatives | (469.5 | ) | (233.3 | ) | |||
Embedded derivative - fixed maturities | (10.8 | ) | (3.9 | ) | |||
Embedded derivative - product guarantees | 643.9 | (168.6 | ) | ||||
Other investments | 1.1 | 25.6 | |||||
Net realized capital gains (losses) | $ | (0.3 | ) | $ | (364.5 | ) | |
After-tax net realized capital gains (losses) | $ | (0.2 | ) | $ | (242.8 | ) | |
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | (5.8 | ) | $ | 44.6 | ||
Fixed maturities, at fair value option | (178.0 | ) | (34.9 | ) | |||
Equity securities, available-for-sale | (0.4 | ) | 17.9 | ||||
Derivatives | (391.3 | ) | (179.5 | ) | |||
Embedded derivative - fixed maturities | (12.6 | ) | (7.2 | ) | |||
Embedded derivative - product guarantees | 326.8 | (419.7 | ) | ||||
Other investments | 1.5 | 27.7 | |||||
Net realized capital gains (losses) | $ | (259.8 | ) | $ | (551.1 | ) | |
After-tax net realized capital gains (losses) | $ | (168.9 | ) | $ | (358.5 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Proceeds on sales | $ | 1,662.1 | $ | 2,305.3 | $ | 2,777.8 | $ | 3,800.2 | |||||||
Gross gains | 22.1 | 65.5 | 32.5 | 105.2 | |||||||||||
Gross losses | 18.6 | 36.3 | 31.0 | 56.1 |
|
June 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
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 | $ | 674.0 | $ | 80.8 | $ | 1.8 | $ | 736.0 | $ | 114.6 | $ | — | |||||||||||
Foreign exchange contracts | 174.7 | 35.9 | — | 174.7 | 25.3 | — | |||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||
Interest rate contracts | 562.4 | 0.9 | 12.4 | 566.4 | 2.4 | 13.4 | |||||||||||||||||
Derivatives: Non-qualifying for hedge accounting(1) | |||||||||||||||||||||||
Interest rate contracts | 66,455.2 | 883.0 | 524.0 | 66,474.0 | 1,108.0 | 563.2 | |||||||||||||||||
Foreign exchange contracts | 1,225.2 | 56.7 | 40.0 | 1,373.1 | 45.3 | 26.8 | |||||||||||||||||
Equity contracts | 24,415.4 | 335.8 | 91.1 | 21,165.7 | 483.1 | 209.9 | |||||||||||||||||
Credit contracts | 4,266.3 | 36.2 | 36.5 | 4,221.0 | 40.9 | 36.0 | |||||||||||||||||
Embedded derivatives and Managed custody guarantees: | |||||||||||||||||||||||
Within fixed maturity investments | N/A | 103.3 | — | N/A | 115.8 | — | |||||||||||||||||
Within annuity products | N/A | — | 3,351.0 | N/A | — | 3,600.6 | |||||||||||||||||
Within reinsurance agreements | N/A | — | 70.4 | N/A | — | 139.6 | |||||||||||||||||
Managed custody guarantees | N/A | — | — | N/A | — | — | |||||||||||||||||
Total | $ | 1,532.6 | $ | 4,127.2 | $ | 1,935.4 | $ | 4,589.5 |
June 30, 2015 | |||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 4,266.3 | $ | 36.2 | $ | 36.5 | |||||
Equity contracts | 16,536.8 | 332.6 | 85.8 | ||||||||
Foreign exchange contracts | 1,399.9 | 92.6 | 40.0 | ||||||||
Interest rate contracts | 62,069.1 | 964.5 | 538.2 | ||||||||
1,425.9 | 700.5 | ||||||||||
Counterparty netting(1) | (573.2 | ) | (573.2 | ) | |||||||
Cash collateral netting(1) | (637.9 | ) | (49.9 | ) | |||||||
Securities collateral netting(1) | (8.4 | ) | (37.1 | ) | |||||||
Net receivables/payables | $ | 206.4 | $ | 40.3 |
December 31, 2014 | |||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 4,221.0 | $ | 40.9 | $ | 36.0 | |||||
Equity contracts | 13,576.1 | 378.4 | 201.7 | ||||||||
Foreign exchange contracts | 1,547.8 | 70.6 | 26.8 | ||||||||
Interest rate contracts | 67,776.4 | 1,225.0 | 576.6 | ||||||||
1,714.9 | 841.1 | ||||||||||
Counterparty netting(1) | (721.3 | ) | (721.3 | ) | |||||||
Cash collateral netting(1) | (661.1 | ) | (35.9 | ) | |||||||
Securities collateral netting(1) | (158.9 | ) | (46.9 | ) | |||||||
Net receivables/payables | $ | 173.6 | $ | 37.0 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||
Cash flow hedges: | |||||||||||||||
Interest rate contracts | $ | 0.7 | $ | 0.1 | $ | 0.9 | $ | 0.3 | |||||||
Foreign exchange contracts | 0.5 | 0.6 | 1.0 | 1.0 | |||||||||||
Fair value hedges: | |||||||||||||||
Interest rate contracts | 0.6 | (7.4 | ) | (4.1 | ) | (12.6 | ) | ||||||||
Derivatives: Non-qualifying for hedge accounting(2) | |||||||||||||||
Interest rate contracts | (419.8 | ) | 156.7 | (182.7 | ) | 360.9 | |||||||||
Foreign exchange contracts | (29.3 | ) | (1.3 | ) | 36.7 | (3.0 | ) | ||||||||
Equity contracts | (24.2 | ) | (382.1 | ) | (242.0 | ) | (527.0 | ) | |||||||
Credit contracts | 2.0 | 0.1 | (1.1 | ) | 0.9 | ||||||||||
Embedded derivatives and Managed custody guarantees: | |||||||||||||||
Within fixed maturity investments(2) | (10.8 | ) | (3.9 | ) | (12.6 | ) | (7.2 | ) | |||||||
Within annuity products(2) | 643.0 | (168.7 | ) | 326.7 | (419.8 | ) | |||||||||
Within reinsurance agreements(3) | 93.2 | (64.7 | ) | 69.3 | (81.4 | ) | |||||||||
Managed custody guarantees(2) | 0.9 | 0.1 | 0.1 | 0.1 | |||||||||||
Total | $ | 256.8 | $ | (470.5 | ) | $ | (7.8 | ) | $ | (687.8 | ) |
|
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 2,627.9 | $ | 603.7 | $ | — | $ | 3,231.6 | |||||||
U.S. Government agencies and authorities | — | 420.7 | — | 420.7 | |||||||||||
State, municipalities and political subdivisions | — | 840.6 | — | 840.6 | |||||||||||
U.S. corporate public securities | — | 33,978.3 | 70.9 | 34,049.2 | |||||||||||
U.S. corporate private securities | — | 5,439.0 | 966.9 | 6,405.9 | |||||||||||
Foreign corporate public securities and foreign governments(1) | — | 8,409.0 | 19.5 | 8,428.5 | |||||||||||
Foreign corporate private securities(1) | — | 7,356.7 | 448.9 | 7,805.6 | |||||||||||
Residential mortgage-backed securities | — | 6,061.2 | 96.5 | 6,157.7 | |||||||||||
Commercial mortgage-backed securities | — | 3,987.7 | — | 3,987.7 | |||||||||||
Other asset-backed securities | — | 1,343.2 | 36.4 | 1,379.6 | |||||||||||
Total fixed maturities, including securities pledged | 2,627.9 | 68,440.1 | 1,639.1 | 72,707.1 | |||||||||||
Equity securities, available-for-sale | 222.9 | — | 56.7 | 279.6 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 0.2 | 964.5 | — | 964.7 | |||||||||||
Foreign exchange contracts | — | 92.6 | — | 92.6 | |||||||||||
Equity contracts | 3.2 | 255.0 | 77.6 | 335.8 | |||||||||||
Credit contracts | — | 25.2 | 11.0 | 36.2 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,180.4 | 52.5 | 6.0 | 4,238.9 | |||||||||||
Assets held in separate accounts | 101,348.9 | 4,981.6 | — | 106,330.5 | |||||||||||
Total assets | $ | 108,383.5 | $ | 74,811.5 | $ | 1,790.4 | $ | 184,985.4 | |||||||
Percentage of Level to total | 58.6 | % | 40.4 | % | 1.0 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,953.5 | $ | 1,953.5 | |||||||
GMAB/GMWB/GMWBL(2) | — | — | 1,305.5 | 1,305.5 | |||||||||||
Stabilizer and MCGs | — | — | 92.0 | 92.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 538.2 | — | 538.2 | |||||||||||
Foreign exchange contracts | — | 40.0 | — | 40.0 | |||||||||||
Equity contracts | 5.3 | 85.8 | — | 91.1 | |||||||||||
Credit contracts | — | 14.7 | 21.8 | 36.5 | |||||||||||
Embedded derivative on reinsurance | — | 70.4 | — | 70.4 | |||||||||||
Total liabilities | $ | 5.3 | $ | 749.1 | $ | 3,372.8 | $ | 4,127.2 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 3,262.0 | $ | 642.0 | $ | — | $ | 3,904.0 | |||||||
U.S. Government agencies and authorities | — | 435.9 | — | 435.9 | |||||||||||
State, municipalities and political subdivisions | — | 694.4 | — | 694.4 | |||||||||||
U.S. corporate public securities | — | 34,239.9 | 103.8 | 34,343.7 | |||||||||||
U.S. corporate private securities | — | 5,418.3 | 978.8 | 6,397.1 | |||||||||||
Foreign corporate public securities and foreign governments(1) | — | 8,375.7 | 13.5 | 8,389.2 | |||||||||||
Foreign corporate private securities(1) | — | 7,619.8 | 435.2 | 8,055.0 | |||||||||||
Residential mortgage-backed securities | — | 6,562.6 | 94.2 | 6,656.8 | |||||||||||
Commercial mortgage-backed securities | — | 4,166.2 | 22.0 | 4,188.2 | |||||||||||
Other asset-backed securities | — | 1,585.0 | 10.1 | 1,595.1 | |||||||||||
Total fixed maturities, including securities pledged | 3,262.0 | 69,739.8 | 1,657.6 | 74,659.4 | |||||||||||
Equity securities, available-for-sale | 215.5 | — | 56.3 | 271.8 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | — | 1,225.0 | — | 1,225.0 | |||||||||||
Foreign exchange contracts | — | 70.6 | — | 70.6 | |||||||||||
Equity contracts | 104.7 | 296.6 | 81.8 | 483.1 | |||||||||||
Credit contracts | — | 30.9 | 10.0 | 40.9 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,924.8 | 138.5 | 6.0 | 5,069.3 | |||||||||||
Assets held in separate accounts | 100,692.4 | 5,313.1 | 2.3 | 106,007.8 | |||||||||||
Total assets | $ | 109,199.4 | $ | 76,814.5 | $ | 1,814.0 | $ | 187,827.9 | |||||||
Percentage of Level to total | 58.1 | % | 40.9 | % | 1.0 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,970.0 | $ | 1,970.0 | |||||||
GMAB/GMWB/GMWBL | — | — | 1,527.7 | 1,527.7 | |||||||||||
Stabilizer and MCGs | — | — | 102.9 | 102.9 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 576.6 | — | 576.6 | |||||||||||
Foreign exchange contracts | — | 26.8 | — | 26.8 | |||||||||||
Equity contracts | 8.2 | 201.7 | — | 209.9 | |||||||||||
Credit contracts | — | 16.3 | 19.7 | 36.0 | |||||||||||
Embedded derivative on reinsurance | — | 139.6 | — | 139.6 | |||||||||||
Total liabilities | $ | 8.2 | $ | 961.0 | $ | 3,620.3 | $ | 4,589.5 |
Three Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||
U.S. corporate public securities | 114.6 | — | (0.3 | ) | — | — | — | (0.5 | ) | — | (42.9 | ) | 70.9 | — | |||||||||||||||||||||||||||||
U.S. corporate private securities | 995.0 | 0.2 | (21.2 | ) | 55.8 | — | — | (62.9 | ) | — | — | 966.9 | 0.2 | ||||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 15.4 | (5.9 | ) | 1.7 | — | — | — | (0.6 | ) | 12.3 | (3.4 | ) | 19.5 | (5.9 | ) | ||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 487.1 | (1.4 | ) | (2.3 | ) | — | — | — | (43.7 | ) | 9.2 | — | 448.9 | (1.4 | ) | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 109.2 | (2.9 | ) | (1.6 | ) | — | — | — | (0.3 | ) | — | (7.9 | ) | 96.5 | (3.0 | ) | |||||||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Other asset-backed securities | 9.3 | — | 0.1 | 29.0 | — | — | (0.5 | ) | — | (1.5 | ) | 36.4 | — | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 1,730.6 | (10.0 | ) | (23.6 | ) | 84.8 | — | — | (108.5 | ) | 21.5 | (55.7 | ) | 1,639.1 | (10.1 | ) |
Three Months Ended June 30, 2015 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 58.2 | $ | — | $ | (1.5 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 56.7 | $ | — | ||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (2,015.6 | ) | 58.5 | — | — | (53.1 | ) | — | 56.7 | — | — | (1,953.5 | ) | — | |||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (1,796.0 | ) | 528.1 | — | — | (37.8 | ) | — | 0.2 | — | — | (1,305.5 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | (148.1 | ) | 57.3 | — | — | (1.2 | ) | — | — | — | — | (92.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 72.6 | (7.1 | ) | — | 11.0 | — | — | (9.7 | ) | — | — | 66.8 | (5.9 | ) | |||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 6.0 | — | — | — | — | — | — | — | — | 6.0 | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 0.6 | — | — | — | — | — | — | — | (0.6 | ) | — | — |
Six Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||
U.S. corporate public securities | 103.8 | — | (1.8 | ) | — | — | — | (1.7 | ) | 14.0 | (43.4 | ) | 70.9 | — | |||||||||||||||||||||||||||||
U.S. corporate private securities | 978.8 | 0.4 | (17.4 | ) | 140.8 | — | — | (171.3 | ) | 35.6 | — | 966.9 | 0.4 | ||||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 13.5 | (5.9 | ) | (0.1 | ) | — | — | — | (3.2 | ) | 15.2 | — | 19.5 | (5.9 | ) | ||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 435.2 | (0.8 | ) | (1.9 | ) | 8.9 | — | — | (55.3 | ) | 62.8 | — | 448.9 | (1.4 | ) | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 94.2 | (5.4 | ) | (1.9 | ) | — | — | — | (0.4 | ) | 12.6 | (2.6 | ) | 96.5 | (5.4 | ) | |||||||||||||||||||||||||||
Commercial mortgage-backed securities | 22.0 | — | — | — | — | — | — | — | (22.0 | ) | — | — | |||||||||||||||||||||||||||||||
Other asset-backed securities | 10.1 | — | 0.1 | 29.0 | — | — | (0.6 | ) | — | (2.2 | ) | 36.4 | — | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 1,657.6 | (11.7 | ) | (23.0 | ) | 178.7 | — | — | (232.5 | ) | 140.2 | (70.2 | ) | 1,639.1 | (12.3 | ) |
Six Months Ended June 30, 2015 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 56.3 | $ | (0.1 | ) | $ | 0.5 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 56.7 | $ | (0.1 | ) | |||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (1,970.0 | ) | 12.8 | — | — | (93.6 | ) | — | 97.3 | — | — | (1,953.5 | ) | — | |||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (1,527.7 | ) | 300.8 | — | — | (78.9 | ) | — | 0.3 | — | — | (1,305.5 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | (102.9 | ) | 13.2 | — | — | (2.3 | ) | — | — | — | — | (92.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 72.1 | (6.7 | ) | — | 19.3 | — | — | (17.9 | ) | — | — | 66.8 | (5.3 | ) | |||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 6.0 | — | — | — | — | — | — | — | — | 6.0 | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 2.3 | — | — | — | — | — | — | — | (2.3 | ) | — | — |
Three Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | 7.2 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (7.2 | ) | $ | — | $ | — | ||||||||||||||||||||
U.S. corporate public securities | 151.0 | (0.7 | ) | 1.5 | 36.9 | — | (4.3 | ) | (4.5 | ) | 14.2 | — | 194.1 | (0.1 | ) | ||||||||||||||||||||||||||||
U.S. corporate private securities | 417.7 | (0.1 | ) | (0.2 | ) | 81.6 | — | — | (17.7 | ) | 130.7 | — | 612.0 | (0.1 | ) | ||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 17.4 | — | (1.3 | ) | — | — | — | — | — | — | 16.1 | — | |||||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 113.3 | — | (1.6 | ) | 94.0 | — | — | (7.5 | ) | 202.5 | (36.0 | ) | 364.7 | — | |||||||||||||||||||||||||||||
Residential mortgage-backed securities | 104.4 | (3.7 | ) | (0.2 | ) | 1.1 | — | — | (0.4 | ) | — | (1.6 | ) | 99.6 | (3.7 | ) | |||||||||||||||||||||||||||
Commercial mortgage-backed securities | 24.9 | — | — | — | — | — | — | — | (24.9 | ) | — | — | |||||||||||||||||||||||||||||||
Other asset-backed securities | 42.2 | 0.8 | (0.8 | ) | — | — | — | (1.4 | ) | — | (29.3 | ) | 11.5 | 0.7 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 878.1 | (3.7 | ) | (2.6 | ) | 213.6 | — | (4.3 | ) | (31.5 | ) | 347.4 | (99.0 | ) | 1,298.0 | (3.2 | ) |
Three Months Ended June 30, 2014 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 57.1 | $ | — | $ | 0.1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 57.2 | $ | — | |||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (1,808.0 | ) | (118.8 | ) | — | — | (43.1 | ) | — | 35.2 | — | — | (1,934.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (1,096.3 | ) | (36.9 | ) | — | — | (38.3 | ) | — | 0.2 | — | — | (1,171.3 | ) | — | ||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | (18.0 | ) | (12.9 | ) | — | — | (1.1 | ) | — | — | — | — | (32.0 | ) | — | ||||||||||||||||||||||||||||
Other derivatives, net | 67.1 | 26.1 | — | 8.8 | — | — | (23.8 | ) | — | — | 78.2 | 10.5 | |||||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 17.9 | 0.1 | — | 0.1 | — | (2.2 | ) | — | — | — | 15.9 | — |
Six Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | 14.4 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (14.4 | ) | $ | — | $ | — | ||||||||||||||||||||
U.S. corporate public securities | 129.0 | (0.8 | ) | 4.9 | 50.2 | — | (4.3 | ) | (8.2 | ) | 26.3 | (3.0 | ) | 194.1 | (0.1 | ) | |||||||||||||||||||||||||||
U.S. corporate private securities | 327.5 | (0.1 | ) | 3.0 | 176.3 | — | — | (24.1 | ) | 129.4 | — | 612.0 | (0.1 | ) | |||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 19.2 | — | (2.8 | ) | — | — | — | (0.3 | ) | — | — | 16.1 | — | ||||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 135.1 | — | 5.6 | 94.0 | — | — | (7.5 | ) | 198.5 | (61.0 | ) | 364.7 | — | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 98.6 | (6.5 | ) | 0.5 | 1.1 | — | — | (0.8 | ) | 8.8 | (2.1 | ) | 99.6 | (6.5 | ) | ||||||||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Other asset-backed securities | 59.2 | 3.5 | (2.9 | ) | — | — | — | (19.0 | ) | — | (29.3 | ) | 11.5 | 1.4 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 783.0 | (3.9 | ) | 8.3 | 321.6 | — | (4.3 | ) | (59.9 | ) | 363.0 | (109.8 | ) | 1,298.0 | (5.3 | ) |
Six Months Ended June 30, 2014 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 55.3 | $ | (0.9 | ) | $ | 2.9 | $ | — | $ | — | $ | (0.1 | ) | $ | — | $ | — | $ | — | $ | 57.2 | $ | (0.9 | ) | ||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (1,736.7 | ) | (161.2 | ) | — | — | (93.4 | ) | — | 56.6 | — | — | (1,934.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (865.9 | ) | (228.8 | ) | — | — | (76.9 | ) | — | 0.3 | — | — | (1,171.3 | ) | — | ||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | — | (29.7 | ) | — | — | (2.3 | ) | — | — | — | — | (32.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 80.3 | 27.1 | — | 16.2 | — | — | (45.4 | ) | — | — | 78.2 | (2.1 | ) | ||||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 13.1 | 0.1 | — | 5.9 | — | (3.2 | ) | — | — | — | 15.9 | — |
Range(1) | |||||||||||||
Unobservable Input | GMWB/GMWBL | GMAB | FIA | Stabilizer/MCGs | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | 0.1% to 18% | 0.1% to 18% | — | 0.1% to 7.4% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 48% to 98% | 48% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -38% to 62% | -38% to 62% | — | — | |||||||||
Interest Rates and Equity Funds | -32% to 4% | -32% to 4% | — | — | |||||||||
Nonperformance risk | 0.15% to 1.3% | 0.15% to 1.3% | 0.15% to 1.3% | 0.15% to 1.3% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | 0% to 5% | — | |||||||||
Lapses | 0.08% to 24% | (3)(4) | 0.08% to 31% | (3)(4) | 0% to 60% | (3) | 0% to 50% | (5) | |||||
Policyholder Deposits(6) | — | — | — | 0% to 65% | (5) | ||||||||
Mortality | — | (7) | — | (7) | — | (8) | — |
(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 | $ | 2.6 | $ | 0.1 | $ | 2.7 | 9.2 | ||||||||
60-69 | 6.6 | 0.2 | 6.8 | 4.6 | |||||||||||
70+ | 5.6 | 0.1 | 5.7 | 2.8 | |||||||||||
$ | 14.8 | $ | 0.4 | $ | 15.2 | 5.3 |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 0.08% to 8.2% | $ | 6.6 | 0.08% to 6.3% | ||||||
Out of the Money | — | * | 0.41% to 12% | 0.2 | 0.36% to 7% | ||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 2.5% to 21% | $ | 8.2 | 1.7% to 21% | ||||||
Out of the Money | 0.1 | 12.3% to 31% | 0.8 | 5.6% to 24% |
(5) | 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 | 88 | % | 0-25% | 0-15% | 0-40% | 0-15% | ||||
Stabilizer with Recordkeeping Agreements | 12 | % | 0-50% | 0-25% | 0-65% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-50% | 0-25% | 0-65% | 0-30% |
(6) | Measured as a percentage of assets under management or assets under administration. |
(7) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
(8) | The mortality rate is based on the 2012 Individual Annuity Mortality Basic table with mortality improvements. |
Range(1) | |||||||||||||
Unobservable Input | GMWB/GMWBL | GMAB | FIA | Stabilizer/MCGs | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | 0.2% to 16% | 0.2% to 16% | — | 0.2% to 7.6% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 49% to 98% | 49% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -38% to 62% | -38% to 62% | — | — | |||||||||
Interest Rates and Equity Funds | -32% to -4% | -32% to -4% | — | — | |||||||||
Nonperformance risk | 0.13% to 1.1% | 0.13% to 1.1% | 0.13% to 1.1% | 0.13% to 1.1% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | 0% to 5 % | — | |||||||||
Lapses | 0.08% to 24% | (3)(4) | 0.08% to 31% | (3)(4) | 0% to 60% | (3) | 0% to 50% | (5) | |||||
Policyholder Deposits(6) | — | — | — | 0% to 65% | (5) | ||||||||
Mortality | — | (7) | — | (7) | — | (8) | — |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
(2) | Those policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of account value, 33% are taking systematic withdrawals. Of those policyholders who are not taking withdrawals, the Company assumes that 85% will begin systematic withdrawals after a delay period. The utilization function varies by policyholder age and policy duration. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWB and GMWBL tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWB and GMWBL benefit amount. There is also a lower utilization rate, though indirectly, for contracts that are less “in the money” (i.e., where the notional benefit amount is in excess of the account value) due to higher lapses. Conversely, the utilization rate tends to be higher for contract owners near or beyond retirement age and contracts that have accumulated their maximum GMWB or GMWBL benefit amount. There is also a higher utilization rate, though indirectly, for contracts which are highly “in the money.” The chart below provides the GMWBL account value by current age group and average expected delay times from the associated attained age group as of December 31, 2014 (account value amounts are in $ billions). |
Account Values | |||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years)* | |||||||||||
< 60 | $ | 2.4 | $ | 0.5 | $ | 2.9 | 9.5 | ||||||||
60-69 | 6.2 | 1.0 | 7.2 | 4.9 | |||||||||||
70+ | 5.2 | 0.5 | 5.7 | 3.1 | |||||||||||
$ | 13.8 | $ | 2.0 | $ | 15.8 | 5.8 |
(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. |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 0.08% to 8.2% | $ | 6.7 | 0.08% to 6.3% | ||||||
Out of the Money | — | * | 0.41% to 12% | 1.2 | 0.36% to 7% | ||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 2.5% to 21% | $ | 7.2 | 1.7% to 21% | ||||||
Out of the Money | 0.1 | 12.3% to 31% | 1.4 | 5.6% to 24% |
(5) | 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% | 0-45% | 0-15% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-50% | 0-25% | 0-65% | 0-25% | ||||
Aggregate of all plans | 100 | % | 0-50% | 0-25% | 0-65% | 0-25% |
(6) | Measured as a percentage of assets under management or assets under administration. |
(7) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
(8) | The mortality rate is based on the 2012 Individual Annuity Mortality Basic table with mortality improvements. |
• | An increase (decrease) in long-term equity implied volatility |
• | An increase (decrease) in interest rate 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 implied 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. |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 72,707.1 | $ | 72,707.1 | $ | 74,659.4 | $ | 74,659.4 | |||||||
Equity securities, available-for-sale | 279.6 | 279.6 | 271.8 | 271.8 | |||||||||||
Mortgage loans on real estate | 10,366.7 | 10,882.9 | 9,794.1 | 10,286.6 | |||||||||||
Policy loans | 2,034.1 | 2,034.1 | 2,104.0 | 2,104.0 | |||||||||||
Limited partnerships/corporations | 471.8 | 471.8 | 363.2 | 363.2 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,238.9 | 4,238.9 | 5,069.3 | 5,069.3 | |||||||||||
Derivatives | 1,429.3 | 1,429.3 | 1,819.6 | 1,819.6 | |||||||||||
Other investments | 93.3 | 103.4 | 110.3 | 120.4 | |||||||||||
Assets held in separate accounts | 106,330.5 | 106,330.5 | 106,007.8 | 106,007.8 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,957.8 | 54,717.3 | 49,791.9 | 55,112.4 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 1,494.6 | 1,474.5 | 1,593.0 | 1,564.8 | |||||||||||
Supplementary contracts, immediate annuities and other | 2,817.7 | 2,990.7 | 2,535.3 | 2,706.2 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,953.5 | 1,953.5 | 1,970.0 | 1,970.0 | |||||||||||
GMAB/GMWB/GMWBL | 1,305.5 | 1,305.5 | 1,527.7 | 1,527.7 | |||||||||||
Stabilizer and MCGs | 92.0 | 92.0 | 102.9 | 102.9 | |||||||||||
Other derivatives | 705.8 | 705.8 | 849.3 | 849.3 | |||||||||||
Long-term debt | 3,486.0 | 3,812.7 | 3,515.7 | 3,875.4 | |||||||||||
Embedded derivatives on reinsurance | 70.4 | 70.4 | 139.6 | 139.6 |
|
2015 | |||||||||||
DAC | VOBA | Total | |||||||||
Balance as of January 1, 2015 | $ | 3,890.9 | $ | 680.0 | $ | 4,570.9 | |||||
Deferrals of commissions and expenses | 171.9 | 5.2 | 177.1 | ||||||||
Amortization: | |||||||||||
Amortization | (352.6 | ) | (77.2 | ) | (429.8 | ) | |||||
Interest accrued(1) | 116.0 | 42.6 | 158.6 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (236.6 | ) | (34.6 | ) | (271.2 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | 342.8 | 270.3 | 613.1 | ||||||||
Balance as of June 30, 2015 | $ | 4,169.0 | $ | 920.9 | $ | 5,089.9 | |||||
2014 | |||||||||||
DAC | VOBA | Total | |||||||||
Balance as of January 1, 2014 | $ | 4,316.1 | $ | 1,035.5 | $ | 5,351.6 | |||||
Deferrals of commissions and expenses | 188.2 | 6.4 | 194.6 | ||||||||
Amortization: | |||||||||||
Amortization | (313.4 | ) | (88.8 | ) | (402.2 | ) | |||||
Interest accrued(1) | 115.7 | 44.7 | 160.4 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (197.7 | ) | (44.1 | ) | (241.8 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | (507.5 | ) | (285.7 | ) | (793.2 | ) | |||||
Balance as of June 30, 2014 | $ | 3,799.1 | $ | 712.1 | $ | 4,511.2 |
|
Dividends Paid | Extraordinary Distributions Paid | ||||||||||||||
Six Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Subsidiary Name (State of domicile): | |||||||||||||||
Voya Insurance and Annuity Company ("VIAC") (IA) | $ | 394.0 | $ | 216.0 | $ | 98.0 | $ | — | |||||||
Voya Retirement Insurance and Annuity Company ("VRIAC") (CT) | 231.0 | 281.0 | — | — | |||||||||||
Security Life of Denver Insurance Company ("SLD") (CO) | 111.0 | 32.0 | — | — | |||||||||||
ReliaStar Life Insurance Company ("RLI") (MN) | 194.0 | 193.0 | — | — |
|
June 30, | |||||||
2015 | 2014 | ||||||
Fixed maturities, net of OTTI | $ | 3,680.4 | $ | 5,977.5 | |||
Equity securities, available-for-sale | 30.6 | 31.5 | |||||
Derivatives | 236.4 | 178.1 | |||||
DAC/VOBA adjustment on available-for-sale securities | (1,227.6 | ) | (1,848.2 | ) | |||
Sales inducements adjustment on available-for-sale securities | (51.8 | ) | (88.7 | ) | |||
Other | (31.5 | ) | (30.4 | ) | |||
Unrealized capital gains (losses), before tax | 2,636.5 | 4,219.8 | |||||
Deferred income tax asset (liability) | (564.2 | ) | (1,113.0 | ) | |||
Net unrealized capital gains (losses) | 2,072.3 | 3,106.8 | |||||
Pension and other postretirement benefits liability, net of tax | 36.9 | 45.9 | |||||
AOCI | $ | 2,109.2 | $ | 3,152.7 |
Three Months Ended June 30, 2015 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (3,105.6 | ) | $ | 1,084.6 | $ | (2,021.0 | ) | |||
Equity securities | (2.2 | ) | 0.8 | (1.4 | ) | ||||||
Other | (0.1 | ) | — | (0.1 | ) | ||||||
OTTI | 3.7 | (1.3 | ) | 2.4 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | 5.2 | (1.8 | ) | 3.4 | |||||||
DAC/VOBA | 910.7 | (318.8 | ) | 591.9 | |||||||
Sales inducements | 34.1 | (12.0 | ) | 22.1 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (2,154.2 | ) | 751.5 | (1,402.7 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | (23.1 | ) | (1) | 8.1 | (15.0 | ) | |||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (3.1 | ) | 1.1 | (2.0 | ) | ||||||
Change in unrealized gains/losses on derivatives | (26.2 | ) | 9.2 | (17.0 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in pension and other postretirement benefits liability | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (2,183.9 | ) | $ | 761.9 | $ | (1,422.0 | ) |
Six Months Ended June 30, 2015 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (2,179.6 | ) | $ | 761.1 | $ | (1,418.5 | ) | |||
Equity securities | 0.3 | (0.1 | ) | 0.2 | |||||||
Other | — | — | — | ||||||||
OTTI | 9.4 | (3.3 | ) | 6.1 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statement of Operations | 6.2 | (2.2 | ) | 4.0 | |||||||
DAC/VOBA | 613.1 | (1) | (214.6 | ) | 398.5 | ||||||
Sales inducements | 23.3 | (8.2 | ) | 15.1 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (1,527.3 | ) | 532.7 | (994.6 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | 14.0 | (2) | (4.9 | ) | 9.1 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (7.0 | ) | 2.5 | (4.5 | ) | ||||||
Change in unrealized gains/losses on derivatives | 7.0 | (2.4 | ) | 4.6 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statement of Operations | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in pension and other postretirement benefits liability | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (1,527.2 | ) | $ | 532.7 | $ | (994.5 | ) |
Three Months Ended June 30, 2014 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 1,233.6 | $ | (431.5 | ) | $ | 802.1 | ||||
Equity securities | 0.4 | (0.1 | ) | 0.3 | |||||||
Other | (2.4 | ) | 0.8 | (1.6 | ) | ||||||
OTTI | 8.7 | (3.0 | ) | 5.7 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (25.2 | ) | 8.8 | (16.4 | ) | ||||||
DAC/VOBA | (333.5 | ) | 116.8 | (216.7 | ) | ||||||
Sales inducements | (13.9 | ) | 4.9 | (9.0 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | 867.7 | (303.3 | ) | 564.4 | |||||||
Derivatives: | |||||||||||
Derivatives | 21.8 | (1) | (7.6 | ) | 14.2 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (1.7 | ) | 0.6 | (1.1 | ) | ||||||
Change in unrealized gains/losses on derivatives | 20.1 | (7.0 | ) | 13.1 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in pension and other postretirement benefits liability | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in Other comprehensive income (loss) | $ | 884.3 | $ | (309.1 | ) | $ | 575.2 |
Six Months Ended June 30, 2014 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 2,822.0 | $ | (987.1 | ) | $ | 1,834.9 | ||||
Equity securities | (15.6 | ) | 4.1 | (11.5 | ) | ||||||
Other | (2.7 | ) | 0.9 | (1.8 | ) | ||||||
OTTI | 24.3 | (8.5 | ) | 15.8 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statement of Operations | (34.0 | ) | 11.9 | (22.1 | ) | ||||||
DAC/VOBA | (793.2 | ) | (1) | 277.7 | (515.5 | ) | |||||
Sales inducements | (30.6 | ) | 10.7 | (19.9 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | 1,970.2 | (690.3 | ) | 1,279.9 | |||||||
Derivatives: | |||||||||||
Derivatives | 46.4 | (2) | (16.2 | ) | 30.2 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statement of Operations | (3.1 | ) | 1.1 | (2.0 | ) | ||||||
Change in unrealized gains/losses on derivatives | 43.3 | (15.1 | ) | 28.2 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statement of Operations | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in pension and other postretirement benefits liability | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in Other comprehensive income (loss) | $ | 2,006.6 | $ | (703.0 | ) | $ | 1,303.6 |
|
Three Months Ended June 30, | |||||
2015 | 2014 | ||||
Income tax expense (benefit) at federal statutory rate | 35.0 | % | 35.0 | % | |
Tax effect of: | |||||
Valuation allowance | — | (14.2 | ) | ||
Dividend received deduction | (3.9 | ) | (5.9 | ) | |
Audit settlement | — | 0.1 | |||
State tax expense (benefit) | (0.5 | ) | 0.6 | ||
Noncontrolling interest | (5.9 | ) | (13.9 | ) | |
Nondeductible expenses | 0.1 | 0.1 | |||
Other | (0.3 | ) | (0.4 | ) | |
Income tax expense (benefit) | 24.5 | % | 1.4 | % | |
Six Months Ended June 30, | |||||
2015 | 2014 | ||||
Income tax expense (benefit) at federal statutory rate | 35.0 | % | 35.0 | % | |
Tax effect of: | |||||
Valuation allowance | (2.0 | ) | (15.7 | ) | |
Dividend received deduction | (7.9 | ) | (7.0 | ) | |
Audit settlement | — | (0.1 | ) | ||
State tax expense (benefit) | 1.7 | 1.3 | |||
Noncontrolling interest | (5.1 | ) | (8.7 | ) | |
Nondeductible expenses | 0.1 | 0.1 | |||
Other | 0.2 | 0.2 | |||
Income tax expense (benefit) | 22.0 | % | 5.1 | % |
|
Maturity | June 30, 2015 | December 31, 2014 | |||||||
7.25% Voya Holdings, Inc. debentures due 2023(1) | 08/15/2023 | $ | 159.3 | $ | 159.0 | ||||
7.63% Voya Holdings, Inc. debentures due 2026(1) | 08/15/2026 | 202.2 | 232.3 | ||||||
8.42% Equitable of Iowa Companies Capital Trust II notes due 2027 | 04/01/2027 | 13.7 | 13.8 | ||||||
6.97% Voya Holdings, Inc. debentures due 2036(1) | 08/15/2036 | 108.6 | 108.6 | ||||||
1.00% Windsor Property Loan | 06/14/2027 | 4.9 | 4.9 | ||||||
5.5% Senior Notes due 2022 | 07/15/2022 | 849.7 | 849.6 | ||||||
2.9% Senior Notes due 2018 | 02/15/2018 | 999.0 | 998.9 | ||||||
5.65% Fixed-to-Floating Rate Junior Subordinated Notes due 2053 | 05/15/2053 | 750.0 | 750.0 | ||||||
5.7% Senior Notes due 2043 | 07/15/2043 | 398.6 | 398.6 | ||||||
Subtotal | 3,486.0 | 3,515.7 | |||||||
Less: Current portion of long-term debt | — | — | |||||||
Total | $ | 3,486.0 | $ | 3,515.7 |
• | 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 | |||||||||||||||||
Voya Financial, Inc. | Unsecured | Committed | 02/14/2018 | $ | 3,000.0 | $ | 736.0 | $ | 2,264.0 | ||||||||
Security Life of Denver International Limited | Unsecured | Committed | 01/24/2018 | 175.0 | 158.0 | 17.0 | |||||||||||
Voya Financial, Inc./ Langhorne I, LLC | Unsecured | Committed | 01/15/2019 | 500.0 | — | 500.0 | |||||||||||
Voya Financial, Inc./ Security Life of Denver International Limited | Unsecured | Committed | 11/09/2015 | 750.0 | 750.0 | — | |||||||||||
Security Life of Denver International Limited | Unsecured | Committed | 10/29/2021 | 1,125.0 | 1,125.0 | — | |||||||||||
Voya Financial, Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/29/2023 | 250.0 | 250.0 | — | |||||||||||
Voya Financial, Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/31/2025 | 475.0 | 475.0 | — | |||||||||||
Voya Financial, Inc. | Secured | Committed | 02/11/2018 | 195.0 | 195.0 | — | |||||||||||
Voya Financial, Inc. | Unsecured | Uncommitted | Various | 1.7 | 1.7 | — | |||||||||||
Voya Financial, Inc. | Secured | Uncommitted | Various | 10.0 | 0.7 | — | |||||||||||
Voya Financial, Inc. / Roaring River II, LLC | Unsecured | Committed | 12/31/2021 | 995.0 | 765.6 | 229.4 | |||||||||||
Voya Financial, Inc./ Roaring River IV, LLC | Unsecured | Committed | 12/31/2028 | 565.0 | 293.0 | 272.0 | |||||||||||
Total | $ | 8,041.7 | $ | 4,750.0 | $ | 3,282.4 | |||||||||||
Secured facilities | $ | 205.0 | $ | 195.7 | $ | — | |||||||||||
Unsecured and uncommitted | 1.7 | 1.7 | — | ||||||||||||||
Unsecured and committed | 7,835.0 | 4,552.6 | 3,282.4 | ||||||||||||||
Total | $ | 8,041.7 | $ | 4,750.0 | $ | 3,282.4 |
|
June 30, 2015 | December 31, 2014 | ||||||
Fixed maturity collateral pledged to FHLB | $ | 1,539.8 | $ | 1,614.8 | |||
FHLB restricted stock(1) | 73.4 | 76.3 | |||||
Other fixed maturities-state deposits | 227.0 | 241.7 | |||||
Securities pledged(2) | 976.5 | 1,184.6 | |||||
Total restricted assets | $ | 2,816.7 | $ | 3,117.4 |
|
Three Months Ended June 30, | |||||||||||||||
2015 | 2014 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
NN Group | $ | — | $ | — | $ | 0.6 | $ | 0.2 | |||||||
ING Group | — | — | 1.3 | 3.9 | |||||||||||
ING Bank | — | — | 4.6 | 4.1 | |||||||||||
Other | — | — | 5.3 | 3.6 | |||||||||||
Total | $ | — | $ | — | $ | 11.8 | $ | 11.8 | |||||||
Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
NN Group | $ | 0.4 | $ | 0.1 | $ | 1.2 | $ | 0.3 | |||||||
ING Group | 2.8 | 3.0 | 6.9 | 7.4 | |||||||||||
ING Bank | 18.2 | 5.7 | 4.1 | 10.7 | |||||||||||
Other | 3.8 | 3.4 | 10.6 | 7.0 | |||||||||||
Total | $ | 25.2 | $ | 12.2 | $ | 22.8 | $ | 25.4 | |||||||
Assets | Liabilities | |||||||
NN Group | $ | 0.1 | $ | 0.2 | ||||
ING Group | 1.9 | 1.2 | ||||||
ING Bank | 12.9 | 4.0 | ||||||
Other | 2.2 | 1.4 | ||||||
Total | $ | 17.1 | $ | 6.8 |
|
June 30, 2015 | December 31, 2014 | ||||||
Assets of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
Cash and cash equivalents | $ | 245.1 | $ | 605.9 | |||
Corporate loans, at fair value using the fair value option | 6,973.9 | 6,793.1 | |||||
Other assets | 127.5 | 67.3 | |||||
Total CLO entities | 7,346.5 | 7,466.3 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Cash and cash equivalents | 218.3 | 104.5 | |||||
Limited partnerships/corporations, at fair value | 4,201.9 | 3,727.3 | |||||
Other assets | 297.6 | 25.1 | |||||
Total investment funds | 4,717.8 | 3,856.9 | |||||
Total assets of consolidated investment entities | $ | 12,064.3 | $ | 11,323.2 | |||
Liabilities of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
CLO notes, at fair value using the fair value option | $ | 6,986.6 | $ | 6,838.1 | |||
Other liabilities | 309.2 | 561.1 | |||||
Total CLO entities | 7,295.8 | 7,399.2 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Other liabilities | 1,373.8 | 796.7 | |||||
Total investment funds | 1,373.8 | 796.7 | |||||
Total liabilities of consolidated investment entities | $ | 8,669.6 | $ | 8,195.9 |
Fair Value | Valuation Technique | Unobservable Inputs | ||||||
June 30, 2015 | ||||||||
Assets: | ||||||||
CLO Investments | $ | 19.0 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin | ||||||||
Liabilities: | ||||||||
CLO Notes | $ | 6,986.6 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
Fair Value | Valuation Technique | Unobservable Inputs | ||||||
December 31, 2014 | ||||||||
Assets: | ||||||||
CLO Investments | $ | 19.2 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin | ||||||||
Liabilities: | ||||||||
CLO Notes | $ | 6,838.1 | 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 investments and CLO notes and, as a result, would potentially decrease the value of the CLO investments and CLO notes. |
• | Recovery Rate: A decrease (increase) in the expected recovery of defaulted assets would potentially decrease (increase) the valuation of CLO investments and CLO notes. |
• | Prepayment Rate: A decrease (increase) in the expected rate of collateral prepayments would potentially decrease (increase) the valuation of CLO investments and CLO notes as the expected weighted average life (“WAL”) would increase. |
• | Discount Margin (spread over LIBOR): An increase (decrease) in the discount margin used to value the CLO investments and CLO notes and would decrease (increase) the value of the CLO investments and 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 | Total | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 245.1 | $ | — | $ | — | $ | 245.1 | |||||||
Corporate loans, at fair value using the fair value option | — | 6,954.9 | 19.0 | 6,973.9 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 218.3 | — | — | 218.3 | |||||||||||
Limited partnerships/corporations, at fair value | — | 1,646.0 | 2,555.9 | 4,201.9 | |||||||||||
Total assets, at fair value | $ | 463.4 | $ | 8,600.9 | $ | 2,574.9 | $ | 11,639.2 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 6,986.6 | $ | 6,986.6 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 6,986.6 | $ | 6,986.6 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 605.9 | $ | — | $ | — | $ | 605.9 | |||||||
Corporate loans, at fair value using the fair value option | — | 6,773.9 | 19.2 | 6,793.1 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 104.5 | — | — | 104.5 | |||||||||||
Limited partnerships/corporations, at fair value | — | 1,035.6 | 2,691.7 | 3,727.3 | |||||||||||
Total assets, at fair value | $ | 710.4 | $ | 7,809.5 | $ | 2,710.9 | $ | 11,230.8 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 6,838.1 | $ | 6,838.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 6,838.1 | $ | 6,838.1 |
Fair Value as of April 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 19.0 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 19.0 | |||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,691.2 | 96.9 | 298.3 | (530.5 | ) | — | — | 2,555.9 | |||||||||||||||||||
Total assets, at fair value | $ | 2,710.2 | $ | 96.9 | $ | 298.3 | $ | (530.5 | ) | $ | — | $ | — | $ | 2,574.9 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 6,408.9 | $ | 40.5 | $ | 607.4 | $ | (70.2 | ) | $ | — | $ | — | $ | 6,986.6 | ||||||||||||
Total liabilities, at fair value | $ | 6,408.9 | $ | 40.5 | $ | 607.4 | $ | (70.2 | ) | $ | — | $ | — | $ | 6,986.6 | ||||||||||||
Fair Value as of January 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 19.2 | $ | (0.1 | ) | $ | — | $ | (0.1 | ) | $ | — | $ | — | $ | 19.0 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,691.7 | 96.4 | 298.3 | (530.5 | ) | — | — | 2,555.9 | |||||||||||||||||||
Total assets, at fair value | $ | 2,710.9 | $ | 96.3 | $ | 298.3 | $ | (530.6 | ) | $ | — | $ | — | $ | 2,574.9 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 6,838.1 | $ | 12.3 | $ | 607.4 | $ | (471.2 | ) | $ | — | $ | — | $ | 6,986.6 | ||||||||||||
Total liabilities, at fair value | $ | 6,838.1 | $ | 12.3 | $ | 607.4 | $ | (471.2 | ) | $ | — | $ | — | $ | 6,986.6 |
Fair Value as of April 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 25.0 | $ | 0.1 | $ | — | $ | (5.3 | ) | $ | — | $ | — | $ | 19.8 | ||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,752.5 | 215.6 | 224.7 | (319.8 | ) | — | — | 2,873.0 | |||||||||||||||||||
Total assets, at fair value | $ | 2,777.5 | $ | 215.7 | $ | 224.7 | $ | (325.1 | ) | $ | — | $ | — | $ | 2,892.8 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 5,525.5 | $ | (38.0 | ) | $ | 525.9 | $ | (57.8 | ) | $ | — | $ | — | $ | 5,955.6 | |||||||||||
Total liabilities, at fair value | $ | 5,525.5 | $ | (38.0 | ) | $ | 525.9 | $ | (57.8 | ) | $ | — | $ | — | $ | 5,955.6 | |||||||||||
Fair Value as of January 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 25.5 | $ | 0.3 | $ | — | $ | (6.0 | ) | $ | — | $ | — | $ | 19.8 | ||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,734.1 | 215.0 | 229.8 | (319.8 | ) | 13.9 | — | 2,873.0 | |||||||||||||||||||
Total assets, at fair value | $ | 2,759.6 | $ | 215.3 | $ | 229.8 | $ | (325.8 | ) | $ | 13.9 | $ | — | $ | 2,892.8 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 5,161.6 | $ | (36.9 | ) | $ | 935.3 | $ | (104.4 | ) | $ | — | $ | — | $ | 5,955.6 | |||||||||||
Total liabilities, at fair value | $ | 5,161.6 | $ | (36.9 | ) | $ | 935.3 | $ | (104.4 | ) | $ | — | $ | — | $ | 5,955.6 |
June 30, 2015 | December 31, 2014 | ||||||
Carrying amount | $ | — | $ | — | |||
Maximum exposure to loss | — | — | |||||
Assets of nonconsolidated investment entities | 815.3 | 932.8 | |||||
Liabilities of nonconsolidated investment entities | 853.3 | 983.7 |
|
Business | Segment | |
Retirement and Investment Solutions | Retirement Annuities 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. 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 businesses exited through reinsurance or divestment (including net investment gains (losses) on securities sold and expenses directly related to these transactions); |
• | Income (loss) attributable to noncontrolling interest; |
• | Income (loss) related to early extinguishment 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 postretirement benefit obligations and gains (losses) from plan amendments and curtailments; and |
• | Other items, including restructuring expenses (severance, lease write-offs, etc.), certain third-party expenses and deal incentives related to the divestment of the Company by ING Group, and expenses associated with the rebranding of Voya Financial, Inc. from ING U.S., Inc. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Retirement and Investment Solutions: | |||||||||||||||
Retirement | $ | 128.4 | $ | 135.8 | $ | 252.9 | $ | 250.7 | |||||||
Annuities | 61.0 | 64.2 | 129.6 | 119.0 | |||||||||||
Investment Management | 47.0 | 54.9 | 93.9 | 104.7 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 37.7 | 63.4 | 81.1 | 94.5 | |||||||||||
Employee Benefits | 37.7 | 37.8 | 78.3 | 54.7 | |||||||||||
Total Ongoing Business | 311.8 | 356.1 | 635.8 | 623.6 | |||||||||||
Corporate | (53.3 | ) | (38.3 | ) | (101.5 | ) | (75.6 | ) | |||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 3.2 | 6.6 | 8.3 | 12.0 | |||||||||||
Closed Block Other | 0.8 | 3.9 | 9.5 | (0.6 | ) | ||||||||||
Closed Blocks | 4.0 | 10.5 | 17.8 | 11.4 | |||||||||||
Total operating earnings before income taxes | 262.5 | 328.3 | 552.1 | 559.4 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | 180.5 | (82.1 | ) | 151.1 | (57.9 | ) | |||||||||
Net investment gains (losses) and related charges and adjustments | (9.4 | ) | 73.0 | 41.0 | 130.6 | ||||||||||
Net guaranteed benefit hedging gains (losses) and related charges and adjustments | 24.6 | (20.3 | ) | (22.6 | ) | (13.9 | ) | ||||||||
Loss related to businesses exited through reinsurance or divestment | (33.3 | ) | (26.9 | ) | (48.7 | ) | (37.4 | ) | |||||||
Income (loss) attributable to noncontrolling interest | 81.9 | 166.6 | 108.0 | 180.1 | |||||||||||
Loss related to early extinguishment of debt | (9.9 | ) | — | (9.9 | ) | — | |||||||||
Other adjustments to operating earnings | (10.7 | ) | (17.6 | ) | (23.5 | ) | (33.6 | ) | |||||||
Income (loss) before income taxes | $ | 486.2 | $ | 421.0 | $ | 747.5 | $ | 727.3 |
• | 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. 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 (including net investment gains (losses) on securities sold and expenses directly related to these transactions); |
• | Revenues attributable to noncontrolling interest; 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 June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Retirement and Investment Solutions: | |||||||||||||||
Retirement | $ | 593.8 | $ | 592.9 | $ | 1,194.3 | $ | 1,191.4 | |||||||
Annuities | 310.4 | 330.8 | 626.0 | 685.2 | |||||||||||
Investment Management | 158.6 | 163.2 | 321.7 | 323.7 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 662.9 | 699.9 | 1,331.7 | 1,392.1 | |||||||||||
Employee Benefits | 376.2 | 342.5 | 747.1 | 681.4 | |||||||||||
Total Ongoing Business | 2,101.9 | 2,129.3 | 4,220.8 | 4,273.8 | |||||||||||
Corporate | 18.6 | 23.6 | 39.0 | 48.9 | |||||||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 13.5 | 17.0 | 28.4 | 34.6 | |||||||||||
Closed Block Other | 2.5 | 7.0 | 9.5 | 15.0 | |||||||||||
Closed Blocks | 16.0 | 24.0 | 37.9 | 49.6 | |||||||||||
Total operating revenues | 2,136.5 | 2,176.9 | 4,297.7 | 4,372.3 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | 658.5 | 114.1 | 922.9 | 402.7 | |||||||||||
Net realized investment gains (losses) and related charges and adjustments | (19.1 | ) | 67.0 | 34.0 | 116.6 | ||||||||||
Gain (loss) on change in fair value of derivatives related to guaranteed benefits | 44.4 | (24.3 | ) | (9.2 | ) | (48.2 | ) | ||||||||
Revenues related to businesses exited through reinsurance or divestment | (52.2 | ) | 66.9 | (11.6 | ) | 85.9 | |||||||||
Revenues attributable to noncontrolling interest | 159.8 | 219.1 | 249.6 | 279.9 | |||||||||||
Other adjustments to operating revenues | 66.0 | 80.4 | 141.5 | 165.8 | |||||||||||
Total revenues | $ | 2,993.9 | $ | 2,700.1 | $ | 5,624.9 | $ | 5,375.0 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Investment Management intersegment revenues | $ | 39.9 | $ | 39.0 | $ | 78.5 | $ | 78.3 |
June 30, 2015 | December 31, 2014 | ||||||
Retirement and Investment Solutions: | |||||||
Retirement | $ | 99,099.9 | $ | 96,433.9 | |||
Annuities | 25,475.2 | 25,901.5 | |||||
Investment Management | 556.9 | 492.6 | |||||
Insurance Solutions: | |||||||
Individual Life | 26,429.9 | 26,877.1 | |||||
Employee Benefits | 2,606.2 | 2,602.4 | |||||
Total Ongoing Business | 154,168.1 | 152,307.5 | |||||
Corporate | 5,598.1 | 5,889.3 | |||||
Closed Blocks: | |||||||
Closed Block Variable Annuity | 46,521.1 | 48,706.9 | |||||
Closed Block Institutional Spread Products | 1,770.8 | 1,901.9 | |||||
Closed Block Other | 7,177.2 | 7,496.3 | |||||
Closed Blocks | 55,469.1 | 58,105.1 | |||||
Total assets of segments | 215,235.3 | 216,301.9 | |||||
Noncontrolling interest | 11,349.8 | 10,628.8 | |||||
Total assets | $ | 226,585.1 | $ | 226,930.7 |
|
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 68,177.8 | $ | (15.3 | ) | $ | 68,162.5 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 3,568.1 | — | 3,568.1 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 89.3 | — | 190.3 | — | 279.6 | ||||||||||||||
Short-term investments | 212.0 | — | 852.5 | — | 1,064.5 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 10,366.7 | — | 10,366.7 | ||||||||||||||
Policy loans | — | — | 2,034.1 | — | 2,034.1 | ||||||||||||||
Limited partnerships/corporations | — | — | 471.8 | — | 471.8 | ||||||||||||||
Derivatives | 69.0 | — | 1,529.3 | (169.0 | ) | 1,429.3 | |||||||||||||
Investments in subsidiaries | 16,369.2 | 12,327.6 | — | (28,696.8 | ) | — | |||||||||||||
Other investments | — | 1.2 | 92.1 | — | 93.3 | ||||||||||||||
Securities pledged | — | — | 976.5 | — | 976.5 | ||||||||||||||
Total investments | 16,739.5 | 12,328.8 | 88,259.2 | (28,881.1 | ) | 88,446.4 | |||||||||||||
Cash and cash equivalents | 520.7 | 1.3 | 1,973.5 | — | 2,495.5 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | 30.7 | — | 668.3 | (20.1 | ) | 678.9 | |||||||||||||
Accrued investment income | — | — | 906.8 | — | 906.8 | ||||||||||||||
Reinsurance recoverable | — | — | 7,269.1 | — | 7,269.1 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 5,089.9 | — | 5,089.9 | ||||||||||||||
Sales inducements to contract holders | — | — | 265.6 | — | 265.6 | ||||||||||||||
Deferred income taxes | 414.3 | 46.9 | 1,210.6 | — | 1,671.8 | ||||||||||||||
Goodwill and other intangible assets | — | — | 266.0 | — | 266.0 | ||||||||||||||
Loans to subsidiaries and affiliates | 286.5 | — | 0.3 | (286.8 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 5.5 | 0.2 | 9.5 | (15.2 | ) | — | |||||||||||||
Other assets | 52.2 | 0.6 | 1,048.4 | (0.9 | ) | 1,100.3 | |||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 4,201.9 | — | 4,201.9 | ||||||||||||||
Cash and cash equivalents | — | — | 463.4 | — | 463.4 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 6,973.9 | — | 6,973.9 | ||||||||||||||
Other assets | — | — | 425.1 | — | 425.1 | ||||||||||||||
Assets held in separate accounts | — | — | 106,330.5 | — | 106,330.5 | ||||||||||||||
Total assets | $ | 18,049.4 | $ | 12,377.8 | $ | 225,362.0 | $ | (29,204.1 | ) | $ | 226,585.1 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 15,748.5 | $ | — | $ | 15,748.5 | |||||||||
Contract owner account balances | — | — | 69,844.7 | — | 69,844.7 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 1,251.4 | — | 1,251.4 | ||||||||||||||
Short-term debt with affiliates | — | 178.6 | 107.9 | (286.5 | ) | — | |||||||||||||
Long-term debt | 2,997.3 | 485.3 | 18.7 | (15.3 | ) | 3,486.0 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,027.4 | — | 1,027.4 | ||||||||||||||
Derivatives | 100.0 | — | 774.8 | (169.0 | ) | 705.8 | |||||||||||||
Pension and other postretirement provisions | — | — | 789.7 | — | 789.7 | ||||||||||||||
Current income taxes | (5.9 | ) | (1.9 | ) | 21.0 | — | 13.2 | ||||||||||||
Due to subsidiaries and affiliates | 9.5 | — | (9.3 | ) | (0.2 | ) | — | ||||||||||||
Other liabilities | 92.7 | 14.0 | 1,099.0 | (36.3 | ) | 1,169.4 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 6,986.6 | — | 6,986.6 | ||||||||||||||
Other liabilities | — | — | 1,683.0 | — | 1,683.0 | ||||||||||||||
Liabilities related to separate accounts | — | — | 106,330.5 | — | 106,330.5 | ||||||||||||||
Total liabilities | 3,193.6 | 676.0 | 205,673.9 | (507.3 | ) | 209,036.2 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total Voya Financial, Inc. shareholders' equity | 14,855.8 | 11,701.8 | 16,995.0 | (28,696.8 | ) | 14,855.8 | |||||||||||||
Noncontrolling interest | — | — | 2,693.1 | — | 2,693.1 | ||||||||||||||
Total shareholders' equity | 14,855.8 | 11,701.8 | 19,688.1 | (28,696.8 | ) | 17,548.9 | |||||||||||||
Total liabilities and shareholders' equity | $ | 18,049.4 | $ | 12,377.8 | $ | 225,362.0 | $ | (29,204.1 | ) | $ | 226,585.1 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 69,925.6 | $ | (15.3 | ) | $ | 69,910.3 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 3,564.5 | — | 3,564.5 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 83.4 | — | 188.4 | — | 271.8 | ||||||||||||||
Short-term investments | — | — | 1,711.4 | — | 1,711.4 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 9,794.1 | — | 9,794.1 | ||||||||||||||
Policy loans | — | — | 2,104.0 | — | 2,104.0 | ||||||||||||||
Limited partnerships/corporations | — | — | 363.2 | — | 363.2 | ||||||||||||||
Derivatives | 69.0 | — | 1,923.1 | (172.5 | ) | 1,819.6 | |||||||||||||
Investments in subsidiaries | 17,918.0 | 13,312.0 | — | (31,230.0 | ) | — | |||||||||||||
Other investments | — | 14.4 | 95.9 | — | 110.3 | ||||||||||||||
Securities pledged | — | — | 1,184.6 | — | 1,184.6 | ||||||||||||||
Total investments | 18,070.4 | 13,326.4 | 90,854.8 | (31,417.8 | ) | 90,833.8 | |||||||||||||
Cash and cash equivalents | 682.1 | 1.6 | 1,847.2 | — | 2,530.9 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | 30.7 | — | 816.4 | (20.1 | ) | 827.0 | |||||||||||||
Accrued investment income | — | — | 891.7 | — | 891.7 | ||||||||||||||
Reinsurance recoverable | — | — | 7,116.9 | — | 7,116.9 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 4,570.9 | — | 4,570.9 | ||||||||||||||
Sales inducements to contract holders | — | — | 253.6 | — | 253.6 | ||||||||||||||
Deferred income taxes | 398.2 | 49.2 | 852.5 | — | 1,299.9 | ||||||||||||||
Goodwill and other intangible assets | — | — | 284.4 | — | 284.4 | ||||||||||||||
Loans to subsidiaries and affiliates | 169.0 | — | 0.3 | (169.3 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 13.0 | 0.1 | 6.0 | (19.1 | ) | — | |||||||||||||
Other assets | 49.3 | — | 942.2 | (0.9 | ) | 990.6 | |||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 3,727.3 | — | 3,727.3 | ||||||||||||||
Cash and cash equivalents | — | — | 710.4 | — | 710.4 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 6,793.1 | — | 6,793.1 | ||||||||||||||
Other assets | — | — | 92.4 | — | 92.4 | ||||||||||||||
Assets held in separate accounts | — | — | 106,007.8 | — | 106,007.8 | ||||||||||||||
Total assets | $ | 19,412.7 | $ | 13,377.3 | $ | 225,767.9 | $ | (31,627.2 | ) | $ | 226,930.7 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 15,632.2 | $ | — | $ | 15,632.2 | |||||||||
Contract owner account balances | — | — | 69,319.5 | — | 69,319.5 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 1,445.0 | — | 1,445.0 | ||||||||||||||
Short-term debt with affiliates | — | 149.7 | 19.3 | (169.0 | ) | — | |||||||||||||
Long-term debt | 2,997.1 | 515.3 | 18.6 | (15.3 | ) | 3,515.7 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,159.6 | — | 1,159.6 | ||||||||||||||
Derivatives | 103.5 | — | 918.3 | (172.5 | ) | 849.3 | |||||||||||||
Pension and other postretirement provisions | — | — | 826.2 | — | 826.2 | ||||||||||||||
Current income taxes | 84.8 | (5.7 | ) | 5.7 | — | 84.8 | |||||||||||||
Due to subsidiaries and affiliates | 4.8 | 1.2 | (1.9 | ) | (4.1 | ) | — | ||||||||||||
Other liabilities | 76.3 | 14.9 | 1,278.3 | (36.3 | ) | 1,333.2 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 6,838.1 | — | 6,838.1 | ||||||||||||||
Other liabilities | — | — | 1,357.8 | — | 1,357.8 | ||||||||||||||
Liabilities related to separate accounts | — | — | 106,007.8 | — | 106,007.8 | ||||||||||||||
Total liabilities | 3,266.5 | 675.4 | 204,824.5 | (397.2 | ) | 208,369.2 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total Voya Financial, Inc. shareholders' equity | 16,146.2 | 12,701.9 | 18,528.1 | (31,230.0 | ) | 16,146.2 | |||||||||||||
Noncontrolling interest | — | — | 2,415.3 | — | 2,415.3 | ||||||||||||||
Total shareholders' equity | 16,146.2 | 12,701.9 | 20,943.4 | (31,230.0 | ) | 18,561.5 | |||||||||||||
Total liabilities and shareholders' equity | $ | 19,412.7 | $ | 13,377.3 | $ | 225,767.9 | $ | (31,627.2 | ) | $ | 226,930.7 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 0.1 | $ | — | $ | 1,136.8 | $ | (2.9 | ) | $ | 1,134.0 | ||||||||
Fee income | — | — | 872.4 | — | 872.4 | ||||||||||||||
Premiums | — | — | 667.2 | — | 667.2 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (8.0 | ) | — | (8.0 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | 0.4 | — | 0.4 | ||||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (8.4 | ) | — | (8.4 | ) | ||||||||||||
Other net realized capital gains (losses) | 1.7 | 0.2 | 6.2 | — | 8.1 | ||||||||||||||
Total net realized capital gains (losses) | 1.7 | 0.2 | (2.2 | ) | — | (0.3 | ) | ||||||||||||
Other revenue | 0.9 | — | 105.9 | (0.9 | ) | 105.9 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 257.0 | — | 257.0 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (42.3 | ) | — | (42.3 | ) | ||||||||||||
Total revenues | 2.7 | 0.2 | 2,994.8 | (3.8 | ) | 2,993.9 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 958.8 | — | 958.8 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 490.2 | — | 490.2 | ||||||||||||||
Operating expenses | 2.8 | — | 769.1 | (0.9 | ) | 771.0 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 153.1 | — | 153.1 | ||||||||||||||
Interest expense | 38.4 | 20.2 | 0.9 | (2.9 | ) | 56.6 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 74.7 | — | 74.7 | ||||||||||||||
Other expense | — | — | 3.3 | — | 3.3 | ||||||||||||||
Total benefits and expenses | 41.2 | 20.2 | 2,450.1 | (3.8 | ) | 2,507.7 | |||||||||||||
Income (loss) before income taxes | (38.5 | ) | (20.0 | ) | 544.7 | — | 486.2 | ||||||||||||
Income tax expense (benefit) | (17.3 | ) | 5.4 | 141.5 | (10.5 | ) | 119.1 | ||||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (21.2 | ) | (25.4 | ) | 403.2 | 10.5 | 367.1 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 306.4 | 427.2 | — | (733.6 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 285.2 | 401.8 | 403.2 | (723.1 | ) | 367.1 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 81.9 | — | 81.9 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 285.2 | $ | 401.8 | $ | 321.3 | $ | (723.1 | ) | $ | 285.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 3.5 | $ | 0.1 | $ | 2,309.8 | $ | (4.8 | ) | $ | 2,308.6 | ||||||||
Fee income | — | — | 1,772.2 | — | 1,772.2 | ||||||||||||||
Premiums | — | — | 1,276.0 | — | 1,276.0 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (10.6 | ) | — | (10.6 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | 2.7 | — | 2.7 | ||||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (13.3 | ) | — | (13.3 | ) | ||||||||||||
Other net realized capital gains (losses) | 0.7 | 0.4 | (247.6 | ) | — | (246.5 | ) | ||||||||||||
Total net realized capital gains (losses) | 0.7 | 0.4 | (260.9 | ) | — | (259.8 | ) | ||||||||||||
Other revenue | 1.8 | — | 208.6 | (1.8 | ) | 208.6 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 353.9 | — | 353.9 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (34.6 | ) | — | (34.6 | ) | ||||||||||||
Total revenues | 6.0 | 0.5 | 5,625.0 | (6.6 | ) | 5,624.9 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,845.8 | — | 1,845.8 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 974.9 | — | 974.9 | ||||||||||||||
Operating expenses | 3.5 | — | 1,538.1 | (1.8 | ) | 1,539.8 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 271.2 | — | 271.2 | ||||||||||||||
Interest expense | 76.1 | 30.8 | 1.9 | (4.8 | ) | 104.0 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 137.2 | — | 137.2 | ||||||||||||||
Other expense | — | — | 4.5 | — | 4.5 | ||||||||||||||
Total benefits and expenses | 79.6 | 30.8 | 4,773.6 | (6.6 | ) | 4,877.4 | |||||||||||||
Income (loss) before income taxes | (73.6 | ) | (30.3 | ) | 851.4 | — | 747.5 | ||||||||||||
Income tax expense (benefit) | (17.3 | ) | (0.4 | ) | 198.8 | (16.4 | ) | 164.7 | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (56.3 | ) | (29.9 | ) | 652.6 | 16.4 | 582.8 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 531.1 | 560.4 | — | (1,091.5 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 474.8 | 530.5 | 652.6 | (1,075.1 | ) | 582.8 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 108.0 | — | 108.0 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 474.8 | $ | 530.5 | $ | 544.6 | $ | (1,075.1 | ) | $ | 474.8 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 5.1 | $ | 0.1 | $ | 1,118.2 | $ | (2.5 | ) | $ | 1,120.9 | ||||||||
Fee income | — | — | 897.3 | — | 897.3 | ||||||||||||||
Premiums | — | — | 629.4 | — | 629.4 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (2.6 | ) | — | (2.6 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (0.1 | ) | — | (0.1 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (2.5 | ) | — | (2.5 | ) | ||||||||||||
Other net realized capital gains (losses) | (5.4 | ) | 0.7 | (357.3 | ) | — | (362.0 | ) | |||||||||||
Total net realized capital gains (losses) | (5.4 | ) | 0.7 | (359.8 | ) | — | (364.5 | ) | |||||||||||
Other revenue | 0.7 | 0.2 | 110.1 | (0.7 | ) | 110.3 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 300.5 | — | 300.5 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 6.2 | — | 6.2 | ||||||||||||||
Total revenues | 0.4 | 1.0 | 2,701.9 | (3.2 | ) | 2,700.1 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 811.2 | — | 811.2 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 494.0 | — | 494.0 | ||||||||||||||
Operating expenses | 0.8 | 0.1 | 758.1 | (0.7 | ) | 758.3 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 115.7 | — | 115.7 | ||||||||||||||
Interest expense | 37.6 | 11.0 | 1.4 | (2.5 | ) | 47.5 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 49.5 | — | 49.5 | ||||||||||||||
Other expense | — | — | 2.9 | — | 2.9 | ||||||||||||||
Total benefits and expenses | 38.4 | 11.1 | 2,232.8 | (3.2 | ) | 2,279.1 | |||||||||||||
Income (loss) before income taxes | (38.0 | ) | (10.1 | ) | 469.1 | — | 421.0 | ||||||||||||
Income tax expense (benefit) | — | (2.0 | ) | 11.0 | (2.9 | ) | 6.1 | ||||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (38.0 | ) | (8.1 | ) | 458.1 | 2.9 | 414.9 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 286.3 | 123.9 | — | (410.2 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 248.3 | 115.8 | 458.1 | (407.3 | ) | 414.9 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 166.6 | — | 166.6 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 248.3 | $ | 115.8 | $ | 291.5 | $ | (407.3 | ) | $ | 248.3 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 7.1 | $ | 0.1 | $ | 2,263.1 | $ | (3.8 | ) | $ | 2,266.5 | ||||||||
Fee income | — | — | 1,829.1 | — | 1,829.1 | ||||||||||||||
Premiums | — | — | 1,230.3 | — | 1,230.3 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (5.9 | ) | — | (5.9 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (0.1 | ) | — | (0.1 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (5.8 | ) | — | (5.8 | ) | ||||||||||||
Other net realized capital gains (losses) | (4.8 | ) | 0.7 | (541.2 | ) | — | (545.3 | ) | |||||||||||
Total net realized capital gains (losses) | (4.8 | ) | 0.7 | (547.0 | ) | — | (551.1 | ) | |||||||||||
Other revenue | 1.6 | 0.2 | 215.6 | (1.6 | ) | 215.8 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 382.0 | — | 382.0 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 2.4 | — | 2.4 | ||||||||||||||
Total revenues | 3.9 | 1.0 | 5,375.5 | (5.4 | ) | 5,375.0 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,676.2 | — | 1,676.2 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 987.1 | — | 987.1 | ||||||||||||||
Operating expenses | 2.3 | 0.1 | 1,547.0 | (1.6 | ) | 1,547.8 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 241.8 | — | 241.8 | ||||||||||||||
Interest expense | 74.8 | 21.5 | 2.6 | (3.8 | ) | 95.1 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 95.7 | — | 95.7 | ||||||||||||||
Other expense | — | — | 4.0 | — | 4.0 | ||||||||||||||
Total benefits and expenses | 77.1 | 21.6 | 4,554.4 | (5.4 | ) | 4,647.7 | |||||||||||||
Income (loss) before income taxes | (73.2 | ) | (20.6 | ) | 821.1 | — | 727.3 | ||||||||||||
Income tax expense (benefit) | — | 1.3 | 33.1 | 2.4 | 36.8 | ||||||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (73.2 | ) | (21.9 | ) | 788.0 | (2.4 | ) | 690.5 | |||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 583.6 | 138.2 | — | (721.8 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 510.4 | 116.3 | 788.0 | (724.2 | ) | 690.5 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 180.1 | — | 180.1 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 510.4 | $ | 116.3 | $ | 607.9 | $ | (724.2 | ) | $ | 510.4 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 285.2 | $ | 401.8 | $ | 403.2 | $ | (723.1 | ) | $ | 367.1 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | (2,184.1 | ) | (1,449.5 | ) | (2,184.1 | ) | 3,633.6 | (2,184.1 | ) | ||||||||||
Other-than-temporary impairments | 3.7 | 2.6 | 3.7 | (6.3 | ) | 3.7 | |||||||||||||
Pension and other postretirement benefits liability | (3.5 | ) | (0.8 | ) | (3.5 | ) | 4.3 | (3.5 | ) | ||||||||||
Other comprehensive income (loss), before tax | (2,183.9 | ) | (1,447.7 | ) | (2,183.9 | ) | 3,631.6 | (2,183.9 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (761.9 | ) | (504.3 | ) | (761.9 | ) | 1,266.2 | (761.9 | ) | ||||||||||
Other comprehensive income (loss), after tax | (1,422.0 | ) | (943.4 | ) | (1,422.0 | ) | 2,365.4 | (1,422.0 | ) | ||||||||||
Comprehensive income (loss) | (1,136.8 | ) | (541.6 | ) | (1,018.8 | ) | 1,642.3 | (1,054.9 | ) | ||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 81.9 | — | 81.9 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholders | $ | (1,136.8 | ) | $ | (541.6 | ) | $ | (1,100.7 | ) | $ | 1,642.3 | $ | (1,136.8 | ) |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 474.8 | $ | 530.5 | $ | 652.6 | $ | (1,075.1 | ) | $ | 582.8 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | (1,529.7 | ) | (1,014.5 | ) | (1,529.7 | ) | 2,544.2 | (1,529.7 | ) | ||||||||||
Other-than-temporary impairments | 9.4 | 7.3 | 9.4 | (16.7 | ) | 9.4 | |||||||||||||
Pension and other postretirement benefits liability | (6.9 | ) | (1.6 | ) | (6.9 | ) | 8.5 | (6.9 | ) | ||||||||||
Other comprehensive income (loss), before tax | (1,527.2 | ) | (1,008.8 | ) | (1,527.2 | ) | 2,536.0 | (1,527.2 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (532.7 | ) | (351.3 | ) | (532.7 | ) | 884.0 | (532.7 | ) | ||||||||||
Other comprehensive income (loss), after tax | (994.5 | ) | (657.5 | ) | (994.5 | ) | 1,652.0 | (994.5 | ) | ||||||||||
Comprehensive income (loss) | (519.7 | ) | (127.0 | ) | (341.9 | ) | 576.9 | (411.7 | ) | ||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 108.0 | — | 108.0 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholders | $ | (519.7 | ) | $ | (127.0 | ) | $ | (449.9 | ) | $ | 576.9 | $ | (519.7 | ) |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 248.3 | $ | 115.8 | $ | 458.1 | $ | (407.3 | ) | $ | 414.9 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | 879.1 | 616.1 | 880.0 | (1,496.1 | ) | 879.1 | |||||||||||||
Other-than-temporary impairments | 8.7 | 6.3 | 8.7 | (15.0 | ) | 8.7 | |||||||||||||
Pension and other postretirement benefits liability | (3.5 | ) | (0.8 | ) | (3.5 | ) | 4.3 | (3.5 | ) | ||||||||||
Other comprehensive income (loss), before tax | 884.3 | 621.6 | 885.2 | (1,506.8 | ) | 884.3 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 309.1 | 217.2 | 309.5 | (526.7 | ) | 309.1 | |||||||||||||
Other comprehensive income (loss), after tax | 575.2 | 404.4 | 575.7 | (980.1 | ) | 575.2 | |||||||||||||
Comprehensive income (loss) | 823.5 | 520.2 | 1,033.8 | (1,387.4 | ) | 990.1 | |||||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 166.6 | — | 166.6 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholder | $ | 823.5 | $ | 520.2 | $ | 867.2 | $ | (1,387.4 | ) | $ | 823.5 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 510.4 | $ | 116.3 | $ | 788.0 | $ | (724.2 | ) | $ | 690.5 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | 1,989.2 | 1,383.8 | 1,993.2 | (3,377.0 | ) | 1,989.2 | |||||||||||||
Other-than-temporary impairments | 24.3 | 19.5 | 24.3 | (43.8 | ) | 24.3 | |||||||||||||
Pension and other postretirement benefits liability | (6.9 | ) | (1.6 | ) | (6.9 | ) | 8.5 | (6.9 | ) | ||||||||||
Other comprehensive income (loss), before tax | 2,006.6 | 1,401.7 | 2,010.6 | (3,412.3 | ) | 2,006.6 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 703.0 | 491.3 | 703.0 | (1,194.3 | ) | 703.0 | |||||||||||||
Other comprehensive income (loss), after tax | 1,303.6 | 910.4 | 1,307.6 | (2,218.0 | ) | 1,303.6 | |||||||||||||
Comprehensive income (loss) | 1,814.0 | 1,026.7 | 2,095.6 | (2,942.2 | ) | 1,994.1 | |||||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 180.1 | — | 180.1 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholder | $ | 1,814.0 | $ | 1,026.7 | $ | 1,915.5 | $ | (2,942.2 | ) | $ | 1,814.0 |
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2015 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (42.7 | ) | $ | 46.8 | $ | 1,649.1 | $ | (170.0 | ) | $ | 1,483.2 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 5,164.6 | — | 5,164.6 | ||||||||||||||
Equity securities, available-for-sale | 12.4 | — | 18.4 | — | 30.8 | ||||||||||||||
Mortgage loans on real estate | — | — | 547.7 | — | 547.7 | ||||||||||||||
Limited partnerships/corporations | — | — | 104.0 | — | 104.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (5,552.7 | ) | — | (5,552.7 | ) | ||||||||||||
Equity securities, available-for-sale | (18.0 | ) | — | (20.0 | ) | — | (38.0 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,119.5 | ) | — | (1,119.5 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (207.4 | ) | — | (207.4 | ) | ||||||||||||
Short-term investments, net | (212.0 | ) | — | 858.9 | — | 646.9 | |||||||||||||
Policy loans, net | — | — | 69.9 | — | 69.9 | ||||||||||||||
Derivatives, net | (2.8 | ) | — | (167.9 | ) | — | (170.7 | ) | |||||||||||
Other investments, net | — | 13.6 | 3.4 | — | 17.0 | ||||||||||||||
Sales from consolidated investments entities | — | — | 2,440.0 | — | 2,440.0 | ||||||||||||||
Purchases within consolidated investment entities | — | — | (3,539.7 | ) | — | (3,539.7 | ) | ||||||||||||
Maturity of intercompany loans with maturities more than three months | 0.7 | — | — | (0.7 | ) | — | |||||||||||||
Net maturity of short-term intercompany loans | (118.3 | ) | — | — | 118.3 | — | |||||||||||||
Return of capital contributions and dividends from subsidiaries | 976.0 | 917.0 | — | (1,893.0 | ) | — | |||||||||||||
Collateral received (delivered), net | — | — | (45.7 | ) | — | (45.7 | ) | ||||||||||||
Purchases of fixed assets, net | — | — | (24.0 | ) | — | (24.0 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 638.0 | 930.6 | (1,470.0 | ) | (1,775.4 | ) | (1,676.8 | ) | |||||||||||
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2015 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 3,628.0 | — | 3,628.0 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (3,367.2 | ) | — | (3,367.2 | ) | ||||||||||||
Repayment of debt with maturities of more than three months | — | (30.6 | ) | — | — | (30.6 | ) | ||||||||||||
Debt issuance costs | (6.8 | ) | — | — | — | (6.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (0.7 | ) | 0.7 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | — | 28.9 | 89.4 | (118.3 | ) | — | |||||||||||||
Return of capital contributions and dividends to parent | — | (976.0 | ) | (1,087.0 | ) | 2,063.0 | — | ||||||||||||
Borrowings of consolidated investment entities | — | — | 832.8 | — | 832.8 | ||||||||||||||
Repayments of borrowings of consolidated investment entities | — | — | (404.6 | ) | — | (404.6 | ) | ||||||||||||
Contributions from (distributions to) participants in consolidated investment entities | — | — | 255.0 | — | 255.0 | ||||||||||||||
Excess tax benefits on share-based compensation | — | — | 1.5 | — | 1.5 | ||||||||||||||
Share-based compensation | (4.4 | ) | — | — | — | (4.4 | ) | ||||||||||||
Common stock acquired - Share repurchase | (740.8 | ) | — | — | — | (740.8 | ) | ||||||||||||
Dividends paid | (4.7 | ) | — | — | — | (4.7 | ) | ||||||||||||
Net cash provided by (used in) financing activities | (756.7 | ) | (977.7 | ) | (52.8 | ) | 1,945.4 | 158.2 | |||||||||||
Net (decrease) increase in cash and cash equivalents | (161.4 | ) | (0.3 | ) | 126.3 | — | (35.4 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 682.1 | 1.6 | 1,847.2 | — | 2,530.9 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 520.7 | $ | 1.3 | $ | 1,973.5 | $ | — | $ | 2,495.5 |
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2014 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (33.0 | ) | $ | 57.7 | $ | 1,868.7 | $ | (76.0 | ) | $ | 1,817.4 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 6,095.4 | — | 6,095.4 | ||||||||||||||
Equity securities, available-for-sale | 8.7 | 13.0 | 37.4 | — | 59.1 | ||||||||||||||
Mortgage loans on real estate | — | — | 639.7 | — | 639.7 | ||||||||||||||
Limited partnerships/corporations | — | — | 52.0 | — | 52.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (6,052.3 | ) | — | (6,052.3 | ) | ||||||||||||
Equity securities, available-for-sale | (11.7 | ) | — | (1.8 | ) | — | (13.5 | ) | |||||||||||
Mortgage loans on real estate | — | — | (818.6 | ) | — | (818.6 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (170.9 | ) | — | (170.9 | ) | ||||||||||||
Short-term investments, net | — | — | 272.2 | — | 272.2 | ||||||||||||||
Policy loans, net | — | — | 33.3 | — | 33.3 | ||||||||||||||
Derivatives, net | 10.1 | — | (559.1 | ) | — | (549.0 | ) | ||||||||||||
Other investments, net | — | 0.7 | 24.0 | — | 24.7 | ||||||||||||||
Sales from consolidated investments entities | — | — | 1,790.0 | — | 1,790.0 | ||||||||||||||
Purchases within consolidated investment entities | — | — | (2,892.0 | ) | — | (2,892.0 | ) | ||||||||||||
Maturity of intercompany loans with maturities more than three months | 0.6 | — | — | (0.6 | ) | — | |||||||||||||
Net maturity of short-term intercompany loans | (56.6 | ) | — | — | 56.6 | — | |||||||||||||
Return of capital contributions from subsidiaries | 797.0 | 690.0 | — | (1,487.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (150.0 | ) | (171.0 | ) | — | 321.0 | — | ||||||||||||
Collateral received (delivered), net | — | — | 85.2 | — | 85.2 | ||||||||||||||
Purchases of fixed assets, net | — | — | (18.9 | ) | — | (18.9 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 598.1 | 532.7 | (1,484.4 | ) | (1,110.0 | ) | (1,463.6 | ) | |||||||||||
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2014 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 3,798.5 | — | 3,798.5 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (4,505.2 | ) | — | (4,505.2 | ) | ||||||||||||
Debt issuance costs | (16.8 | ) | — | — | — | (16.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (0.6 | ) | 0.6 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | — | 99.9 | (43.3 | ) | (56.6 | ) | — | ||||||||||||
Return of capital contributions and dividends to parent | — | (690.0 | ) | (873.0 | ) | 1,563.0 | — | ||||||||||||
Contributions of capital from parent | — | — | 321.0 | (321.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 191.0 | — | 191.0 | ||||||||||||||
Repayments of borrowings of consolidated investment entities | — | — | (38.7 | ) | — | (38.7 | ) | ||||||||||||
Contributions from (distributions to) participants in consolidated investment entities | — | — | 828.0 | — | 828.0 | ||||||||||||||
Share-based compensation | (14.8 | ) | — | — | — | (14.8 | ) | ||||||||||||
Common stock acquired - Share repurchase | (289.4 | ) | — | — | — | (289.4 | ) | ||||||||||||
Dividends paid | (5.2 | ) | — | — | — | (5.2 | ) | ||||||||||||
Net cash used in financing activities | (326.2 | ) | (590.1 | ) | (322.3 | ) | 1,186.0 | (52.6 | ) | ||||||||||
Net increase in cash and cash equivalents | 238.9 | 0.3 | 62.0 | — | 301.2 | ||||||||||||||
Cash and cash equivalents, beginning of period | 640.2 | 1.1 | 2,199.5 | — | 2,840.8 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 879.1 | $ | 1.4 | $ | 2,261.5 | $ | — | $ | 3,142.0 |
|
• | Modifies the evaluation of whether limited partnerships and similar legal entities are VIEs or VOEs, including the requirement to consider the rights of all equity holders at risk to determine if they have the power to direct the entity’s most significant activities. |
• | Eliminates the presumption that a general partner should consolidate a limited partnership. Limited partnerships and similar entities will be VIEs unless the limited partners hold substantive kick-out rights or participating rights. |
• | Affects the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships. |
• | Provides a new scope exception for registered money market funds and similar unregistered money market funds, and ends the deferral granted to investment companies from applying the VIE guidance. |
• | ASC Topic 820, whereby both the financial assets and liabilities are measured using the requirements of ASC Topic 820, with any difference reflected in earnings and attributed to the reporting entity in the statement of operations. |
• | The measurement alternative, whereby both the financial assets and liabilities are measured using the more observable of the fair value of the financial assets and the fair value of the financial liabilities. |
|
(b) | Assets: Lower Deferred income taxes (after considering the impacts of valuation allowances), with the change recorded as Income tax expense (benefit). |
December 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
As originally reported | Effect of change | As adjusted | As originally reported | Effect of change | As adjusted | |||||||||||||||||||
Deferred income taxes | $ | 1,320.6 | $ | (20.7 | ) | $ | 1,299.9 | $ | 162.1 | $ | — | $ | 162.1 | |||||||||||
Future policy benefits | 15,691.2 | (59.0 | ) | 15,632.2 | 14,098.4 | (43.0 | ) | 14,055.4 | ||||||||||||||||
Retained earnings (deficit) - Unappropriated | (9,861.9 | ) | 38.3 | (9,823.6 | ) | (12,161.6 | ) | 43.0 | (12,118.6 | ) |
Three Months Ended June 30, 2014 | Six Months Ended June 30, 2014 | |||||||||||||||||||||||
As originally reported | Effect of change | As adjusted | As originally reported | Effect of change | As adjusted | |||||||||||||||||||
Other net realized capital gains (losses) | $ | (364.0 | ) | $ | 2.0 | $ | (362.0 | ) | $ | (551.3 | ) | $ | 6.0 | $ | (545.3 | ) | ||||||||
Income tax expense (benefit) | 6.1 | — | 6.1 | 36.8 | — | 36.8 | ||||||||||||||||||
Net income (loss) | 412.9 | 2.0 | 414.9 | 684.5 | 6.0 | 690.5 | ||||||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | 246.3 | 2.0 | 248.3 | 504.4 | 6.0 | 510.4 | ||||||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders per share: | ||||||||||||||||||||||||
Basic | $ | 0.97 | $ | 0.01 | $ | 0.98 | $ | 1.96 | $ | 0.02 | $ | 1.98 | ||||||||||||
Diluted | $ | 0.96 | $ | 0.01 | $ | 0.97 | $ | 1.94 | $ | 0.02 | $ | 1.96 |
Three Months Ended March 31, 2015 | ||||||||||||
As originally reported | Effect of change | As adjusted | ||||||||||
Other net realized capital gains (losses) | $ | (259.6 | ) | $ | 5.0 | $ | (254.6 | ) | ||||
Income tax expense (benefit) | 44.7 | 0.9 | 45.6 | |||||||||
Net income (loss) | 211.6 | 4.1 | 215.7 | |||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | 185.5 | 4.1 | 189.6 | |||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders per share: | ||||||||||||
Basic | $ | 0.78 | $ | 0.02 | $ | 0.80 | ||||||
Diluted | $ | 0.77 | $ | 0.02 | $ | 0.79 |
|
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 2,773.9 | $ | 457.8 | $ | 0.1 | $ | — | $ | 3,231.6 | $ | — | |||||||||||
U.S. Government agencies and authorities | 375.8 | 44.9 | — | — | 420.7 | — | |||||||||||||||||
State, municipalities and political subdivisions | 839.4 | 20.5 | 19.3 | — | 840.6 | — | |||||||||||||||||
U.S. corporate public securities | 32,483.1 | 1,989.2 | 423.1 | — | 34,049.2 | 9.6 | |||||||||||||||||
U.S. corporate private securities | 6,201.0 | 288.8 | 83.9 | — | 6,405.9 | — | |||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 8,183.2 | 389.8 | 144.5 | — | 8,428.5 | — | |||||||||||||||||
Foreign corporate private securities(1) | 7,425.0 | 414.9 | 34.3 | — | 7,805.6 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 4,648.9 | 415.2 | 15.8 | 64.3 | 5,112.6 | 0.4 | |||||||||||||||||
Non-Agency | 864.2 | 149.3 | 7.4 | 39.0 | 1,045.1 | 53.5 | |||||||||||||||||
Total Residential mortgage-backed securities | 5,513.1 | 564.5 | 23.2 | 103.3 | 6,157.7 | 53.9 | |||||||||||||||||
Commercial mortgage-backed securities | 3,808.6 | 188.2 | 9.1 | — | 3,987.7 | 6.7 | |||||||||||||||||
Other asset-backed securities | 1,320.3 | 73.7 | 14.4 | — | 1,379.6 | 6.4 | |||||||||||||||||
Total fixed maturities, including securities pledged | 68,923.4 | 4,432.3 | 751.9 | 103.3 | 72,707.1 | 76.6 | |||||||||||||||||
Less: Securities pledged | 906.8 | 85.3 | 15.6 | — | 976.5 | — | |||||||||||||||||
Total fixed maturities | 68,016.6 | 4,347.0 | 736.3 | 103.3 | 71,730.6 | 76.6 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 198.6 | 0.5 | 0.2 | — | 198.9 | — | |||||||||||||||||
Preferred stock | 50.4 | 30.3 | — | — | 80.7 | — | |||||||||||||||||
Total equity securities | 249.0 | 30.8 | 0.2 | — | 279.6 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 68,265.6 | $ | 4,377.8 | $ | 736.5 | $ | 103.3 | $ | 72,010.2 | $ | 76.6 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 3,279.0 | $ | 625.9 | $ | 0.9 | $ | — | $ | 3,904.0 | $ | — | |||||||||||
U.S. Government agencies and authorities | 376.1 | 59.8 | — | — | 435.9 | — | |||||||||||||||||
State, municipalities and political subdivisions | 659.5 | 35.4 | 0.5 | — | 694.4 | — | |||||||||||||||||
U.S. corporate public securities | 31,415.6 | 3,067.8 | 139.7 | — | 34,343.7 | 10.2 | |||||||||||||||||
U.S. corporate private securities | 6,009.9 | 411.4 | 24.2 | — | 6,397.1 | — | |||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 7,975.0 | 515.3 | 101.1 | — | 8,389.2 | — | |||||||||||||||||
Foreign corporate private securities(1) | 7,556.6 | 515.3 | 16.9 | — | 8,055.0 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 4,983.3 | 421.0 | 13.0 | 72.5 | 5,463.8 | 0.4 | |||||||||||||||||
Non-Agency | 989.4 | 168.9 | 8.6 | 43.3 | 1,193.0 | 62.1 | |||||||||||||||||
Total Residential mortgage-backed securities | 5,972.7 | 589.9 | 21.6 | 115.8 | 6,656.8 | 62.5 | |||||||||||||||||
Commercial mortgage-backed securities | 3,916.3 | 273.3 | 1.4 | — | 4,188.2 | 6.7 | |||||||||||||||||
Other asset-backed securities | 1,538.1 | 74.3 | 17.3 | — | 1,595.1 | 6.6 | |||||||||||||||||
Total fixed maturities, including securities pledged | 68,698.8 | 6,168.4 | 323.6 | 115.8 | 74,659.4 | 86.0 | |||||||||||||||||
Less: Securities pledged | 1,089.3 | 109.2 | 13.9 | — | 1,184.6 | — | |||||||||||||||||
Total fixed maturities | 67,609.5 | 6,059.2 | 309.7 | 115.8 | 73,474.8 | 86.0 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 191.5 | 0.5 | 0.2 | — | 191.8 | — | |||||||||||||||||
Preferred stock | 50.5 | 29.5 | — | — | 80.0 | — | |||||||||||||||||
Total equity securities | 242.0 | 30.0 | 0.2 | — | 271.8 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 67,851.5 | $ | 6,089.2 | $ | 309.9 | $ | 115.8 | $ | 73,746.6 | $ | 86.0 |
Amortized Cost | Fair Value | ||||||
Due to mature: | |||||||
One year or less | $ | 1,803.3 | $ | 1,825.8 | |||
After one year through five years | 12,607.6 | 13,257.7 | |||||
After five years through ten years | 20,249.3 | 20,720.6 | |||||
After ten years | 23,621.2 | 25,378.0 | |||||
Mortgage-backed securities | 9,321.7 | 10,145.4 | |||||
Other asset-backed securities | 1,320.3 | 1,379.6 | |||||
Fixed maturities, including securities pledged | $ | 68,923.4 | $ | 72,707.1 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Fair Value | ||||||||||||
June 30, 2015 | |||||||||||||||
Communications | $ | 3,947.5 | $ | 317.0 | $ | 37.0 | $ | 4,227.5 | |||||||
Financial | 7,643.0 | 526.6 | 45.8 | 8,123.8 | |||||||||||
Industrial and other companies | 31,596.3 | 1,496.4 | 483.2 | 32,609.5 | |||||||||||
Utilities | 8,645.3 | 600.0 | 80.1 | 9,165.2 | |||||||||||
Transportation | 1,602.2 | 98.7 | 22.2 | 1,678.7 | |||||||||||
Total | $ | 53,434.3 | $ | 3,038.7 | $ | 668.3 | $ | 55,804.7 | |||||||
December 31, 2014 | |||||||||||||||
Communications | $ | 3,934.5 | $ | 512.4 | $ | 5.7 | $ | 4,441.2 | |||||||
Financial | 7,568.1 | 729.3 | 7.6 | 8,289.8 | |||||||||||
Industrial and other companies | 30,055.8 | 2,109.3 | 231.0 | 31,934.1 | |||||||||||
Utilities | 9,046.3 | 959.9 | 19.7 | 9,986.5 | |||||||||||
Transportation | 1,494.1 | 151.9 | 3.9 | 1,642.1 | |||||||||||
Total | $ | 52,098.8 | $ | 4,462.8 | $ | 267.9 | $ | 56,293.7 |
June 30, 2015 | December 31, 2014 | ||||||
U.S. Treasuries | $ | — | $ | 205.4 | |||
U.S. Government agencies and authorities | — | 17.3 | |||||
U.S. corporate public securities | 226.9 | 216.7 | |||||
Foreign corporate public securities and foreign governments | 186.3 | 124.5 | |||||
Payables under securities loan agreements | $ | 413.2 | $ | 563.9 |
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 | $ | 16.5 | $ | 0.1 | $ | — | $ | — | $ | — | $ | — | $ | 16.5 | $ | 0.1 | |||||||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
State, municipalities and political subdivisions | 494.5 | 18.7 | — | — | 1.3 | 0.6 | 495.8 | 19.3 | |||||||||||||||||||||||
U.S. corporate public securities | 9,179.6 | 349.5 | 411.4 | 39.1 | 456.6 | 34.5 | 10,047.6 | 423.1 | |||||||||||||||||||||||
U.S. corporate private securities | 1,352.2 | 63.4 | 45.9 | 4.1 | 59.0 | 16.4 | 1,457.1 | 83.9 | |||||||||||||||||||||||
Foreign corporate public securities and foreign governments | 2,265.6 | 66.3 | 412.3 | 56.7 | 235.2 | 21.5 | 2,913.1 | 144.5 | |||||||||||||||||||||||
Foreign corporate private securities | 864.3 | 24.6 | 47.7 | 5.7 | 24.3 | 4.0 | 936.3 | 34.3 | |||||||||||||||||||||||
Residential mortgage-backed | 342.7 | 4.9 | 62.8 | 1.2 | 376.5 | 17.1 | 782.0 | 23.2 | |||||||||||||||||||||||
Commercial mortgage-backed | 344.0 | 7.6 | 4.2 | 0.5 | 2.2 | 1.0 | 350.4 | 9.1 | |||||||||||||||||||||||
Other asset-backed | 82.4 | 0.2 | 14.1 | — | * | 211.7 | 14.2 | 308.2 | 14.4 | ||||||||||||||||||||||
Total | $ | 14,941.8 | $ | 535.3 | $ | 998.4 | $ | 107.3 | $ | 1,366.8 | $ | 109.3 | $ | 17,307.0 | $ | 751.9 |
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 | $ | 81.1 | $ | 0.1 | $ | — | $ | — | $ | 42.1 | $ | 0.8 | $ | 123.2 | $ | 0.9 | ||||||||||||||||
U.S. Government agencies and authorities | 6.4 | — | * | — | — | — | — | 6.4 | — | * | ||||||||||||||||||||||
State, municipalities and political subdivisions | 43.0 | 0.1 | — | — | 1.6 | 0.4 | 44.6 | 0.5 | ||||||||||||||||||||||||
U.S. corporate public securities | 2,138.6 | 60.7 | 46.5 | 3.4 | 2,421.5 | 75.6 | 4,606.6 | 139.7 | ||||||||||||||||||||||||
U.S. corporate private securities | 339.3 | 4.3 | 29.8 | 0.2 | 286.9 | 19.7 | 656.0 | 24.2 | ||||||||||||||||||||||||
Foreign corporate public securities and foreign governments | 1,411.3 | 72.5 | 37.8 | 1.2 | 601.0 | 27.4 | 2,050.1 | 101.1 | ||||||||||||||||||||||||
Foreign corporate private securities | 458.0 | 8.1 | — | — | 67.6 | 8.8 | 525.6 | 16.9 | ||||||||||||||||||||||||
Residential mortgage-backed | 319.6 | 1.7 | 59.9 | 1.0 | 645.7 | 18.9 | 1,025.2 | 21.6 | ||||||||||||||||||||||||
Commercial mortgage-backed | 120.7 | 0.5 | 3.1 | 0.9 | — | — | 123.8 | 1.4 | ||||||||||||||||||||||||
Other asset-backed | 126.4 | 0.2 | 6.4 | — | * | 232.1 | 17.1 | 364.9 | 17.3 | |||||||||||||||||||||||
Total | $ | 5,044.4 | $ | 148.2 | $ | 183.5 | $ | 6.7 | $ | 4,298.5 | $ | 168.7 | $ | 9,526.4 | $ | 323.6 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
June 30, 2015 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 5.2 | $ | — | $ | 0.2 | $ | — | |||||||
Non-agency RMBS > 90% - 100% | 24.4 | — | 1.1 | — | |||||||||||
Non-agency RMBS 80% - 90% | 49.4 | — | 2.4 | — | |||||||||||
Non-agency RMBS < 80% | 289.9 | 4.4 | 15.4 | 1.1 | |||||||||||
Agency RMBS | 643.8 | 3.9 | 14.0 | 1.8 | |||||||||||
Other ABS (Non-RMBS) | 104.9 | 1.9 | 1.2 | 0.4 | |||||||||||
Total RMBS and Other ABS | $ | 1,117.6 | $ | 10.2 | $ | 34.3 | $ | 3.3 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
June 30, 2015 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 294.3 | $ | 4.1 | $ | 15.1 | $ | 0.9 | |||||||
Non-agency RMBS > 5% - 10% | 20.3 | — | 0.4 | — | |||||||||||
Non-agency RMBS > 0% - 5% | 27.4 | — | 0.7 | — | |||||||||||
Non-agency RMBS 0% | 26.9 | 0.3 | 2.9 | 0.2 | |||||||||||
Agency RMBS | 643.8 | 3.9 | 14.0 | 1.8 | |||||||||||
Other ABS (Non-RMBS) | 104.9 | 1.9 | 1.2 | 0.4 | |||||||||||
Total RMBS and Other ABS | $ | 1,117.6 | $ | 10.2 | $ | 34.3 | $ | 3.3 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
June 30, 2015 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 666.3 | $ | 2.5 | $ | 13.7 | $ | 0.7 | |||||||
Floating Rate | 451.3 | 7.7 | 20.6 | 2.6 | |||||||||||
Total | $ | 1,117.6 | $ | 10.2 | $ | 34.3 | $ | 3.3 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2014 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 5.0 | $ | — | $ | 0.3 | $ | — | |||||||
Non-agency RMBS > 90% - 100% | 35.7 | — | 1.7 | — | |||||||||||
Non-agency RMBS 80% - 90% | 109.0 | 0.3 | 5.2 | 0.1 | |||||||||||
Non-agency RMBS < 80% | 291.5 | 4.6 | 15.8 | 1.0 | |||||||||||
Agency RMBS | 835.9 | 3.6 | 11.1 | 1.9 | |||||||||||
Other ABS (Non-RMBS) | 141.5 | 1.9 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,418.6 | $ | 10.4 | $ | 35.4 | $ | 3.5 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2014 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 325.7 | $ | 4.5 | $ | 17.9 | $ | 0.9 | |||||||
Non-agency RMBS > 5% - 10% | 18.4 | — | 0.8 | — | |||||||||||
Non-agency RMBS > 0% - 5% | 51.1 | — | 0.9 | — | |||||||||||
Non-agency RMBS 0% | 46.0 | 0.4 | 3.4 | 0.2 | |||||||||||
Agency RMBS | 835.9 | 3.6 | 11.1 | 1.9 | |||||||||||
Other ABS (Non-RMBS) | 141.5 | 1.9 | 1.3 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 1,418.6 | $ | 10.4 | $ | 35.4 | $ | 3.5 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2014 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 817.2 | $ | 2.3 | $ | 12.3 | $ | 0.7 | |||||||
Floating Rate | 601.4 | 8.1 | 23.1 | 2.8 | |||||||||||
Total | $ | 1,418.6 | $ | 10.4 | $ | 35.4 | $ | 3.5 |
June 30, 2015 | December 31, 2014 | ||||||
Collective valuation allowance for losses, balance at January 1 | $ | 2.8 | $ | 3.8 | |||
Addition to (reduction of) allowance for losses | — | (1.0 | ) | ||||
Collective valuation allowance for losses, end of period | $ | 2.8 | $ | 2.8 |
June 30, 2015 | December 31, 2014 | ||||||
Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 | |||
Collective valuation allowance for losses | (2.8 | ) | (2.8 | ) | |||
Total net commercial mortgage loans | $ | 10,366.7 | $ | 9,794.1 |
June 30, 2015 | December 31, 2014 | ||||||
Impaired loans without allowances for losses | $ | 42.5 | $ | 72.8 | |||
Less: Allowances for losses on impaired loans | — | — | |||||
Impaired loans, net | $ | 42.5 | $ | 72.8 | |||
Unpaid principal balance of impaired loans | $ | 43.9 | $ | 75.3 |
June 30, 2015 | December 31, 2014 | ||||||
Troubled debt restructured loans | $ | 37.5 | $ | 65.5 |
Three Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Impaired loans, average investment during the period (amortized cost) (1) | $ | 44.5 | $ | 88.8 | |||
Interest income recognized on impaired loans, on an accrual basis (1) | 0.7 | 1.2 | |||||
Interest income recognized on impaired loans, on a cash basis (1) | 0.7 | 1.2 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 0.5 | 1.0 | |||||
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Impaired loans, average investment during the period (amortized cost) (1) | $ | 57.6 | $ | 88.9 | |||
Interest income recognized on impaired loans, on an accrual basis (1) | 1.6 | 2.5 | |||||
Interest income recognized on impaired loans, on a cash basis (1) | 1.7 | 2.2 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 1.3 | 2.2 |
June 30, 2015(1) | December 31, 2014(1) | ||||||
Loan-to-Value Ratio: | |||||||
0% - 50% | $ | 1,386.4 | $ | 1,460.6 | |||
> 50% - 60% | 2,599.3 | 2,261.6 | |||||
> 60% - 70% | 5,862.9 | 5,514.8 | |||||
> 70% - 80% | 503.6 | 541.3 | |||||
> 80% and above | 17.3 | 18.6 | |||||
Total Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 |
June 30, 2015(1) | December 31, 2014(1) | ||||||
Debt Service Coverage Ratio: | |||||||
Greater than 1.5x | $ | 7,443.2 | $ | 7,096.2 | |||
> 1.25x - 1.5x | 1,706.9 | 1,392.1 | |||||
> 1.0x - 1.25x | 847.2 | 906.7 | |||||
Less than 1.0x | 310.3 | 385.9 | |||||
Commercial mortgage loans secured by land or construction loans | 61.9 | 16.0 | |||||
Total Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 |
June 30, 2015(1) | December 31, 2014(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by U.S. Region: | |||||||||||||
Pacific | $ | 2,649.2 | 25.5 | % | $ | 2,395.9 | 24.6 | % | |||||
South Atlantic | 2,272.3 | 21.9 | % | 2,028.0 | 20.7 | % | |||||||
Middle Atlantic | 1,429.4 | 13.8 | % | 1,402.0 | 14.3 | % | |||||||
West South Central | 1,171.4 | 11.3 | % | 1,147.7 | 11.7 | % | |||||||
East North Central | 1,035.7 | 10.0 | % | 1,030.8 | 10.5 | % | |||||||
Mountain | 867.1 | 8.4 | % | 832.2 | 8.5 | % | |||||||
West North Central | 505.4 | 4.9 | % | 514.0 | 5.2 | % | |||||||
East South Central | 208.5 | 2.0 | % | 249.3 | 2.5 | % | |||||||
New England | 230.5 | 2.2 | % | 197.0 | 2.0 | % | |||||||
Total Commercial mortgage loans | $ | 10,369.5 | 100.0 | % | $ | 9,796.9 | 100.0 | % |
June 30, 2015(1) | December 31, 2014(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by Property Type: | |||||||||||||
Retail | $ | 3,717.1 | 35.8 | % | $ | 3,408.4 | 34.8 | % | |||||
Industrial | 2,363.8 | 22.8 | % | 2,283.0 | 23.3 | % | |||||||
Apartments | 1,823.0 | 17.6 | % | 1,680.7 | 17.2 | % | |||||||
Office | 1,406.5 | 13.6 | % | 1,246.5 | 12.7 | % | |||||||
Hotel/Motel | 399.3 | 3.9 | % | 382.7 | 3.9 | % | |||||||
Mixed Use | 106.2 | 1.0 | % | 346.5 | 3.5 | % | |||||||
Other | 553.6 | 5.3 | % | 449.1 | 4.6 | % | |||||||
Total Commercial mortgage loans | $ | 10,369.5 | 100.0 | % | $ | 9,796.9 | 100.0 | % |
June 30, 2015(1) | December 31, 2014(1) | ||||||
Year of Origination: | |||||||
2015 | $ | 1,090.5 | $ | — | |||
2014 | 1,933.2 | 1,940.9 | |||||
2013 | 2,106.0 | 2,137.5 | |||||
2012 | 1,618.3 | 1,642.8 | |||||
2011 | 1,437.5 | 1,533.5 | |||||
2010 | 247.2 | 251.0 | |||||
2009 and prior | 1,936.8 | 2,291.2 | |||||
Total Commercial mortgage loans | $ | 10,369.5 | $ | 9,796.9 |
Three Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Balance at April 1 | $ | 84.5 | $ | 112.5 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | — | — | |||||
On securities previously impaired | 0.5 | 0.5 | |||||
Reductions: | |||||||
Increase in cash flows | 0.2 | — | |||||
Securities sold, matured, prepaid or paid down | 4.6 | 9.0 | |||||
Balance at June 30 | $ | 80.2 | $ | 104.0 | |||
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Balance at January 1 | $ | 86.8 | $ | 114.2 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | — | 1.1 | |||||
On securities previously impaired | 2.8 | 1.5 | |||||
Reductions: | |||||||
Increase in cash flows | 0.8 | — | |||||
Securities sold, matured, prepaid or paid down | 8.6 | 12.8 | |||||
Balance at June 30 | $ | 80.2 | $ | 104.0 |
Three Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | — | — | $ | — | — | |||||||
Foreign corporate public securities and foreign governments(1) | 0.3 | 1 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | — | — | — | — | |||||||||
Residential mortgage-backed | — | * | 2 | 0.3 | 7 | ||||||||
Commercial mortgage-backed | 0.2 | 1 | — | — | |||||||||
Other asset-backed | — | — | — | — | |||||||||
Equity | — | — | — | — | |||||||||
Total | $ | 0.5 | 4 | $ | 2.0 | 12 | |||||||
* Less than 0.1 | |||||||||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
Six Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | 1.0 | 3 | $ | — | — | |||||||
Foreign corporate public securities and foreign governments(1) | 1.1 | 2 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | — | — | — | — | |||||||||
Residential mortgage-backed | 0.6 | 4 | 0.3 | 7 | |||||||||
Commercial mortgage-backed | 0.2 | 1 | 0.2 | 2 | |||||||||
Other asset-backed | 0.1 | 1 | — | — | |||||||||
Equity | — | — | — | — | |||||||||
Total | $ | 3.0 | 11 | $ | 2.2 | 14 | |||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | — | — | $ | — | — | |||||||
Foreign corporate public securities and foreign governments(1) | 6.2 | 2 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | 1.4 | 1 | — | — | |||||||||
Residential mortgage-backed | 0.6 | 31 | 0.8 | 38 | |||||||||
Commercial mortgage-backed | 0.2 | 1 | — | — | |||||||||
Other asset-backed | — | — | — | * | 2 | ||||||||
Equity | — | — | — | — | |||||||||
Total | $ | 8.4 | 35 | $ | 2.5 | 45 | |||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
* Less than $0.1. | |||||||||||||
Six Months Ended June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate public securities | $ | 1.0 | 3 | $ | 0.4 | 1 | |||||||
Foreign corporate public securities and foreign governments(1) | 7.0 | 3 | 1.7 | 5 | |||||||||
Foreign corporate private securities(1) | 1.4 | 1 | — | — | |||||||||
Residential mortgage-backed | 3.5 | 45 | 2.4 | 52 | |||||||||
Commercial mortgage-backed | 0.2 | 1 | 0.2 | 2 | |||||||||
Other asset-backed | 0.1 | 1 | 0.1 | 2 | |||||||||
Equity | 0.1 | 1 | 1.0 | 2 | |||||||||
Total | $ | 13.3 | 55 | $ | 5.8 | 64 | |||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Fixed maturities | $ | 983.0 | $ | 992.3 | $ | 1,979.4 | $ | 1,977.1 | |||||||
Equity securities, available-for-sale | 1.1 | 3.6 | 3.8 | 7.4 | |||||||||||
Mortgage loans on real estate | 126.1 | 119.0 | 258.9 | 234.3 | |||||||||||
Policy loans | 27.4 | 28.1 | 55.6 | 56.1 | |||||||||||
Short-term investments and cash equivalents | 0.7 | 0.7 | 1.6 | 1.5 | |||||||||||
Other | (2.3 | ) | (21.9 | ) | 13.0 | (7.8 | ) | ||||||||
Gross investment income | 1,136.0 | 1,121.8 | 2,312.3 | 2,268.6 | |||||||||||
Less: Investment expenses | 2.0 | 0.9 | 3.7 | 2.1 | |||||||||||
Net investment income | $ | 1,134.0 | $ | 1,120.9 | $ | 2,308.6 | $ | 2,266.5 |
Three Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | (4.9 | ) | $ | 30.9 | ||
Fixed maturities, at fair value option | (159.8 | ) | (16.0 | ) | |||
Equity securities, available-for-sale | (0.3 | ) | 0.8 | ||||
Derivatives | (469.5 | ) | (233.3 | ) | |||
Embedded derivative - fixed maturities | (10.8 | ) | (3.9 | ) | |||
Embedded derivative - product guarantees | 643.9 | (168.6 | ) | ||||
Other investments | 1.1 | 25.6 | |||||
Net realized capital gains (losses) | $ | (0.3 | ) | $ | (364.5 | ) | |
After-tax net realized capital gains (losses) | $ | (0.2 | ) | $ | (242.8 | ) | |
Six Months Ended June 30, | |||||||
2015 | 2014 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | (5.8 | ) | $ | 44.6 | ||
Fixed maturities, at fair value option | (178.0 | ) | (34.9 | ) | |||
Equity securities, available-for-sale | (0.4 | ) | 17.9 | ||||
Derivatives | (391.3 | ) | (179.5 | ) | |||
Embedded derivative - fixed maturities | (12.6 | ) | (7.2 | ) | |||
Embedded derivative - product guarantees | 326.8 | (419.7 | ) | ||||
Other investments | 1.5 | 27.7 | |||||
Net realized capital gains (losses) | $ | (259.8 | ) | $ | (551.1 | ) | |
After-tax net realized capital gains (losses) | $ | (168.9 | ) | $ | (358.5 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Proceeds on sales | $ | 1,662.1 | $ | 2,305.3 | $ | 2,777.8 | $ | 3,800.2 | |||||||
Gross gains | 22.1 | 65.5 | 32.5 | 105.2 | |||||||||||
Gross losses | 18.6 | 36.3 | 31.0 | 56.1 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
June 30, 2015 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 15,565.2 | $ | 138.3 | $ | 548.3 | $ | 32.6 | 1,244 | 16 | |||||||||||
More than six months and twelve months or less below amortized cost | 957.2 | 50.9 | 77.5 | 12.7 | 121 | 6 | |||||||||||||||
More than twelve months below amortized cost | 1,339.1 | 8.2 | 77.9 | 2.9 | 314 | 5 | |||||||||||||||
Total | $ | 17,861.5 | $ | 197.4 | $ | 703.7 | $ | 48.2 | 1,679 | 27 | |||||||||||
December 31, 2014 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 5,162.1 | $ | 117.8 | $ | 140.2 | $ | 26.5 | 537 | 16 | |||||||||||
More than six months and twelve months or less below amortized cost | 324.3 | — | * | 19.7 | — | * | 68 | 1 | |||||||||||||
More than twelve months below amortized cost | 4,237.2 | 8.6 | 134.1 | 3.1 | 493 | 7 | |||||||||||||||
Total | $ | 9,723.6 | $ | 126.4 | $ | 294.0 | $ | 29.6 | 1,098 | 24 | |||||||||||
* Less than $0.1. |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
June 30, 2015 | |||||||||||||||||||||
U.S. Treasuries | $ | 16.6 | $ | — | $ | 0.1 | $ | — | 3 | — | |||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | |||||||||||||||
State, municipalities and political subdivisions | 513.1 | 2.0 | 18.6 | 0.7 | 70 | 3 | |||||||||||||||
U.S. corporate public securities | 10,470.7 | — | * | 423.1 | — | * | 818 | 2 | |||||||||||||
U.S. corporate private securities | 1,471.0 | 70.0 | 67.7 | 16.2 | 57 | 2 | |||||||||||||||
Foreign corporate public securities and foreign governments | 2,945.6 | 112.0 | 117.5 | 27.0 | 274 | 9 | |||||||||||||||
Foreign corporate private securities | 970.6 | — | 34.3 | — | 39 | — | |||||||||||||||
Residential mortgage-backed | 801.0 | 4.2 | 21.2 | 2.0 | 300 | 7 | |||||||||||||||
Commercial mortgage-backed | 356.3 | 3.2 | 8.1 | 1.0 | 33 | 1 | |||||||||||||||
Other asset-backed | 316.6 | 6.0 | 13.1 | 1.3 | 85 | 3 | |||||||||||||||
Total | $ | 17,861.5 | $ | 197.4 | $ | 703.7 | $ | 48.2 | 1,679 | 27 | |||||||||||
December 31, 2014 | |||||||||||||||||||||
U.S. Treasuries | $ | 124.1 | $ | — | $ | 0.9 | $ | — | 8 | — | |||||||||||
U.S. Government agencies and authorities | 6.4 | — | — | * | — | 1 | — | ||||||||||||||
State, municipalities and political subdivisions | 44.1 | 1.0 | 0.2 | 0.3 | 9 | 1 | |||||||||||||||
U.S. corporate public securities | 4,737.5 | 8.8 | 137.6 | 2.1 | 383 | 3 | |||||||||||||||
U.S. corporate private securities | 635.2 | 45.0 | 13.7 | 10.5 | 31 | 1 | |||||||||||||||
Foreign corporate public securities and foreign governments | 2,115.0 | 36.2 | 93.1 | 8.0 | 219 | 5 | |||||||||||||||
Foreign corporate private securities | 521.5 | 21.0 | 12.6 | 4.3 | 20 | 1 | |||||||||||||||
Residential mortgage-backed | 1,042.8 | 4.0 | 19.5 | 2.1 | 321 | 8 | |||||||||||||||
Commercial mortgage-backed | 121.2 | 4.0 | 0.5 | 0.9 | 17 | 1 | |||||||||||||||
Other asset-backed | 375.8 | 6.4 | 15.9 | 1.4 | 89 | 4 | |||||||||||||||
Total | $ | 9,723.6 | $ | 126.4 | $ | 294.0 | $ | 29.6 | 1,098 | 24 |
|
June 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
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 | $ | 674.0 | $ | 80.8 | $ | 1.8 | $ | 736.0 | $ | 114.6 | $ | — | |||||||||||
Foreign exchange contracts | 174.7 | 35.9 | — | 174.7 | 25.3 | — | |||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||
Interest rate contracts | 562.4 | 0.9 | 12.4 | 566.4 | 2.4 | 13.4 | |||||||||||||||||
Derivatives: Non-qualifying for hedge accounting(1) | |||||||||||||||||||||||
Interest rate contracts | 66,455.2 | 883.0 | 524.0 | 66,474.0 | 1,108.0 | 563.2 | |||||||||||||||||
Foreign exchange contracts | 1,225.2 | 56.7 | 40.0 | 1,373.1 | 45.3 | 26.8 | |||||||||||||||||
Equity contracts | 24,415.4 | 335.8 | 91.1 | 21,165.7 | 483.1 | 209.9 | |||||||||||||||||
Credit contracts | 4,266.3 | 36.2 | 36.5 | 4,221.0 | 40.9 | 36.0 | |||||||||||||||||
Embedded derivatives and Managed custody guarantees: | |||||||||||||||||||||||
Within fixed maturity investments | N/A | 103.3 | — | N/A | 115.8 | — | |||||||||||||||||
Within annuity products | N/A | — | 3,351.0 | N/A | — | 3,600.6 | |||||||||||||||||
Within reinsurance agreements | N/A | — | 70.4 | N/A | — | 139.6 | |||||||||||||||||
Managed custody guarantees | N/A | — | — | N/A | — | — | |||||||||||||||||
Total | $ | 1,532.6 | $ | 4,127.2 | $ | 1,935.4 | $ | 4,589.5 |
June 30, 2015 | |||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 4,266.3 | $ | 36.2 | $ | 36.5 | |||||
Equity contracts | 16,536.8 | 332.6 | 85.8 | ||||||||
Foreign exchange contracts | 1,399.9 | 92.6 | 40.0 | ||||||||
Interest rate contracts | 62,069.1 | 964.5 | 538.2 | ||||||||
1,425.9 | 700.5 | ||||||||||
Counterparty netting(1) | (573.2 | ) | (573.2 | ) | |||||||
Cash collateral netting(1) | (637.9 | ) | (49.9 | ) | |||||||
Securities collateral netting(1) | (8.4 | ) | (37.1 | ) | |||||||
Net receivables/payables | $ | 206.4 | $ | 40.3 |
December 31, 2014 | |||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 4,221.0 | $ | 40.9 | $ | 36.0 | |||||
Equity contracts | 13,576.1 | 378.4 | 201.7 | ||||||||
Foreign exchange contracts | 1,547.8 | 70.6 | 26.8 | ||||||||
Interest rate contracts | 67,776.4 | 1,225.0 | 576.6 | ||||||||
1,714.9 | 841.1 | ||||||||||
Counterparty netting(1) | (721.3 | ) | (721.3 | ) | |||||||
Cash collateral netting(1) | (661.1 | ) | (35.9 | ) | |||||||
Securities collateral netting(1) | (158.9 | ) | (46.9 | ) | |||||||
Net receivables/payables | $ | 173.6 | $ | 37.0 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||
Cash flow hedges: | |||||||||||||||
Interest rate contracts | $ | 0.7 | $ | 0.1 | $ | 0.9 | $ | 0.3 | |||||||
Foreign exchange contracts | 0.5 | 0.6 | 1.0 | 1.0 | |||||||||||
Fair value hedges: | |||||||||||||||
Interest rate contracts | 0.6 | (7.4 | ) | (4.1 | ) | (12.6 | ) | ||||||||
Derivatives: Non-qualifying for hedge accounting(2) | |||||||||||||||
Interest rate contracts | (419.8 | ) | 156.7 | (182.7 | ) | 360.9 | |||||||||
Foreign exchange contracts | (29.3 | ) | (1.3 | ) | 36.7 | (3.0 | ) | ||||||||
Equity contracts | (24.2 | ) | (382.1 | ) | (242.0 | ) | (527.0 | ) | |||||||
Credit contracts | 2.0 | 0.1 | (1.1 | ) | 0.9 | ||||||||||
Embedded derivatives and Managed custody guarantees: | |||||||||||||||
Within fixed maturity investments(2) | (10.8 | ) | (3.9 | ) | (12.6 | ) | (7.2 | ) | |||||||
Within annuity products(2) | 643.0 | (168.7 | ) | 326.7 | (419.8 | ) | |||||||||
Within reinsurance agreements(3) | 93.2 | (64.7 | ) | 69.3 | (81.4 | ) | |||||||||
Managed custody guarantees(2) | 0.9 | 0.1 | 0.1 | 0.1 | |||||||||||
Total | $ | 256.8 | $ | (470.5 | ) | $ | (7.8 | ) | $ | (687.8 | ) |
|
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 2,627.9 | $ | 603.7 | $ | — | $ | 3,231.6 | |||||||
U.S. Government agencies and authorities | — | 420.7 | — | 420.7 | |||||||||||
State, municipalities and political subdivisions | — | 840.6 | — | 840.6 | |||||||||||
U.S. corporate public securities | — | 33,978.3 | 70.9 | 34,049.2 | |||||||||||
U.S. corporate private securities | — | 5,439.0 | 966.9 | 6,405.9 | |||||||||||
Foreign corporate public securities and foreign governments(1) | — | 8,409.0 | 19.5 | 8,428.5 | |||||||||||
Foreign corporate private securities(1) | — | 7,356.7 | 448.9 | 7,805.6 | |||||||||||
Residential mortgage-backed securities | — | 6,061.2 | 96.5 | 6,157.7 | |||||||||||
Commercial mortgage-backed securities | — | 3,987.7 | — | 3,987.7 | |||||||||||
Other asset-backed securities | — | 1,343.2 | 36.4 | 1,379.6 | |||||||||||
Total fixed maturities, including securities pledged | 2,627.9 | 68,440.1 | 1,639.1 | 72,707.1 | |||||||||||
Equity securities, available-for-sale | 222.9 | — | 56.7 | 279.6 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 0.2 | 964.5 | — | 964.7 | |||||||||||
Foreign exchange contracts | — | 92.6 | — | 92.6 | |||||||||||
Equity contracts | 3.2 | 255.0 | 77.6 | 335.8 | |||||||||||
Credit contracts | — | 25.2 | 11.0 | 36.2 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,180.4 | 52.5 | 6.0 | 4,238.9 | |||||||||||
Assets held in separate accounts | 101,348.9 | 4,981.6 | — | 106,330.5 | |||||||||||
Total assets | $ | 108,383.5 | $ | 74,811.5 | $ | 1,790.4 | $ | 184,985.4 | |||||||
Percentage of Level to total | 58.6 | % | 40.4 | % | 1.0 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,953.5 | $ | 1,953.5 | |||||||
GMAB/GMWB/GMWBL(2) | — | — | 1,305.5 | 1,305.5 | |||||||||||
Stabilizer and MCGs | — | — | 92.0 | 92.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 538.2 | — | 538.2 | |||||||||||
Foreign exchange contracts | — | 40.0 | — | 40.0 | |||||||||||
Equity contracts | 5.3 | 85.8 | — | 91.1 | |||||||||||
Credit contracts | — | 14.7 | 21.8 | 36.5 | |||||||||||
Embedded derivative on reinsurance | — | 70.4 | — | 70.4 | |||||||||||
Total liabilities | $ | 5.3 | $ | 749.1 | $ | 3,372.8 | $ | 4,127.2 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 3,262.0 | $ | 642.0 | $ | — | $ | 3,904.0 | |||||||
U.S. Government agencies and authorities | — | 435.9 | — | 435.9 | |||||||||||
State, municipalities and political subdivisions | — | 694.4 | — | 694.4 | |||||||||||
U.S. corporate public securities | — | 34,239.9 | 103.8 | 34,343.7 | |||||||||||
U.S. corporate private securities | — | 5,418.3 | 978.8 | 6,397.1 | |||||||||||
Foreign corporate public securities and foreign governments(1) | — | 8,375.7 | 13.5 | 8,389.2 | |||||||||||
Foreign corporate private securities(1) | — | 7,619.8 | 435.2 | 8,055.0 | |||||||||||
Residential mortgage-backed securities | — | 6,562.6 | 94.2 | 6,656.8 | |||||||||||
Commercial mortgage-backed securities | — | 4,166.2 | 22.0 | 4,188.2 | |||||||||||
Other asset-backed securities | — | 1,585.0 | 10.1 | 1,595.1 | |||||||||||
Total fixed maturities, including securities pledged | 3,262.0 | 69,739.8 | 1,657.6 | 74,659.4 | |||||||||||
Equity securities, available-for-sale | 215.5 | — | 56.3 | 271.8 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | — | 1,225.0 | — | 1,225.0 | |||||||||||
Foreign exchange contracts | — | 70.6 | — | 70.6 | |||||||||||
Equity contracts | 104.7 | 296.6 | 81.8 | 483.1 | |||||||||||
Credit contracts | — | 30.9 | 10.0 | 40.9 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,924.8 | 138.5 | 6.0 | 5,069.3 | |||||||||||
Assets held in separate accounts | 100,692.4 | 5,313.1 | 2.3 | 106,007.8 | |||||||||||
Total assets | $ | 109,199.4 | $ | 76,814.5 | $ | 1,814.0 | $ | 187,827.9 | |||||||
Percentage of Level to total | 58.1 | % | 40.9 | % | 1.0 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,970.0 | $ | 1,970.0 | |||||||
GMAB/GMWB/GMWBL | — | — | 1,527.7 | 1,527.7 | |||||||||||
Stabilizer and MCGs | — | — | 102.9 | 102.9 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 576.6 | — | 576.6 | |||||||||||
Foreign exchange contracts | — | 26.8 | — | 26.8 | |||||||||||
Equity contracts | 8.2 | 201.7 | — | 209.9 | |||||||||||
Credit contracts | — | 16.3 | 19.7 | 36.0 | |||||||||||
Embedded derivative on reinsurance | — | 139.6 | — | 139.6 | |||||||||||
Total liabilities | $ | 8.2 | $ | 961.0 | $ | 3,620.3 | $ | 4,589.5 |
Three Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||
U.S. corporate public securities | 114.6 | — | (0.3 | ) | — | — | — | (0.5 | ) | — | (42.9 | ) | 70.9 | — | |||||||||||||||||||||||||||||
U.S. corporate private securities | 995.0 | 0.2 | (21.2 | ) | 55.8 | — | — | (62.9 | ) | — | — | 966.9 | 0.2 | ||||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 15.4 | (5.9 | ) | 1.7 | — | — | — | (0.6 | ) | 12.3 | (3.4 | ) | 19.5 | (5.9 | ) | ||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 487.1 | (1.4 | ) | (2.3 | ) | — | — | — | (43.7 | ) | 9.2 | — | 448.9 | (1.4 | ) | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 109.2 | (2.9 | ) | (1.6 | ) | — | — | — | (0.3 | ) | — | (7.9 | ) | 96.5 | (3.0 | ) | |||||||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Other asset-backed securities | 9.3 | — | 0.1 | 29.0 | — | — | (0.5 | ) | — | (1.5 | ) | 36.4 | — | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 1,730.6 | (10.0 | ) | (23.6 | ) | 84.8 | — | — | (108.5 | ) | 21.5 | (55.7 | ) | 1,639.1 | (10.1 | ) |
Three Months Ended June 30, 2015 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 58.2 | $ | — | $ | (1.5 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 56.7 | $ | — | ||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (2,015.6 | ) | 58.5 | — | — | (53.1 | ) | — | 56.7 | — | — | (1,953.5 | ) | — | |||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (1,796.0 | ) | 528.1 | — | — | (37.8 | ) | — | 0.2 | — | — | (1,305.5 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | (148.1 | ) | 57.3 | — | — | (1.2 | ) | — | — | — | — | (92.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 72.6 | (7.1 | ) | — | 11.0 | — | — | (9.7 | ) | — | — | 66.8 | (5.9 | ) | |||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 6.0 | — | — | — | — | — | — | — | — | 6.0 | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 0.6 | — | — | — | — | — | — | — | (0.6 | ) | — | — |
Six Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||
U.S. corporate public securities | 103.8 | — | (1.8 | ) | — | — | — | (1.7 | ) | 14.0 | (43.4 | ) | 70.9 | — | |||||||||||||||||||||||||||||
U.S. corporate private securities | 978.8 | 0.4 | (17.4 | ) | 140.8 | — | — | (171.3 | ) | 35.6 | — | 966.9 | 0.4 | ||||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 13.5 | (5.9 | ) | (0.1 | ) | — | — | — | (3.2 | ) | 15.2 | — | 19.5 | (5.9 | ) | ||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 435.2 | (0.8 | ) | (1.9 | ) | 8.9 | — | — | (55.3 | ) | 62.8 | — | 448.9 | (1.4 | ) | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 94.2 | (5.4 | ) | (1.9 | ) | — | — | — | (0.4 | ) | 12.6 | (2.6 | ) | 96.5 | (5.4 | ) | |||||||||||||||||||||||||||
Commercial mortgage-backed securities | 22.0 | — | — | — | — | — | — | — | (22.0 | ) | — | — | |||||||||||||||||||||||||||||||
Other asset-backed securities | 10.1 | — | 0.1 | 29.0 | — | — | (0.6 | ) | — | (2.2 | ) | 36.4 | — | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 1,657.6 | (11.7 | ) | (23.0 | ) | 178.7 | — | — | (232.5 | ) | 140.2 | (70.2 | ) | 1,639.1 | (12.3 | ) |
Six Months Ended June 30, 2015 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 56.3 | $ | (0.1 | ) | $ | 0.5 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 56.7 | $ | (0.1 | ) | |||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (1,970.0 | ) | 12.8 | — | — | (93.6 | ) | — | 97.3 | — | — | (1,953.5 | ) | — | |||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (1,527.7 | ) | 300.8 | — | — | (78.9 | ) | — | 0.3 | — | — | (1,305.5 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | (102.9 | ) | 13.2 | — | — | (2.3 | ) | — | — | — | — | (92.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 72.1 | (6.7 | ) | — | 19.3 | — | — | (17.9 | ) | — | — | 66.8 | (5.3 | ) | |||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 6.0 | — | — | — | — | — | — | — | — | 6.0 | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 2.3 | — | — | — | — | — | — | — | (2.3 | ) | — | — |
Three Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | 7.2 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (7.2 | ) | $ | — | $ | — | ||||||||||||||||||||
U.S. corporate public securities | 151.0 | (0.7 | ) | 1.5 | 36.9 | — | (4.3 | ) | (4.5 | ) | 14.2 | — | 194.1 | (0.1 | ) | ||||||||||||||||||||||||||||
U.S. corporate private securities | 417.7 | (0.1 | ) | (0.2 | ) | 81.6 | — | — | (17.7 | ) | 130.7 | — | 612.0 | (0.1 | ) | ||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 17.4 | — | (1.3 | ) | — | — | — | — | — | — | 16.1 | — | |||||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 113.3 | — | (1.6 | ) | 94.0 | — | — | (7.5 | ) | 202.5 | (36.0 | ) | 364.7 | — | |||||||||||||||||||||||||||||
Residential mortgage-backed securities | 104.4 | (3.7 | ) | (0.2 | ) | 1.1 | — | — | (0.4 | ) | — | (1.6 | ) | 99.6 | (3.7 | ) | |||||||||||||||||||||||||||
Commercial mortgage-backed securities | 24.9 | — | — | — | — | — | — | — | (24.9 | ) | — | — | |||||||||||||||||||||||||||||||
Other asset-backed securities | 42.2 | 0.8 | (0.8 | ) | — | — | — | (1.4 | ) | — | (29.3 | ) | 11.5 | 0.7 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 878.1 | (3.7 | ) | (2.6 | ) | 213.6 | — | (4.3 | ) | (31.5 | ) | 347.4 | (99.0 | ) | 1,298.0 | (3.2 | ) |
Three Months Ended June 30, 2014 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of April 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 57.1 | $ | — | $ | 0.1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 57.2 | $ | — | |||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (1,808.0 | ) | (118.8 | ) | — | — | (43.1 | ) | — | 35.2 | — | — | (1,934.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (1,096.3 | ) | (36.9 | ) | — | — | (38.3 | ) | — | 0.2 | — | — | (1,171.3 | ) | — | ||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | (18.0 | ) | (12.9 | ) | — | — | (1.1 | ) | — | — | — | — | (32.0 | ) | — | ||||||||||||||||||||||||||||
Other derivatives, net | 67.1 | 26.1 | — | 8.8 | — | — | (23.8 | ) | — | — | 78.2 | 10.5 | |||||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 17.9 | 0.1 | — | 0.1 | — | (2.2 | ) | — | — | — | 15.9 | — |
Six Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. Government agencies and authorities | $ | 14.4 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (14.4 | ) | $ | — | $ | — | ||||||||||||||||||||
U.S. corporate public securities | 129.0 | (0.8 | ) | 4.9 | 50.2 | — | (4.3 | ) | (8.2 | ) | 26.3 | (3.0 | ) | 194.1 | (0.1 | ) | |||||||||||||||||||||||||||
U.S. corporate private securities | 327.5 | (0.1 | ) | 3.0 | 176.3 | — | — | (24.1 | ) | 129.4 | — | 612.0 | (0.1 | ) | |||||||||||||||||||||||||||||
Foreign corporate public securities and foreign governments(1) | 19.2 | — | (2.8 | ) | — | — | — | (0.3 | ) | — | — | 16.1 | — | ||||||||||||||||||||||||||||||
Foreign corporate private securities(1) | 135.1 | — | 5.6 | 94.0 | — | — | (7.5 | ) | 198.5 | (61.0 | ) | 364.7 | — | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 98.6 | (6.5 | ) | 0.5 | 1.1 | — | — | (0.8 | ) | 8.8 | (2.1 | ) | 99.6 | (6.5 | ) | ||||||||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Other asset-backed securities | 59.2 | 3.5 | (2.9 | ) | — | — | — | (19.0 | ) | — | (29.3 | ) | 11.5 | 1.4 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 783.0 | (3.9 | ) | 8.3 | 321.6 | — | (4.3 | ) | (59.9 | ) | 363.0 | (109.8 | ) | 1,298.0 | (5.3 | ) |
Six Months Ended June 30, 2014 (continued) | |||||||||||||||||||||||||||||||||||||||||||
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(3) | Transfers out of Level 3(3) | Fair Value as of June 30 | Change In Unrealized Gains (Losses) Included in Earnings(4) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Equity securities, available-for-sale | $ | 55.3 | $ | (0.9 | ) | $ | 2.9 | $ | — | $ | — | $ | (0.1 | ) | $ | — | $ | — | $ | — | $ | 57.2 | $ | (0.9 | ) | ||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(2) | (1,736.7 | ) | (161.2 | ) | — | — | (93.4 | ) | — | 56.6 | — | — | (1,934.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(2) | (865.9 | ) | (228.8 | ) | — | — | (76.9 | ) | — | 0.3 | — | — | (1,171.3 | ) | — | ||||||||||||||||||||||||||||
Stabilizer and MCGs(2) | — | (29.7 | ) | — | — | (2.3 | ) | — | — | — | — | (32.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 80.3 | 27.1 | — | 16.2 | — | — | (45.4 | ) | — | — | 78.2 | (2.1 | ) | ||||||||||||||||||||||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Assets held in separate accounts(5) | 13.1 | 0.1 | — | 5.9 | — | (3.2 | ) | — | — | — | 15.9 | — |
Range(1) | |||||||||||||
Unobservable Input | GMWB/GMWBL | GMAB | FIA | Stabilizer/MCGs | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | 0.1% to 18% | 0.1% to 18% | — | 0.1% to 7.4% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 48% to 98% | 48% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -38% to 62% | -38% to 62% | — | — | |||||||||
Interest Rates and Equity Funds | -32% to 4% | -32% to 4% | — | — | |||||||||
Nonperformance risk | 0.15% to 1.3% | 0.15% to 1.3% | 0.15% to 1.3% | 0.15% to 1.3% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | 0% to 5% | — | |||||||||
Lapses | 0.08% to 24% | (3)(4) | 0.08% to 31% | (3)(4) | 0% to 60% | (3) | 0% to 50% | (5) | |||||
Policyholder Deposits(6) | — | — | — | 0% to 65% | (5) | ||||||||
Mortality | — | (7) | — | (7) | — | (8) | — |
(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 | $ | 2.6 | $ | 0.1 | $ | 2.7 | 9.2 | ||||||||
60-69 | 6.6 | 0.2 | 6.8 | 4.6 | |||||||||||
70+ | 5.6 | 0.1 | 5.7 | 2.8 | |||||||||||
$ | 14.8 | $ | 0.4 | $ | 15.2 | 5.3 |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 0.08% to 8.2% | $ | 6.6 | 0.08% to 6.3% | ||||||
Out of the Money | — | * | 0.41% to 12% | 0.2 | 0.36% to 7% | ||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 2.5% to 21% | $ | 8.2 | 1.7% to 21% | ||||||
Out of the Money | 0.1 | 12.3% to 31% | 0.8 | 5.6% to 24% |
(5) | 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 | 88 | % | 0-25% | 0-15% | 0-40% | 0-15% | ||||
Stabilizer with Recordkeeping Agreements | 12 | % | 0-50% | 0-25% | 0-65% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-50% | 0-25% | 0-65% | 0-30% |
(6) | Measured as a percentage of assets under management or assets under administration. |
(7) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
(8) | The mortality rate is based on the 2012 Individual Annuity Mortality Basic table with mortality improvements. |
Range(1) | |||||||||||||
Unobservable Input | GMWB/GMWBL | GMAB | FIA | Stabilizer/MCGs | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | 0.2% to 16% | 0.2% to 16% | — | 0.2% to 7.6% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 49% to 98% | 49% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -38% to 62% | -38% to 62% | — | — | |||||||||
Interest Rates and Equity Funds | -32% to -4% | -32% to -4% | — | — | |||||||||
Nonperformance risk | 0.13% to 1.1% | 0.13% to 1.1% | 0.13% to 1.1% | 0.13% to 1.1% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | 0% to 5 % | — | |||||||||
Lapses | 0.08% to 24% | (3)(4) | 0.08% to 31% | (3)(4) | 0% to 60% | (3) | 0% to 50% | (5) | |||||
Policyholder Deposits(6) | — | — | — | 0% to 65% | (5) | ||||||||
Mortality | — | (7) | — | (7) | — | (8) | — |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
(2) | Those policyholders who have elected systematic withdrawals are assumed to continue taking withdrawals. As a percent of account value, 33% are taking systematic withdrawals. Of those policyholders who are not taking withdrawals, the Company assumes that 85% will begin systematic withdrawals after a delay period. The utilization function varies by policyholder age and policy duration. Interactions with lapse and mortality also affect utilization. The utilization rate for GMWB and GMWBL tends to be lower for younger contract owners and contracts that have not reached their maximum accumulated GMWB and GMWBL benefit amount. There is also a lower utilization rate, though indirectly, for contracts that are less “in the money” (i.e., where the notional benefit amount is in excess of the account value) due to higher lapses. Conversely, the utilization rate tends to be higher for contract owners near or beyond retirement age and contracts that have accumulated their maximum GMWB or GMWBL benefit amount. There is also a higher utilization rate, though indirectly, for contracts which are highly “in the money.” The chart below provides the GMWBL account value by current age group and average expected delay times from the associated attained age group as of December 31, 2014 (account value amounts are in $ billions). |
Account Values | |||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years)* | |||||||||||
< 60 | $ | 2.4 | $ | 0.5 | $ | 2.9 | 9.5 | ||||||||
60-69 | 6.2 | 1.0 | 7.2 | 4.9 | |||||||||||
70+ | 5.2 | 0.5 | 5.7 | 3.1 | |||||||||||
$ | 13.8 | $ | 2.0 | $ | 15.8 | 5.8 |
(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. |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 0.08% to 8.2% | $ | 6.7 | 0.08% to 6.3% | ||||||
Out of the Money | — | * | 0.41% to 12% | 1.2 | 0.36% to 7% | ||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 2.5% to 21% | $ | 7.2 | 1.7% to 21% | ||||||
Out of the Money | 0.1 | 12.3% to 31% | 1.4 | 5.6% to 24% |
(5) | 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% | 0-45% | 0-15% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-50% | 0-25% | 0-65% | 0-25% | ||||
Aggregate of all plans | 100 | % | 0-50% | 0-25% | 0-65% | 0-25% |
(6) | Measured as a percentage of assets under management or assets under administration. |
(7) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
(8) | The mortality rate is based on the 2012 Individual Annuity Mortality Basic table with mortality improvements. |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 72,707.1 | $ | 72,707.1 | $ | 74,659.4 | $ | 74,659.4 | |||||||
Equity securities, available-for-sale | 279.6 | 279.6 | 271.8 | 271.8 | |||||||||||
Mortgage loans on real estate | 10,366.7 | 10,882.9 | 9,794.1 | 10,286.6 | |||||||||||
Policy loans | 2,034.1 | 2,034.1 | 2,104.0 | 2,104.0 | |||||||||||
Limited partnerships/corporations | 471.8 | 471.8 | 363.2 | 363.2 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,238.9 | 4,238.9 | 5,069.3 | 5,069.3 | |||||||||||
Derivatives | 1,429.3 | 1,429.3 | 1,819.6 | 1,819.6 | |||||||||||
Other investments | 93.3 | 103.4 | 110.3 | 120.4 | |||||||||||
Assets held in separate accounts | 106,330.5 | 106,330.5 | 106,007.8 | 106,007.8 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,957.8 | 54,717.3 | 49,791.9 | 55,112.4 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 1,494.6 | 1,474.5 | 1,593.0 | 1,564.8 | |||||||||||
Supplementary contracts, immediate annuities and other | 2,817.7 | 2,990.7 | 2,535.3 | 2,706.2 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,953.5 | 1,953.5 | 1,970.0 | 1,970.0 | |||||||||||
GMAB/GMWB/GMWBL | 1,305.5 | 1,305.5 | 1,527.7 | 1,527.7 | |||||||||||
Stabilizer and MCGs | 92.0 | 92.0 | 102.9 | 102.9 | |||||||||||
Other derivatives | 705.8 | 705.8 | 849.3 | 849.3 | |||||||||||
Long-term debt | 3,486.0 | 3,812.7 | 3,515.7 | 3,875.4 | |||||||||||
Embedded derivatives on reinsurance | 70.4 | 70.4 | 139.6 | 139.6 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 245.1 | $ | — | $ | — | $ | 245.1 | |||||||
Corporate loans, at fair value using the fair value option | — | 6,954.9 | 19.0 | 6,973.9 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 218.3 | — | — | 218.3 | |||||||||||
Limited partnerships/corporations, at fair value | — | 1,646.0 | 2,555.9 | 4,201.9 | |||||||||||
Total assets, at fair value | $ | 463.4 | $ | 8,600.9 | $ | 2,574.9 | $ | 11,639.2 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 6,986.6 | $ | 6,986.6 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 6,986.6 | $ | 6,986.6 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 605.9 | $ | — | $ | — | $ | 605.9 | |||||||
Corporate loans, at fair value using the fair value option | — | 6,773.9 | 19.2 | 6,793.1 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 104.5 | — | — | 104.5 | |||||||||||
Limited partnerships/corporations, at fair value | — | 1,035.6 | 2,691.7 | 3,727.3 | |||||||||||
Total assets, at fair value | $ | 710.4 | $ | 7,809.5 | $ | 2,710.9 | $ | 11,230.8 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 6,838.1 | $ | 6,838.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 6,838.1 | $ | 6,838.1 |
|
2015 | |||||||||||
DAC | VOBA | Total | |||||||||
Balance as of January 1, 2015 | $ | 3,890.9 | $ | 680.0 | $ | 4,570.9 | |||||
Deferrals of commissions and expenses | 171.9 | 5.2 | 177.1 | ||||||||
Amortization: | |||||||||||
Amortization | (352.6 | ) | (77.2 | ) | (429.8 | ) | |||||
Interest accrued(1) | 116.0 | 42.6 | 158.6 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (236.6 | ) | (34.6 | ) | (271.2 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | 342.8 | 270.3 | 613.1 | ||||||||
Balance as of June 30, 2015 | $ | 4,169.0 | $ | 920.9 | $ | 5,089.9 | |||||
2014 | |||||||||||
DAC | VOBA | Total | |||||||||
Balance as of January 1, 2014 | $ | 4,316.1 | $ | 1,035.5 | $ | 5,351.6 | |||||
Deferrals of commissions and expenses | 188.2 | 6.4 | 194.6 | ||||||||
Amortization: | |||||||||||
Amortization | (313.4 | ) | (88.8 | ) | (402.2 | ) | |||||
Interest accrued(1) | 115.7 | 44.7 | 160.4 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (197.7 | ) | (44.1 | ) | (241.8 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | (507.5 | ) | (285.7 | ) | (793.2 | ) | |||||
Balance as of June 30, 2014 | $ | 3,799.1 | $ | 712.1 | $ | 4,511.2 |
|
Dividends Paid | Extraordinary Distributions Paid | ||||||||||||||
Six Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Subsidiary Name (State of domicile): | |||||||||||||||
Voya Insurance and Annuity Company ("VIAC") (IA) | $ | 394.0 | $ | 216.0 | $ | 98.0 | $ | — | |||||||
Voya Retirement Insurance and Annuity Company ("VRIAC") (CT) | 231.0 | 281.0 | — | — | |||||||||||
Security Life of Denver Insurance Company ("SLD") (CO) | 111.0 | 32.0 | — | — | |||||||||||
ReliaStar Life Insurance Company ("RLI") (MN) | 194.0 | 193.0 | — | — |
|
June 30, | |||||||
2015 | 2014 | ||||||
Fixed maturities, net of OTTI | $ | 3,680.4 | $ | 5,977.5 | |||
Equity securities, available-for-sale | 30.6 | 31.5 | |||||
Derivatives | 236.4 | 178.1 | |||||
DAC/VOBA adjustment on available-for-sale securities | (1,227.6 | ) | (1,848.2 | ) | |||
Sales inducements adjustment on available-for-sale securities | (51.8 | ) | (88.7 | ) | |||
Other | (31.5 | ) | (30.4 | ) | |||
Unrealized capital gains (losses), before tax | 2,636.5 | 4,219.8 | |||||
Deferred income tax asset (liability) | (564.2 | ) | (1,113.0 | ) | |||
Net unrealized capital gains (losses) | 2,072.3 | 3,106.8 | |||||
Pension and other postretirement benefits liability, net of tax | 36.9 | 45.9 | |||||
AOCI | $ | 2,109.2 | $ | 3,152.7 |
Three Months Ended June 30, 2015 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (3,105.6 | ) | $ | 1,084.6 | $ | (2,021.0 | ) | |||
Equity securities | (2.2 | ) | 0.8 | (1.4 | ) | ||||||
Other | (0.1 | ) | — | (0.1 | ) | ||||||
OTTI | 3.7 | (1.3 | ) | 2.4 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | 5.2 | (1.8 | ) | 3.4 | |||||||
DAC/VOBA | 910.7 | (318.8 | ) | 591.9 | |||||||
Sales inducements | 34.1 | (12.0 | ) | 22.1 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (2,154.2 | ) | 751.5 | (1,402.7 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | (23.1 | ) | (1) | 8.1 | (15.0 | ) | |||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (3.1 | ) | 1.1 | (2.0 | ) | ||||||
Change in unrealized gains/losses on derivatives | (26.2 | ) | 9.2 | (17.0 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in pension and other postretirement benefits liability | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (2,183.9 | ) | $ | 761.9 | $ | (1,422.0 | ) |
Six Months Ended June 30, 2015 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (2,179.6 | ) | $ | 761.1 | $ | (1,418.5 | ) | |||
Equity securities | 0.3 | (0.1 | ) | 0.2 | |||||||
Other | — | — | — | ||||||||
OTTI | 9.4 | (3.3 | ) | 6.1 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statement of Operations | 6.2 | (2.2 | ) | 4.0 | |||||||
DAC/VOBA | 613.1 | (1) | (214.6 | ) | 398.5 | ||||||
Sales inducements | 23.3 | (8.2 | ) | 15.1 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (1,527.3 | ) | 532.7 | (994.6 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | 14.0 | (2) | (4.9 | ) | 9.1 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (7.0 | ) | 2.5 | (4.5 | ) | ||||||
Change in unrealized gains/losses on derivatives | 7.0 | (2.4 | ) | 4.6 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statement of Operations | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in pension and other postretirement benefits liability | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (1,527.2 | ) | $ | 532.7 | $ | (994.5 | ) |
Three Months Ended June 30, 2014 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 1,233.6 | $ | (431.5 | ) | $ | 802.1 | ||||
Equity securities | 0.4 | (0.1 | ) | 0.3 | |||||||
Other | (2.4 | ) | 0.8 | (1.6 | ) | ||||||
OTTI | 8.7 | (3.0 | ) | 5.7 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (25.2 | ) | 8.8 | (16.4 | ) | ||||||
DAC/VOBA | (333.5 | ) | 116.8 | (216.7 | ) | ||||||
Sales inducements | (13.9 | ) | 4.9 | (9.0 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | 867.7 | (303.3 | ) | 564.4 | |||||||
Derivatives: | |||||||||||
Derivatives | 21.8 | (1) | (7.6 | ) | 14.2 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (1.7 | ) | 0.6 | (1.1 | ) | ||||||
Change in unrealized gains/losses on derivatives | 20.1 | (7.0 | ) | 13.1 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in pension and other postretirement benefits liability | (3.5 | ) | 1.2 | (2.3 | ) | ||||||
Change in Other comprehensive income (loss) | $ | 884.3 | $ | (309.1 | ) | $ | 575.2 |
Six Months Ended June 30, 2014 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 2,822.0 | $ | (987.1 | ) | $ | 1,834.9 | ||||
Equity securities | (15.6 | ) | 4.1 | (11.5 | ) | ||||||
Other | (2.7 | ) | 0.9 | (1.8 | ) | ||||||
OTTI | 24.3 | (8.5 | ) | 15.8 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statement of Operations | (34.0 | ) | 11.9 | (22.1 | ) | ||||||
DAC/VOBA | (793.2 | ) | (1) | 277.7 | (515.5 | ) | |||||
Sales inducements | (30.6 | ) | 10.7 | (19.9 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | 1,970.2 | (690.3 | ) | 1,279.9 | |||||||
Derivatives: | |||||||||||
Derivatives | 46.4 | (2) | (16.2 | ) | 30.2 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statement of Operations | (3.1 | ) | 1.1 | (2.0 | ) | ||||||
Change in unrealized gains/losses on derivatives | 43.3 | (15.1 | ) | 28.2 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statement of Operations | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in pension and other postretirement benefits liability | (6.9 | ) | 2.4 | (4.5 | ) | ||||||
Change in Other comprehensive income (loss) | $ | 2,006.6 | $ | (703.0 | ) | $ | 1,303.6 |
|
Three Months Ended June 30, | |||||
2015 | 2014 | ||||
Income tax expense (benefit) at federal statutory rate | 35.0 | % | 35.0 | % | |
Tax effect of: | |||||
Valuation allowance | — | (14.2 | ) | ||
Dividend received deduction | (3.9 | ) | (5.9 | ) | |
Audit settlement | — | 0.1 | |||
State tax expense (benefit) | (0.5 | ) | 0.6 | ||
Noncontrolling interest | (5.9 | ) | (13.9 | ) | |
Nondeductible expenses | 0.1 | 0.1 | |||
Other | (0.3 | ) | (0.4 | ) | |
Income tax expense (benefit) | 24.5 | % | 1.4 | % | |
Six Months Ended June 30, | |||||
2015 | 2014 | ||||
Income tax expense (benefit) at federal statutory rate | 35.0 | % | 35.0 | % | |
Tax effect of: | |||||
Valuation allowance | (2.0 | ) | (15.7 | ) | |
Dividend received deduction | (7.9 | ) | (7.0 | ) | |
Audit settlement | — | (0.1 | ) | ||
State tax expense (benefit) | 1.7 | 1.3 | |||
Noncontrolling interest | (5.1 | ) | (8.7 | ) | |
Nondeductible expenses | 0.1 | 0.1 | |||
Other | 0.2 | 0.2 | |||
Income tax expense (benefit) | 22.0 | % | 5.1 | % |
|
Maturity | June 30, 2015 | December 31, 2014 | |||||||
7.25% Voya Holdings, Inc. debentures due 2023(1) | 08/15/2023 | $ | 159.3 | $ | 159.0 | ||||
7.63% Voya Holdings, Inc. debentures due 2026(1) | 08/15/2026 | 202.2 | 232.3 | ||||||
8.42% Equitable of Iowa Companies Capital Trust II notes due 2027 | 04/01/2027 | 13.7 | 13.8 | ||||||
6.97% Voya Holdings, Inc. debentures due 2036(1) | 08/15/2036 | 108.6 | 108.6 | ||||||
1.00% Windsor Property Loan | 06/14/2027 | 4.9 | 4.9 | ||||||
5.5% Senior Notes due 2022 | 07/15/2022 | 849.7 | 849.6 | ||||||
2.9% Senior Notes due 2018 | 02/15/2018 | 999.0 | 998.9 | ||||||
5.65% Fixed-to-Floating Rate Junior Subordinated Notes due 2053 | 05/15/2053 | 750.0 | 750.0 | ||||||
5.7% Senior Notes due 2043 | 07/15/2043 | 398.6 | 398.6 | ||||||
Subtotal | 3,486.0 | 3,515.7 | |||||||
Less: Current portion of long-term debt | — | — | |||||||
Total | $ | 3,486.0 | $ | 3,515.7 |
Secured/ Unsecured | Committed/ Uncommitted | Expiration | Capacity | Utilization | Unused Commitment | ||||||||||||
Obligor / Applicant | |||||||||||||||||
Voya Financial, Inc. | Unsecured | Committed | 02/14/2018 | $ | 3,000.0 | $ | 736.0 | $ | 2,264.0 | ||||||||
Security Life of Denver International Limited | Unsecured | Committed | 01/24/2018 | 175.0 | 158.0 | 17.0 | |||||||||||
Voya Financial, Inc./ Langhorne I, LLC | Unsecured | Committed | 01/15/2019 | 500.0 | — | 500.0 | |||||||||||
Voya Financial, Inc./ Security Life of Denver International Limited | Unsecured | Committed | 11/09/2015 | 750.0 | 750.0 | — | |||||||||||
Security Life of Denver International Limited | Unsecured | Committed | 10/29/2021 | 1,125.0 | 1,125.0 | — | |||||||||||
Voya Financial, Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/29/2023 | 250.0 | 250.0 | — | |||||||||||
Voya Financial, Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/31/2025 | 475.0 | 475.0 | — | |||||||||||
Voya Financial, Inc. | Secured | Committed | 02/11/2018 | 195.0 | 195.0 | — | |||||||||||
Voya Financial, Inc. | Unsecured | Uncommitted | Various | 1.7 | 1.7 | — | |||||||||||
Voya Financial, Inc. | Secured | Uncommitted | Various | 10.0 | 0.7 | — | |||||||||||
Voya Financial, Inc. / Roaring River II, LLC | Unsecured | Committed | 12/31/2021 | 995.0 | 765.6 | 229.4 | |||||||||||
Voya Financial, Inc./ Roaring River IV, LLC | Unsecured | Committed | 12/31/2028 | 565.0 | 293.0 | 272.0 | |||||||||||
Total | $ | 8,041.7 | $ | 4,750.0 | $ | 3,282.4 | |||||||||||
Secured facilities | $ | 205.0 | $ | 195.7 | $ | — | |||||||||||
Unsecured and uncommitted | 1.7 | 1.7 | — | ||||||||||||||
Unsecured and committed | 7,835.0 | 4,552.6 | 3,282.4 | ||||||||||||||
Total | $ | 8,041.7 | $ | 4,750.0 | $ | 3,282.4 |
|
June 30, 2015 | December 31, 2014 | ||||||
Fixed maturity collateral pledged to FHLB | $ | 1,539.8 | $ | 1,614.8 | |||
FHLB restricted stock(1) | 73.4 | 76.3 | |||||
Other fixed maturities-state deposits | 227.0 | 241.7 | |||||
Securities pledged(2) | 976.5 | 1,184.6 | |||||
Total restricted assets | $ | 2,816.7 | $ | 3,117.4 |
|
Three Months Ended June 30, | |||||||||||||||
2015 | 2014 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
NN Group | $ | — | $ | — | $ | 0.6 | $ | 0.2 | |||||||
ING Group | — | — | 1.3 | 3.9 | |||||||||||
ING Bank | — | — | 4.6 | 4.1 | |||||||||||
Other | — | — | 5.3 | 3.6 | |||||||||||
Total | $ | — | $ | — | $ | 11.8 | $ | 11.8 | |||||||
Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
NN Group | $ | 0.4 | $ | 0.1 | $ | 1.2 | $ | 0.3 | |||||||
ING Group | 2.8 | 3.0 | 6.9 | 7.4 | |||||||||||
ING Bank | 18.2 | 5.7 | 4.1 | 10.7 | |||||||||||
Other | 3.8 | 3.4 | 10.6 | 7.0 | |||||||||||
Total | $ | 25.2 | $ | 12.2 | $ | 22.8 | $ | 25.4 | |||||||
Assets | Liabilities | |||||||
NN Group | $ | 0.1 | $ | 0.2 | ||||
ING Group | 1.9 | 1.2 | ||||||
ING Bank | 12.9 | 4.0 | ||||||
Other | 2.2 | 1.4 | ||||||
Total | $ | 17.1 | $ | 6.8 |
|
June 30, 2015 | December 31, 2014 | ||||||
Assets of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
Cash and cash equivalents | $ | 245.1 | $ | 605.9 | |||
Corporate loans, at fair value using the fair value option | 6,973.9 | 6,793.1 | |||||
Other assets | 127.5 | 67.3 | |||||
Total CLO entities | 7,346.5 | 7,466.3 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Cash and cash equivalents | 218.3 | 104.5 | |||||
Limited partnerships/corporations, at fair value | 4,201.9 | 3,727.3 | |||||
Other assets | 297.6 | 25.1 | |||||
Total investment funds | 4,717.8 | 3,856.9 | |||||
Total assets of consolidated investment entities | $ | 12,064.3 | $ | 11,323.2 | |||
Liabilities of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
CLO notes, at fair value using the fair value option | $ | 6,986.6 | $ | 6,838.1 | |||
Other liabilities | 309.2 | 561.1 | |||||
Total CLO entities | 7,295.8 | 7,399.2 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Other liabilities | 1,373.8 | 796.7 | |||||
Total investment funds | 1,373.8 | 796.7 | |||||
Total liabilities of consolidated investment entities | $ | 8,669.6 | $ | 8,195.9 |
Fair Value | Valuation Technique | Unobservable Inputs | ||||||
June 30, 2015 | ||||||||
Assets: | ||||||||
CLO Investments | $ | 19.0 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin | ||||||||
Liabilities: | ||||||||
CLO Notes | $ | 6,986.6 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
Fair Value | Valuation Technique | Unobservable Inputs | ||||||
December 31, 2014 | ||||||||
Assets: | ||||||||
CLO Investments | $ | 19.2 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin | ||||||||
Liabilities: | ||||||||
CLO Notes | $ | 6,838.1 | 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 investments and CLO notes and, as a result, would potentially decrease the value of the CLO investments and CLO notes. |
• | Recovery Rate: A decrease (increase) in the expected recovery of defaulted assets would potentially decrease (increase) the valuation of CLO investments and CLO notes. |
• | Prepayment Rate: A decrease (increase) in the expected rate of collateral prepayments would potentially decrease (increase) the valuation of CLO investments and CLO notes as the expected weighted average life (“WAL”) would increase. |
• | Discount Margin (spread over LIBOR): An increase (decrease) in the discount margin used to value the CLO investments and CLO notes and would decrease (increase) the value of the CLO investments and CLO notes. |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 72,707.1 | $ | 72,707.1 | $ | 74,659.4 | $ | 74,659.4 | |||||||
Equity securities, available-for-sale | 279.6 | 279.6 | 271.8 | 271.8 | |||||||||||
Mortgage loans on real estate | 10,366.7 | 10,882.9 | 9,794.1 | 10,286.6 | |||||||||||
Policy loans | 2,034.1 | 2,034.1 | 2,104.0 | 2,104.0 | |||||||||||
Limited partnerships/corporations | 471.8 | 471.8 | 363.2 | 363.2 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,238.9 | 4,238.9 | 5,069.3 | 5,069.3 | |||||||||||
Derivatives | 1,429.3 | 1,429.3 | 1,819.6 | 1,819.6 | |||||||||||
Other investments | 93.3 | 103.4 | 110.3 | 120.4 | |||||||||||
Assets held in separate accounts | 106,330.5 | 106,330.5 | 106,007.8 | 106,007.8 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,957.8 | 54,717.3 | 49,791.9 | 55,112.4 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 1,494.6 | 1,474.5 | 1,593.0 | 1,564.8 | |||||||||||
Supplementary contracts, immediate annuities and other | 2,817.7 | 2,990.7 | 2,535.3 | 2,706.2 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,953.5 | 1,953.5 | 1,970.0 | 1,970.0 | |||||||||||
GMAB/GMWB/GMWBL | 1,305.5 | 1,305.5 | 1,527.7 | 1,527.7 | |||||||||||
Stabilizer and MCGs | 92.0 | 92.0 | 102.9 | 102.9 | |||||||||||
Other derivatives | 705.8 | 705.8 | 849.3 | 849.3 | |||||||||||
Long-term debt | 3,486.0 | 3,812.7 | 3,515.7 | 3,875.4 | |||||||||||
Embedded derivatives on reinsurance | 70.4 | 70.4 | 139.6 | 139.6 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 245.1 | $ | — | $ | — | $ | 245.1 | |||||||
Corporate loans, at fair value using the fair value option | — | 6,954.9 | 19.0 | 6,973.9 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 218.3 | — | — | 218.3 | |||||||||||
Limited partnerships/corporations, at fair value | — | 1,646.0 | 2,555.9 | 4,201.9 | |||||||||||
Total assets, at fair value | $ | 463.4 | $ | 8,600.9 | $ | 2,574.9 | $ | 11,639.2 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 6,986.6 | $ | 6,986.6 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 6,986.6 | $ | 6,986.6 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 605.9 | $ | — | $ | — | $ | 605.9 | |||||||
Corporate loans, at fair value using the fair value option | — | 6,773.9 | 19.2 | 6,793.1 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 104.5 | — | — | 104.5 | |||||||||||
Limited partnerships/corporations, at fair value | — | 1,035.6 | 2,691.7 | 3,727.3 | |||||||||||
Total assets, at fair value | $ | 710.4 | $ | 7,809.5 | $ | 2,710.9 | $ | 11,230.8 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 6,838.1 | $ | 6,838.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 6,838.1 | $ | 6,838.1 |
Fair Value as of April 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 19.0 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 19.0 | |||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,691.2 | 96.9 | 298.3 | (530.5 | ) | — | — | 2,555.9 | |||||||||||||||||||
Total assets, at fair value | $ | 2,710.2 | $ | 96.9 | $ | 298.3 | $ | (530.5 | ) | $ | — | $ | — | $ | 2,574.9 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 6,408.9 | $ | 40.5 | $ | 607.4 | $ | (70.2 | ) | $ | — | $ | — | $ | 6,986.6 | ||||||||||||
Total liabilities, at fair value | $ | 6,408.9 | $ | 40.5 | $ | 607.4 | $ | (70.2 | ) | $ | — | $ | — | $ | 6,986.6 | ||||||||||||
Fair Value as of January 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 19.2 | $ | (0.1 | ) | $ | — | $ | (0.1 | ) | $ | — | $ | — | $ | 19.0 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,691.7 | 96.4 | 298.3 | (530.5 | ) | — | — | 2,555.9 | |||||||||||||||||||
Total assets, at fair value | $ | 2,710.9 | $ | 96.3 | $ | 298.3 | $ | (530.6 | ) | $ | — | $ | — | $ | 2,574.9 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 6,838.1 | $ | 12.3 | $ | 607.4 | $ | (471.2 | ) | $ | — | $ | — | $ | 6,986.6 | ||||||||||||
Total liabilities, at fair value | $ | 6,838.1 | $ | 12.3 | $ | 607.4 | $ | (471.2 | ) | $ | — | $ | — | $ | 6,986.6 |
Fair Value as of April 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 25.0 | $ | 0.1 | $ | — | $ | (5.3 | ) | $ | — | $ | — | $ | 19.8 | ||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,752.5 | 215.6 | 224.7 | (319.8 | ) | — | — | 2,873.0 | |||||||||||||||||||
Total assets, at fair value | $ | 2,777.5 | $ | 215.7 | $ | 224.7 | $ | (325.1 | ) | $ | — | $ | — | $ | 2,892.8 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 5,525.5 | $ | (38.0 | ) | $ | 525.9 | $ | (57.8 | ) | $ | — | $ | — | $ | 5,955.6 | |||||||||||
Total liabilities, at fair value | $ | 5,525.5 | $ | (38.0 | ) | $ | 525.9 | $ | (57.8 | ) | $ | — | $ | — | $ | 5,955.6 | |||||||||||
Fair Value as of January 1 | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Purchases | Sales | Transfer into Level 3 | Transfer out of Level 3 | Fair Value as of June 30 | |||||||||||||||||||||
Assets | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
Corporate loans, at fair value using the fair value option | $ | 25.5 | $ | 0.3 | $ | — | $ | (6.0 | ) | $ | — | $ | — | $ | 19.8 | ||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||||||||||
Limited partnerships/corporations, at fair value | 2,734.1 | 215.0 | 229.8 | (319.8 | ) | 13.9 | — | 2,873.0 | |||||||||||||||||||
Total assets, at fair value | $ | 2,759.6 | $ | 215.3 | $ | 229.8 | $ | (325.8 | ) | $ | 13.9 | $ | — | $ | 2,892.8 | ||||||||||||
Liabilities | |||||||||||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | 5,161.6 | $ | (36.9 | ) | $ | 935.3 | $ | (104.4 | ) | $ | — | $ | — | $ | 5,955.6 | |||||||||||
Total liabilities, at fair value | $ | 5,161.6 | $ | (36.9 | ) | $ | 935.3 | $ | (104.4 | ) | $ | — | $ | — | $ | 5,955.6 |
June 30, 2015 | December 31, 2014 | ||||||
Carrying amount | $ | — | $ | — | |||
Maximum exposure to loss | — | — | |||||
Assets of nonconsolidated investment entities | 815.3 | 932.8 | |||||
Liabilities of nonconsolidated investment entities | 853.3 | 983.7 |
|
Business | Segment | |
Retirement and Investment Solutions | Retirement Annuities Investment Management | |
Insurance Solutions | Individual Life Employee Benefits |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Retirement and Investment Solutions: | |||||||||||||||
Retirement | $ | 128.4 | $ | 135.8 | $ | 252.9 | $ | 250.7 | |||||||
Annuities | 61.0 | 64.2 | 129.6 | 119.0 | |||||||||||
Investment Management | 47.0 | 54.9 | 93.9 | 104.7 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 37.7 | 63.4 | 81.1 | 94.5 | |||||||||||
Employee Benefits | 37.7 | 37.8 | 78.3 | 54.7 | |||||||||||
Total Ongoing Business | 311.8 | 356.1 | 635.8 | 623.6 | |||||||||||
Corporate | (53.3 | ) | (38.3 | ) | (101.5 | ) | (75.6 | ) | |||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 3.2 | 6.6 | 8.3 | 12.0 | |||||||||||
Closed Block Other | 0.8 | 3.9 | 9.5 | (0.6 | ) | ||||||||||
Closed Blocks | 4.0 | 10.5 | 17.8 | 11.4 | |||||||||||
Total operating earnings before income taxes | 262.5 | 328.3 | 552.1 | 559.4 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | 180.5 | (82.1 | ) | 151.1 | (57.9 | ) | |||||||||
Net investment gains (losses) and related charges and adjustments | (9.4 | ) | 73.0 | 41.0 | 130.6 | ||||||||||
Net guaranteed benefit hedging gains (losses) and related charges and adjustments | 24.6 | (20.3 | ) | (22.6 | ) | (13.9 | ) | ||||||||
Loss related to businesses exited through reinsurance or divestment | (33.3 | ) | (26.9 | ) | (48.7 | ) | (37.4 | ) | |||||||
Income (loss) attributable to noncontrolling interest | 81.9 | 166.6 | 108.0 | 180.1 | |||||||||||
Loss related to early extinguishment of debt | (9.9 | ) | — | (9.9 | ) | — | |||||||||
Other adjustments to operating earnings | (10.7 | ) | (17.6 | ) | (23.5 | ) | (33.6 | ) | |||||||
Income (loss) before income taxes | $ | 486.2 | $ | 421.0 | $ | 747.5 | $ | 727.3 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Retirement and Investment Solutions: | |||||||||||||||
Retirement | $ | 593.8 | $ | 592.9 | $ | 1,194.3 | $ | 1,191.4 | |||||||
Annuities | 310.4 | 330.8 | 626.0 | 685.2 | |||||||||||
Investment Management | 158.6 | 163.2 | 321.7 | 323.7 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 662.9 | 699.9 | 1,331.7 | 1,392.1 | |||||||||||
Employee Benefits | 376.2 | 342.5 | 747.1 | 681.4 | |||||||||||
Total Ongoing Business | 2,101.9 | 2,129.3 | 4,220.8 | 4,273.8 | |||||||||||
Corporate | 18.6 | 23.6 | 39.0 | 48.9 | |||||||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 13.5 | 17.0 | 28.4 | 34.6 | |||||||||||
Closed Block Other | 2.5 | 7.0 | 9.5 | 15.0 | |||||||||||
Closed Blocks | 16.0 | 24.0 | 37.9 | 49.6 | |||||||||||
Total operating revenues | 2,136.5 | 2,176.9 | 4,297.7 | 4,372.3 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | 658.5 | 114.1 | 922.9 | 402.7 | |||||||||||
Net realized investment gains (losses) and related charges and adjustments | (19.1 | ) | 67.0 | 34.0 | 116.6 | ||||||||||
Gain (loss) on change in fair value of derivatives related to guaranteed benefits | 44.4 | (24.3 | ) | (9.2 | ) | (48.2 | ) | ||||||||
Revenues related to businesses exited through reinsurance or divestment | (52.2 | ) | 66.9 | (11.6 | ) | 85.9 | |||||||||
Revenues attributable to noncontrolling interest | 159.8 | 219.1 | 249.6 | 279.9 | |||||||||||
Other adjustments to operating revenues | 66.0 | 80.4 | 141.5 | 165.8 | |||||||||||
Total revenues | $ | 2,993.9 | $ | 2,700.1 | $ | 5,624.9 | $ | 5,375.0 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Investment Management intersegment revenues | $ | 39.9 | $ | 39.0 | $ | 78.5 | $ | 78.3 |
June 30, 2015 | December 31, 2014 | ||||||
Retirement and Investment Solutions: | |||||||
Retirement | $ | 99,099.9 | $ | 96,433.9 | |||
Annuities | 25,475.2 | 25,901.5 | |||||
Investment Management | 556.9 | 492.6 | |||||
Insurance Solutions: | |||||||
Individual Life | 26,429.9 | 26,877.1 | |||||
Employee Benefits | 2,606.2 | 2,602.4 | |||||
Total Ongoing Business | 154,168.1 | 152,307.5 | |||||
Corporate | 5,598.1 | 5,889.3 | |||||
Closed Blocks: | |||||||
Closed Block Variable Annuity | 46,521.1 | 48,706.9 | |||||
Closed Block Institutional Spread Products | 1,770.8 | 1,901.9 | |||||
Closed Block Other | 7,177.2 | 7,496.3 | |||||
Closed Blocks | 55,469.1 | 58,105.1 | |||||
Total assets of segments | 215,235.3 | 216,301.9 | |||||
Noncontrolling interest | 11,349.8 | 10,628.8 | |||||
Total assets | $ | 226,585.1 | $ | 226,930.7 |
|
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 68,177.8 | $ | (15.3 | ) | $ | 68,162.5 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 3,568.1 | — | 3,568.1 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 89.3 | — | 190.3 | — | 279.6 | ||||||||||||||
Short-term investments | 212.0 | — | 852.5 | — | 1,064.5 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 10,366.7 | — | 10,366.7 | ||||||||||||||
Policy loans | — | — | 2,034.1 | — | 2,034.1 | ||||||||||||||
Limited partnerships/corporations | — | — | 471.8 | — | 471.8 | ||||||||||||||
Derivatives | 69.0 | — | 1,529.3 | (169.0 | ) | 1,429.3 | |||||||||||||
Investments in subsidiaries | 16,369.2 | 12,327.6 | — | (28,696.8 | ) | — | |||||||||||||
Other investments | — | 1.2 | 92.1 | — | 93.3 | ||||||||||||||
Securities pledged | — | — | 976.5 | — | 976.5 | ||||||||||||||
Total investments | 16,739.5 | 12,328.8 | 88,259.2 | (28,881.1 | ) | 88,446.4 | |||||||||||||
Cash and cash equivalents | 520.7 | 1.3 | 1,973.5 | — | 2,495.5 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | 30.7 | — | 668.3 | (20.1 | ) | 678.9 | |||||||||||||
Accrued investment income | — | — | 906.8 | — | 906.8 | ||||||||||||||
Reinsurance recoverable | — | — | 7,269.1 | — | 7,269.1 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 5,089.9 | — | 5,089.9 | ||||||||||||||
Sales inducements to contract holders | — | — | 265.6 | — | 265.6 | ||||||||||||||
Deferred income taxes | 414.3 | 46.9 | 1,210.6 | — | 1,671.8 | ||||||||||||||
Goodwill and other intangible assets | — | — | 266.0 | — | 266.0 | ||||||||||||||
Loans to subsidiaries and affiliates | 286.5 | — | 0.3 | (286.8 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 5.5 | 0.2 | 9.5 | (15.2 | ) | — | |||||||||||||
Other assets | 52.2 | 0.6 | 1,048.4 | (0.9 | ) | 1,100.3 | |||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 4,201.9 | — | 4,201.9 | ||||||||||||||
Cash and cash equivalents | — | — | 463.4 | — | 463.4 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 6,973.9 | — | 6,973.9 | ||||||||||||||
Other assets | — | — | 425.1 | — | 425.1 | ||||||||||||||
Assets held in separate accounts | — | — | 106,330.5 | — | 106,330.5 | ||||||||||||||
Total assets | $ | 18,049.4 | $ | 12,377.8 | $ | 225,362.0 | $ | (29,204.1 | ) | $ | 226,585.1 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 15,748.5 | $ | — | $ | 15,748.5 | |||||||||
Contract owner account balances | — | — | 69,844.7 | — | 69,844.7 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 1,251.4 | — | 1,251.4 | ||||||||||||||
Short-term debt with affiliates | — | 178.6 | 107.9 | (286.5 | ) | — | |||||||||||||
Long-term debt | 2,997.3 | 485.3 | 18.7 | (15.3 | ) | 3,486.0 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,027.4 | — | 1,027.4 | ||||||||||||||
Derivatives | 100.0 | — | 774.8 | (169.0 | ) | 705.8 | |||||||||||||
Pension and other postretirement provisions | — | — | 789.7 | — | 789.7 | ||||||||||||||
Current income taxes | (5.9 | ) | (1.9 | ) | 21.0 | — | 13.2 | ||||||||||||
Due to subsidiaries and affiliates | 9.5 | — | (9.3 | ) | (0.2 | ) | — | ||||||||||||
Other liabilities | 92.7 | 14.0 | 1,099.0 | (36.3 | ) | 1,169.4 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 6,986.6 | — | 6,986.6 | ||||||||||||||
Other liabilities | — | — | 1,683.0 | — | 1,683.0 | ||||||||||||||
Liabilities related to separate accounts | — | — | 106,330.5 | — | 106,330.5 | ||||||||||||||
Total liabilities | 3,193.6 | 676.0 | 205,673.9 | (507.3 | ) | 209,036.2 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total Voya Financial, Inc. shareholders' equity | 14,855.8 | 11,701.8 | 16,995.0 | (28,696.8 | ) | 14,855.8 | |||||||||||||
Noncontrolling interest | — | — | 2,693.1 | — | 2,693.1 | ||||||||||||||
Total shareholders' equity | 14,855.8 | 11,701.8 | 19,688.1 | (28,696.8 | ) | 17,548.9 | |||||||||||||
Total liabilities and shareholders' equity | $ | 18,049.4 | $ | 12,377.8 | $ | 225,362.0 | $ | (29,204.1 | ) | $ | 226,585.1 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 69,925.6 | $ | (15.3 | ) | $ | 69,910.3 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 3,564.5 | — | 3,564.5 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 83.4 | — | 188.4 | — | 271.8 | ||||||||||||||
Short-term investments | — | — | 1,711.4 | — | 1,711.4 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 9,794.1 | — | 9,794.1 | ||||||||||||||
Policy loans | — | — | 2,104.0 | — | 2,104.0 | ||||||||||||||
Limited partnerships/corporations | — | — | 363.2 | — | 363.2 | ||||||||||||||
Derivatives | 69.0 | — | 1,923.1 | (172.5 | ) | 1,819.6 | |||||||||||||
Investments in subsidiaries | 17,918.0 | 13,312.0 | — | (31,230.0 | ) | — | |||||||||||||
Other investments | — | 14.4 | 95.9 | — | 110.3 | ||||||||||||||
Securities pledged | — | — | 1,184.6 | — | 1,184.6 | ||||||||||||||
Total investments | 18,070.4 | 13,326.4 | 90,854.8 | (31,417.8 | ) | 90,833.8 | |||||||||||||
Cash and cash equivalents | 682.1 | 1.6 | 1,847.2 | — | 2,530.9 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | 30.7 | — | 816.4 | (20.1 | ) | 827.0 | |||||||||||||
Accrued investment income | — | — | 891.7 | — | 891.7 | ||||||||||||||
Reinsurance recoverable | — | — | 7,116.9 | — | 7,116.9 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 4,570.9 | — | 4,570.9 | ||||||||||||||
Sales inducements to contract holders | — | — | 253.6 | — | 253.6 | ||||||||||||||
Deferred income taxes | 398.2 | 49.2 | 852.5 | — | 1,299.9 | ||||||||||||||
Goodwill and other intangible assets | — | — | 284.4 | — | 284.4 | ||||||||||||||
Loans to subsidiaries and affiliates | 169.0 | — | 0.3 | (169.3 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 13.0 | 0.1 | 6.0 | (19.1 | ) | — | |||||||||||||
Other assets | 49.3 | — | 942.2 | (0.9 | ) | 990.6 | |||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 3,727.3 | — | 3,727.3 | ||||||||||||||
Cash and cash equivalents | — | — | 710.4 | — | 710.4 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 6,793.1 | — | 6,793.1 | ||||||||||||||
Other assets | — | — | 92.4 | — | 92.4 | ||||||||||||||
Assets held in separate accounts | — | — | 106,007.8 | — | 106,007.8 | ||||||||||||||
Total assets | $ | 19,412.7 | $ | 13,377.3 | $ | 225,767.9 | $ | (31,627.2 | ) | $ | 226,930.7 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 15,632.2 | $ | — | $ | 15,632.2 | |||||||||
Contract owner account balances | — | — | 69,319.5 | — | 69,319.5 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 1,445.0 | — | 1,445.0 | ||||||||||||||
Short-term debt with affiliates | — | 149.7 | 19.3 | (169.0 | ) | — | |||||||||||||
Long-term debt | 2,997.1 | 515.3 | 18.6 | (15.3 | ) | 3,515.7 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,159.6 | — | 1,159.6 | ||||||||||||||
Derivatives | 103.5 | — | 918.3 | (172.5 | ) | 849.3 | |||||||||||||
Pension and other postretirement provisions | — | — | 826.2 | — | 826.2 | ||||||||||||||
Current income taxes | 84.8 | (5.7 | ) | 5.7 | — | 84.8 | |||||||||||||
Due to subsidiaries and affiliates | 4.8 | 1.2 | (1.9 | ) | (4.1 | ) | — | ||||||||||||
Other liabilities | 76.3 | 14.9 | 1,278.3 | (36.3 | ) | 1,333.2 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 6,838.1 | — | 6,838.1 | ||||||||||||||
Other liabilities | — | — | 1,357.8 | — | 1,357.8 | ||||||||||||||
Liabilities related to separate accounts | — | — | 106,007.8 | — | 106,007.8 | ||||||||||||||
Total liabilities | 3,266.5 | 675.4 | 204,824.5 | (397.2 | ) | 208,369.2 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total Voya Financial, Inc. shareholders' equity | 16,146.2 | 12,701.9 | 18,528.1 | (31,230.0 | ) | 16,146.2 | |||||||||||||
Noncontrolling interest | — | — | 2,415.3 | — | 2,415.3 | ||||||||||||||
Total shareholders' equity | 16,146.2 | 12,701.9 | 20,943.4 | (31,230.0 | ) | 18,561.5 | |||||||||||||
Total liabilities and shareholders' equity | $ | 19,412.7 | $ | 13,377.3 | $ | 225,767.9 | $ | (31,627.2 | ) | $ | 226,930.7 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 0.1 | $ | — | $ | 1,136.8 | $ | (2.9 | ) | $ | 1,134.0 | ||||||||
Fee income | — | — | 872.4 | — | 872.4 | ||||||||||||||
Premiums | — | — | 667.2 | — | 667.2 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (8.0 | ) | — | (8.0 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | 0.4 | — | 0.4 | ||||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (8.4 | ) | — | (8.4 | ) | ||||||||||||
Other net realized capital gains (losses) | 1.7 | 0.2 | 6.2 | — | 8.1 | ||||||||||||||
Total net realized capital gains (losses) | 1.7 | 0.2 | (2.2 | ) | — | (0.3 | ) | ||||||||||||
Other revenue | 0.9 | — | 105.9 | (0.9 | ) | 105.9 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 257.0 | — | 257.0 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (42.3 | ) | — | (42.3 | ) | ||||||||||||
Total revenues | 2.7 | 0.2 | 2,994.8 | (3.8 | ) | 2,993.9 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 958.8 | — | 958.8 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 490.2 | — | 490.2 | ||||||||||||||
Operating expenses | 2.8 | — | 769.1 | (0.9 | ) | 771.0 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 153.1 | — | 153.1 | ||||||||||||||
Interest expense | 38.4 | 20.2 | 0.9 | (2.9 | ) | 56.6 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 74.7 | — | 74.7 | ||||||||||||||
Other expense | — | — | 3.3 | — | 3.3 | ||||||||||||||
Total benefits and expenses | 41.2 | 20.2 | 2,450.1 | (3.8 | ) | 2,507.7 | |||||||||||||
Income (loss) before income taxes | (38.5 | ) | (20.0 | ) | 544.7 | — | 486.2 | ||||||||||||
Income tax expense (benefit) | (17.3 | ) | 5.4 | 141.5 | (10.5 | ) | 119.1 | ||||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (21.2 | ) | (25.4 | ) | 403.2 | 10.5 | 367.1 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 306.4 | 427.2 | — | (733.6 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 285.2 | 401.8 | 403.2 | (723.1 | ) | 367.1 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 81.9 | — | 81.9 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 285.2 | $ | 401.8 | $ | 321.3 | $ | (723.1 | ) | $ | 285.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 3.5 | $ | 0.1 | $ | 2,309.8 | $ | (4.8 | ) | $ | 2,308.6 | ||||||||
Fee income | — | — | 1,772.2 | — | 1,772.2 | ||||||||||||||
Premiums | — | — | 1,276.0 | — | 1,276.0 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (10.6 | ) | — | (10.6 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | 2.7 | — | 2.7 | ||||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (13.3 | ) | — | (13.3 | ) | ||||||||||||
Other net realized capital gains (losses) | 0.7 | 0.4 | (247.6 | ) | — | (246.5 | ) | ||||||||||||
Total net realized capital gains (losses) | 0.7 | 0.4 | (260.9 | ) | — | (259.8 | ) | ||||||||||||
Other revenue | 1.8 | — | 208.6 | (1.8 | ) | 208.6 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 353.9 | — | 353.9 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (34.6 | ) | — | (34.6 | ) | ||||||||||||
Total revenues | 6.0 | 0.5 | 5,625.0 | (6.6 | ) | 5,624.9 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,845.8 | — | 1,845.8 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 974.9 | — | 974.9 | ||||||||||||||
Operating expenses | 3.5 | — | 1,538.1 | (1.8 | ) | 1,539.8 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 271.2 | — | 271.2 | ||||||||||||||
Interest expense | 76.1 | 30.8 | 1.9 | (4.8 | ) | 104.0 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 137.2 | — | 137.2 | ||||||||||||||
Other expense | — | — | 4.5 | — | 4.5 | ||||||||||||||
Total benefits and expenses | 79.6 | 30.8 | 4,773.6 | (6.6 | ) | 4,877.4 | |||||||||||||
Income (loss) before income taxes | (73.6 | ) | (30.3 | ) | 851.4 | — | 747.5 | ||||||||||||
Income tax expense (benefit) | (17.3 | ) | (0.4 | ) | 198.8 | (16.4 | ) | 164.7 | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (56.3 | ) | (29.9 | ) | 652.6 | 16.4 | 582.8 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 531.1 | 560.4 | — | (1,091.5 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 474.8 | 530.5 | 652.6 | (1,075.1 | ) | 582.8 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 108.0 | — | 108.0 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 474.8 | $ | 530.5 | $ | 544.6 | $ | (1,075.1 | ) | $ | 474.8 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 5.1 | $ | 0.1 | $ | 1,118.2 | $ | (2.5 | ) | $ | 1,120.9 | ||||||||
Fee income | — | — | 897.3 | — | 897.3 | ||||||||||||||
Premiums | — | — | 629.4 | — | 629.4 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (2.6 | ) | — | (2.6 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (0.1 | ) | — | (0.1 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (2.5 | ) | — | (2.5 | ) | ||||||||||||
Other net realized capital gains (losses) | (5.4 | ) | 0.7 | (357.3 | ) | — | (362.0 | ) | |||||||||||
Total net realized capital gains (losses) | (5.4 | ) | 0.7 | (359.8 | ) | — | (364.5 | ) | |||||||||||
Other revenue | 0.7 | 0.2 | 110.1 | (0.7 | ) | 110.3 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 300.5 | — | 300.5 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 6.2 | — | 6.2 | ||||||||||||||
Total revenues | 0.4 | 1.0 | 2,701.9 | (3.2 | ) | 2,700.1 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 811.2 | — | 811.2 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 494.0 | — | 494.0 | ||||||||||||||
Operating expenses | 0.8 | 0.1 | 758.1 | (0.7 | ) | 758.3 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 115.7 | — | 115.7 | ||||||||||||||
Interest expense | 37.6 | 11.0 | 1.4 | (2.5 | ) | 47.5 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 49.5 | — | 49.5 | ||||||||||||||
Other expense | — | — | 2.9 | — | 2.9 | ||||||||||||||
Total benefits and expenses | 38.4 | 11.1 | 2,232.8 | (3.2 | ) | 2,279.1 | |||||||||||||
Income (loss) before income taxes | (38.0 | ) | (10.1 | ) | 469.1 | — | 421.0 | ||||||||||||
Income tax expense (benefit) | — | (2.0 | ) | 11.0 | (2.9 | ) | 6.1 | ||||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (38.0 | ) | (8.1 | ) | 458.1 | 2.9 | 414.9 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 286.3 | 123.9 | — | (410.2 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 248.3 | 115.8 | 458.1 | (407.3 | ) | 414.9 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 166.6 | — | 166.6 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 248.3 | $ | 115.8 | $ | 291.5 | $ | (407.3 | ) | $ | 248.3 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 7.1 | $ | 0.1 | $ | 2,263.1 | $ | (3.8 | ) | $ | 2,266.5 | ||||||||
Fee income | — | — | 1,829.1 | — | 1,829.1 | ||||||||||||||
Premiums | — | — | 1,230.3 | — | 1,230.3 | ||||||||||||||
Net realized capital gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (5.9 | ) | — | (5.9 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (0.1 | ) | — | (0.1 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (5.8 | ) | — | (5.8 | ) | ||||||||||||
Other net realized capital gains (losses) | (4.8 | ) | 0.7 | (541.2 | ) | — | (545.3 | ) | |||||||||||
Total net realized capital gains (losses) | (4.8 | ) | 0.7 | (547.0 | ) | — | (551.1 | ) | |||||||||||
Other revenue | 1.6 | 0.2 | 215.6 | (1.6 | ) | 215.8 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income | — | — | 382.0 | — | 382.0 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 2.4 | — | 2.4 | ||||||||||||||
Total revenues | 3.9 | 1.0 | 5,375.5 | (5.4 | ) | 5,375.0 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,676.2 | — | 1,676.2 | ||||||||||||||
Interest credited to contract owner account balances | — | — | 987.1 | — | 987.1 | ||||||||||||||
Operating expenses | 2.3 | 0.1 | 1,547.0 | (1.6 | ) | 1,547.8 | |||||||||||||
Net amortization of Deferred policy acquisition costs and Value of business acquired | — | — | 241.8 | — | 241.8 | ||||||||||||||
Interest expense | 74.8 | 21.5 | 2.6 | (3.8 | ) | 95.1 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 95.7 | — | 95.7 | ||||||||||||||
Other expense | — | — | 4.0 | — | 4.0 | ||||||||||||||
Total benefits and expenses | 77.1 | 21.6 | 4,554.4 | (5.4 | ) | 4,647.7 | |||||||||||||
Income (loss) before income taxes | (73.2 | ) | (20.6 | ) | 821.1 | — | 727.3 | ||||||||||||
Income tax expense (benefit) | — | 1.3 | 33.1 | 2.4 | 36.8 | ||||||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (73.2 | ) | (21.9 | ) | 788.0 | (2.4 | ) | 690.5 | |||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 583.6 | 138.2 | — | (721.8 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 510.4 | 116.3 | 788.0 | (724.2 | ) | 690.5 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 180.1 | — | 180.1 | ||||||||||||||
Net income (loss) available to Voya Financial, Inc.'s common shareholders | $ | 510.4 | $ | 116.3 | $ | 607.9 | $ | (724.2 | ) | $ | 510.4 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 285.2 | $ | 401.8 | $ | 403.2 | $ | (723.1 | ) | $ | 367.1 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | (2,184.1 | ) | (1,449.5 | ) | (2,184.1 | ) | 3,633.6 | (2,184.1 | ) | ||||||||||
Other-than-temporary impairments | 3.7 | 2.6 | 3.7 | (6.3 | ) | 3.7 | |||||||||||||
Pension and other postretirement benefits liability | (3.5 | ) | (0.8 | ) | (3.5 | ) | 4.3 | (3.5 | ) | ||||||||||
Other comprehensive income (loss), before tax | (2,183.9 | ) | (1,447.7 | ) | (2,183.9 | ) | 3,631.6 | (2,183.9 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (761.9 | ) | (504.3 | ) | (761.9 | ) | 1,266.2 | (761.9 | ) | ||||||||||
Other comprehensive income (loss), after tax | (1,422.0 | ) | (943.4 | ) | (1,422.0 | ) | 2,365.4 | (1,422.0 | ) | ||||||||||
Comprehensive income (loss) | (1,136.8 | ) | (541.6 | ) | (1,018.8 | ) | 1,642.3 | (1,054.9 | ) | ||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 81.9 | — | 81.9 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholders | $ | (1,136.8 | ) | $ | (541.6 | ) | $ | (1,100.7 | ) | $ | 1,642.3 | $ | (1,136.8 | ) |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 474.8 | $ | 530.5 | $ | 652.6 | $ | (1,075.1 | ) | $ | 582.8 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | (1,529.7 | ) | (1,014.5 | ) | (1,529.7 | ) | 2,544.2 | (1,529.7 | ) | ||||||||||
Other-than-temporary impairments | 9.4 | 7.3 | 9.4 | (16.7 | ) | 9.4 | |||||||||||||
Pension and other postretirement benefits liability | (6.9 | ) | (1.6 | ) | (6.9 | ) | 8.5 | (6.9 | ) | ||||||||||
Other comprehensive income (loss), before tax | (1,527.2 | ) | (1,008.8 | ) | (1,527.2 | ) | 2,536.0 | (1,527.2 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (532.7 | ) | (351.3 | ) | (532.7 | ) | 884.0 | (532.7 | ) | ||||||||||
Other comprehensive income (loss), after tax | (994.5 | ) | (657.5 | ) | (994.5 | ) | 1,652.0 | (994.5 | ) | ||||||||||
Comprehensive income (loss) | (519.7 | ) | (127.0 | ) | (341.9 | ) | 576.9 | (411.7 | ) | ||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 108.0 | — | 108.0 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholders | $ | (519.7 | ) | $ | (127.0 | ) | $ | (449.9 | ) | $ | 576.9 | $ | (519.7 | ) |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 248.3 | $ | 115.8 | $ | 458.1 | $ | (407.3 | ) | $ | 414.9 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | 879.1 | 616.1 | 880.0 | (1,496.1 | ) | 879.1 | |||||||||||||
Other-than-temporary impairments | 8.7 | 6.3 | 8.7 | (15.0 | ) | 8.7 | |||||||||||||
Pension and other postretirement benefits liability | (3.5 | ) | (0.8 | ) | (3.5 | ) | 4.3 | (3.5 | ) | ||||||||||
Other comprehensive income (loss), before tax | 884.3 | 621.6 | 885.2 | (1,506.8 | ) | 884.3 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 309.1 | 217.2 | 309.5 | (526.7 | ) | 309.1 | |||||||||||||
Other comprehensive income (loss), after tax | 575.2 | 404.4 | 575.7 | (980.1 | ) | 575.2 | |||||||||||||
Comprehensive income (loss) | 823.5 | 520.2 | 1,033.8 | (1,387.4 | ) | 990.1 | |||||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 166.6 | — | 166.6 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholder | $ | 823.5 | $ | 520.2 | $ | 867.2 | $ | (1,387.4 | ) | $ | 823.5 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 510.4 | $ | 116.3 | $ | 788.0 | $ | (724.2 | ) | $ | 690.5 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains (losses) on securities | 1,989.2 | 1,383.8 | 1,993.2 | (3,377.0 | ) | 1,989.2 | |||||||||||||
Other-than-temporary impairments | 24.3 | 19.5 | 24.3 | (43.8 | ) | 24.3 | |||||||||||||
Pension and other postretirement benefits liability | (6.9 | ) | (1.6 | ) | (6.9 | ) | 8.5 | (6.9 | ) | ||||||||||
Other comprehensive income (loss), before tax | 2,006.6 | 1,401.7 | 2,010.6 | (3,412.3 | ) | 2,006.6 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 703.0 | 491.3 | 703.0 | (1,194.3 | ) | 703.0 | |||||||||||||
Other comprehensive income (loss), after tax | 1,303.6 | 910.4 | 1,307.6 | (2,218.0 | ) | 1,303.6 | |||||||||||||
Comprehensive income (loss) | 1,814.0 | 1,026.7 | 2,095.6 | (2,942.2 | ) | 1,994.1 | |||||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interest | — | — | 180.1 | — | 180.1 | ||||||||||||||
Comprehensive income (loss) attributable to Voya Financial, Inc.'s common shareholder | $ | 1,814.0 | $ | 1,026.7 | $ | 1,915.5 | $ | (2,942.2 | ) | $ | 1,814.0 |
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2015 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (42.7 | ) | $ | 46.8 | $ | 1,649.1 | $ | (170.0 | ) | $ | 1,483.2 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 5,164.6 | — | 5,164.6 | ||||||||||||||
Equity securities, available-for-sale | 12.4 | — | 18.4 | — | 30.8 | ||||||||||||||
Mortgage loans on real estate | — | — | 547.7 | — | 547.7 | ||||||||||||||
Limited partnerships/corporations | — | — | 104.0 | — | 104.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (5,552.7 | ) | — | (5,552.7 | ) | ||||||||||||
Equity securities, available-for-sale | (18.0 | ) | — | (20.0 | ) | — | (38.0 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,119.5 | ) | — | (1,119.5 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (207.4 | ) | — | (207.4 | ) | ||||||||||||
Short-term investments, net | (212.0 | ) | — | 858.9 | — | 646.9 | |||||||||||||
Policy loans, net | — | — | 69.9 | — | 69.9 | ||||||||||||||
Derivatives, net | (2.8 | ) | — | (167.9 | ) | — | (170.7 | ) | |||||||||||
Other investments, net | — | 13.6 | 3.4 | — | 17.0 | ||||||||||||||
Sales from consolidated investments entities | — | — | 2,440.0 | — | 2,440.0 | ||||||||||||||
Purchases within consolidated investment entities | — | — | (3,539.7 | ) | — | (3,539.7 | ) | ||||||||||||
Maturity of intercompany loans with maturities more than three months | 0.7 | — | — | (0.7 | ) | — | |||||||||||||
Net maturity of short-term intercompany loans | (118.3 | ) | — | — | 118.3 | — | |||||||||||||
Return of capital contributions and dividends from subsidiaries | 976.0 | 917.0 | — | (1,893.0 | ) | — | |||||||||||||
Collateral received (delivered), net | — | — | (45.7 | ) | — | (45.7 | ) | ||||||||||||
Purchases of fixed assets, net | — | — | (24.0 | ) | — | (24.0 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 638.0 | 930.6 | (1,470.0 | ) | (1,775.4 | ) | (1,676.8 | ) | |||||||||||
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2015 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 3,628.0 | — | 3,628.0 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (3,367.2 | ) | — | (3,367.2 | ) | ||||||||||||
Repayment of debt with maturities of more than three months | — | (30.6 | ) | — | — | (30.6 | ) | ||||||||||||
Debt issuance costs | (6.8 | ) | — | — | — | (6.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (0.7 | ) | 0.7 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | — | 28.9 | 89.4 | (118.3 | ) | — | |||||||||||||
Return of capital contributions and dividends to parent | — | (976.0 | ) | (1,087.0 | ) | 2,063.0 | — | ||||||||||||
Borrowings of consolidated investment entities | — | — | 832.8 | — | 832.8 | ||||||||||||||
Repayments of borrowings of consolidated investment entities | — | — | (404.6 | ) | — | (404.6 | ) | ||||||||||||
Contributions from (distributions to) participants in consolidated investment entities | — | — | 255.0 | — | 255.0 | ||||||||||||||
Excess tax benefits on share-based compensation | — | — | 1.5 | — | 1.5 | ||||||||||||||
Share-based compensation | (4.4 | ) | — | — | — | (4.4 | ) | ||||||||||||
Common stock acquired - Share repurchase | (740.8 | ) | — | — | — | (740.8 | ) | ||||||||||||
Dividends paid | (4.7 | ) | — | — | — | (4.7 | ) | ||||||||||||
Net cash provided by (used in) financing activities | (756.7 | ) | (977.7 | ) | (52.8 | ) | 1,945.4 | 158.2 | |||||||||||
Net (decrease) increase in cash and cash equivalents | (161.4 | ) | (0.3 | ) | 126.3 | — | (35.4 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 682.1 | 1.6 | 1,847.2 | — | 2,530.9 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 520.7 | $ | 1.3 | $ | 1,973.5 | $ | — | $ | 2,495.5 |
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2014 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (33.0 | ) | $ | 57.7 | $ | 1,868.7 | $ | (76.0 | ) | $ | 1,817.4 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 6,095.4 | — | 6,095.4 | ||||||||||||||
Equity securities, available-for-sale | 8.7 | 13.0 | 37.4 | — | 59.1 | ||||||||||||||
Mortgage loans on real estate | — | — | 639.7 | — | 639.7 | ||||||||||||||
Limited partnerships/corporations | — | — | 52.0 | — | 52.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (6,052.3 | ) | — | (6,052.3 | ) | ||||||||||||
Equity securities, available-for-sale | (11.7 | ) | — | (1.8 | ) | — | (13.5 | ) | |||||||||||
Mortgage loans on real estate | — | — | (818.6 | ) | — | (818.6 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (170.9 | ) | — | (170.9 | ) | ||||||||||||
Short-term investments, net | — | — | 272.2 | — | 272.2 | ||||||||||||||
Policy loans, net | — | — | 33.3 | — | 33.3 | ||||||||||||||
Derivatives, net | 10.1 | — | (559.1 | ) | — | (549.0 | ) | ||||||||||||
Other investments, net | — | 0.7 | 24.0 | — | 24.7 | ||||||||||||||
Sales from consolidated investments entities | — | — | 1,790.0 | — | 1,790.0 | ||||||||||||||
Purchases within consolidated investment entities | — | — | (2,892.0 | ) | — | (2,892.0 | ) | ||||||||||||
Maturity of intercompany loans with maturities more than three months | 0.6 | — | — | (0.6 | ) | — | |||||||||||||
Net maturity of short-term intercompany loans | (56.6 | ) | — | — | 56.6 | — | |||||||||||||
Return of capital contributions from subsidiaries | 797.0 | 690.0 | — | (1,487.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (150.0 | ) | (171.0 | ) | — | 321.0 | — | ||||||||||||
Collateral received (delivered), net | — | — | 85.2 | — | 85.2 | ||||||||||||||
Purchases of fixed assets, net | — | — | (18.9 | ) | — | (18.9 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 598.1 | 532.7 | (1,484.4 | ) | (1,110.0 | ) | (1,463.6 | ) | |||||||||||
Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2014 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 3,798.5 | — | 3,798.5 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (4,505.2 | ) | — | (4,505.2 | ) | ||||||||||||
Debt issuance costs | (16.8 | ) | — | — | — | (16.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (0.6 | ) | 0.6 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | — | 99.9 | (43.3 | ) | (56.6 | ) | — | ||||||||||||
Return of capital contributions and dividends to parent | — | (690.0 | ) | (873.0 | ) | 1,563.0 | — | ||||||||||||
Contributions of capital from parent | — | — | 321.0 | (321.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 191.0 | — | 191.0 | ||||||||||||||
Repayments of borrowings of consolidated investment entities | — | — | (38.7 | ) | — | (38.7 | ) | ||||||||||||
Contributions from (distributions to) participants in consolidated investment entities | — | — | 828.0 | — | 828.0 | ||||||||||||||
Share-based compensation | (14.8 | ) | — | — | — | (14.8 | ) | ||||||||||||
Common stock acquired - Share repurchase | (289.4 | ) | — | — | — | (289.4 | ) | ||||||||||||
Dividends paid | (5.2 | ) | — | — | — | (5.2 | ) | ||||||||||||
Net cash used in financing activities | (326.2 | ) | (590.1 | ) | (322.3 | ) | 1,186.0 | (52.6 | ) | ||||||||||
Net increase in cash and cash equivalents | 238.9 | 0.3 | 62.0 | — | 301.2 | ||||||||||||||
Cash and cash equivalents, beginning of period | 640.2 | 1.1 | 2,199.5 | — | 2,840.8 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 879.1 | $ | 1.4 | $ | 2,261.5 | $ | — | $ | 3,142.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|