| Segments
|
|
|
|
|
|
|
• | An unrecognized tax benefit should be presented as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss or a tax credit carryforward, except, |
• | An unrecognized tax benefit should be presented as a liability and not be combined with a deferred tax asset (i) to the extent a net operating loss carryforward, a similar tax loss or a tax credit carryforward is not available at the reporting date to settle any additional income taxes that would result from the disallowance of a tax position or (ii) the tax law does not require the entity to use, or the entity does not intend to use, the deferred tax asset for such a purpose. |
• | The assessment of whether a deferred tax asset is available is based on the unrecognized tax benefit and deferred tax asset that exist at the reporting date and should be made presuming disallowance of the tax position at the reporting date. |
|
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,518.0 | $ | 283.5 | $ | 58.8 | $ | — | $ | 5,742.7 | $ | — | |||||||||||
U.S. Government agencies and authorities | 562.7 | 31.7 | 0.7 | — | 593.7 | — | |||||||||||||||||
State, municipalities and political subdivisions | 274.0 | 12.8 | 1.8 | — | 285.0 | — | |||||||||||||||||
U.S. corporate securities | 35,818.8 | 2,243.4 | 651.0 | — | 37,411.2 | 12.8 | |||||||||||||||||
Foreign securities:(1) | |||||||||||||||||||||||
Government | 1,045.6 | 53.7 | 41.8 | — | 1,057.5 | — | |||||||||||||||||
Other | 14,419.5 | 897.9 | 185.9 | — | 15,131.5 | — | |||||||||||||||||
Total foreign securities | 15,465.1 | 951.6 | 227.7 | — | 16,189.0 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 5,411.9 | 457.9 | 47.8 | 90.5 | 5,912.5 | 1.1 | |||||||||||||||||
Non-Agency | 1,205.7 | 163.9 | 33.7 | 54.1 | 1,390.0 | 105.8 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,617.6 | 621.8 | 81.5 | 144.6 | 7,302.5 | 106.9 | |||||||||||||||||
Commercial mortgage-backed securities | 3,509.3 | 360.9 | 2.6 | — | 3,867.6 | 4.4 | |||||||||||||||||
Other asset-backed securities | 1,965.7 | 88.5 | 44.9 | (6.8 | ) | 2,002.5 | 5.1 | ||||||||||||||||
Total fixed maturities, including securities pledged | 69,731.2 | 4,594.2 | 1,069.0 | 137.8 | 73,394.2 | 129.2 | |||||||||||||||||
Less: Securities pledged | 1,280.4 | 53.0 | 20.8 | — | 1,312.6 | — | |||||||||||||||||
Total fixed maturities | 68,450.8 | 4,541.2 | 1,048.2 | 137.8 | 72,081.6 | 129.2 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 185.1 | 2.3 | 0.1 | — | 187.3 | — | |||||||||||||||||
Preferred stock | 53.1 | 39.2 | — | — | 92.3 | — | |||||||||||||||||
Total equity securities | 238.2 | 41.5 | 0.1 | — | 279.6 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 68,689.0 | $ | 4,582.7 | $ | 1,048.3 | $ | 137.8 | $ | 72,361.2 | $ | 129.2 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives (2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,194.3 | $ | 691.2 | $ | 1.8 | $ | — | $ | 5,883.7 | $ | — | |||||||||||
U.S. Government agencies and authorities | 645.4 | 78.8 | — | — | 724.2 | — | |||||||||||||||||
State, municipalities and political subdivisions | 320.2 | 32.6 | — | — | 352.8 | — | |||||||||||||||||
U.S. corporate securities | 32,986.1 | 4,226.6 | 48.8 | — | 37,163.9 | 13.4 | |||||||||||||||||
Foreign securities(1): | |||||||||||||||||||||||
Government | 1,069.4 | 125.2 | 4.6 | — | 1,190.0 | — | |||||||||||||||||
Other | 13,321.8 | 1,527.4 | 54.7 | — | 14,794.5 | — | |||||||||||||||||
Total foreign securities | 14,391.2 | 1,652.6 | 59.3 | — | 15,984.5 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 5,071.6 | 633.3 | 14.8 | 156.0 | 5,846.1 | 1.2 | |||||||||||||||||
Non-Agency | 1,612.6 | 198.6 | 71.9 | 81.6 | 1,820.9 | 139.6 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,684.2 | 831.9 | 86.7 | 237.6 | 7,667.0 | 140.8 | |||||||||||||||||
Commercial mortgage-backed securities | 4,438.9 | 513.6 | 6.1 | — | 4,946.4 | 4.4 | |||||||||||||||||
Other asset-backed securities | 2,536.4 | 128.4 | 90.0 | (10.2 | ) | 2,564.6 | 15.4 | ||||||||||||||||
Total fixed maturities, including securities pledged | 67,196.7 | 8,155.7 | 292.7 | 227.4 | 75,287.1 | 174.0 | |||||||||||||||||
Less: Securities pledged | 1,470.0 | 139.6 | 4.1 | — | 1,605.5 | — | |||||||||||||||||
Total fixed maturities | 65,726.7 | 8,016.1 | 288.6 | 227.4 | 73,681.6 | 174.0 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 194.4 | 13.2 | 1.0 | — | 206.6 | — | |||||||||||||||||
Preferred stock | 103.5 | 30.0 | — | — | 133.5 | — | |||||||||||||||||
Total equity securities | 297.9 | 43.2 | 1.0 | — | 340.1 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 66,024.6 | $ | 8,059.3 | $ | 289.6 | $ | 227.4 | $ | 74,021.7 | $ | 174.0 |
Amortized Cost | Fair Value | ||||||
Due to mature: | |||||||
One year or less | $ | 2,341.3 | $ | 2,423.9 | |||
After one year through five years | 15,201.6 | 16,036.2 | |||||
After five years through ten years | 19,660.3 | 20,113.5 | |||||
After ten years | 20,435.4 | 21,648.0 | |||||
Mortgage-backed securities | 10,126.9 | 11,170.1 | |||||
Other asset-backed securities | 1,965.7 | 2,002.5 | |||||
Fixed maturities, including securities pledged | $ | 69,731.2 | $ | 73,394.2 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Fair Value | ||||||||||||
September 30, 2013 | |||||||||||||||
Communications | $ | 4,055.9 | $ | 278.6 | $ | 80.0 | $ | 4,254.5 | |||||||
Financial | 6,419.0 | 551.9 | 72.4 | 6,898.5 | |||||||||||
Industrial and other companies | 29,424.9 | 1,619.1 | 531.6 | 30,512.4 | |||||||||||
Utilities | 8,890.2 | 600.7 | 125.0 | 9,365.9 | |||||||||||
Transportation | 1,448.3 | 91.0 | 27.9 | 1,511.4 | |||||||||||
Total | $ | 50,238.3 | $ | 3,141.3 | $ | 836.9 | $ | 52,542.7 | |||||||
December 31, 2012 | |||||||||||||||
Communications | $ | 3,609.5 | $ | 563.4 | $ | 2.4 | $ | 4,170.5 | |||||||
Financial | 5,912.9 | 749.4 | 46.7 | 6,615.6 | |||||||||||
Industrial and other companies | 26,613.3 | 3,063.3 | 24.2 | 29,652.4 | |||||||||||
Utilities | 8,893.1 | 1,210.5 | 28.9 | 10,074.7 | |||||||||||
Transportation | 1,279.1 | 167.4 | 1.3 | 1,445.2 | |||||||||||
Total | $ | 46,307.9 | $ | 5,754.0 | $ | 103.5 | $ | 51,958.4 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 2,109.3 | $ | 50.7 | $ | 43.8 | $ | 8.1 | $ | — | $ | — | $ | 2,153.1 | $ | 58.8 | |||||||||||||||
U.S. Government agencies and authorities | 57.0 | 0.7 | — | — | — | — | 57.0 | 0.7 | |||||||||||||||||||||||
U.S. corporate, state and municipalities | 9,214.3 | 502.6 | 930.4 | 111.5 | 291.3 | 38.7 | 10,436.0 | 652.8 | |||||||||||||||||||||||
Foreign | 3,118.3 | 181.7 | 231.2 | 26.9 | 170.7 | 19.1 | 3,520.2 | 227.7 | |||||||||||||||||||||||
Residential mortgage-backed | 1,445.8 | 32.3 | 241.6 | 7.2 | 368.7 | 42.0 | 2,056.1 | 81.5 | |||||||||||||||||||||||
Commercial mortgage-backed (1) | 24.2 | 0.5 | 2.0 | — | * | 18.3 | 2.1 | 44.5 | 2.6 | ||||||||||||||||||||||
Other asset-backed | 224.8 | 3.0 | 20.2 | — | * | 293.6 | 41.9 | 538.6 | 44.9 | ||||||||||||||||||||||
Total | $ | 16,193.7 | $ | 771.5 | $ | 1,469.2 | $ | 153.7 | $ | 1,142.6 | $ | 143.8 | $ | 18,805.5 | $ | 1,069.0 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 451.2 | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | 451.2 | $ | 1.8 | |||||||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
U.S. corporate, state and municipalities | 1,333.4 | 19.2 | 116.5 | 3.0 | 231.2 | 26.6 | 1,681.1 | 48.8 | |||||||||||||||||||||||
Foreign | 360.2 | 12.7 | 59.8 | 7.4 | 314.9 | 39.2 | 734.9 | 59.3 | |||||||||||||||||||||||
Residential mortgage-backed | 369.3 | 6.4 | 42.0 | 2.1 | 585.1 | 78.2 | 996.4 | 86.7 | |||||||||||||||||||||||
Commercial mortgage-backed | 22.0 | 0.2 | 15.3 | 1.7 | 44.4 | 4.2 | 81.7 | 6.1 | |||||||||||||||||||||||
Other asset-backed | 70.2 | — | * | 7.0 | 1.2 | 609.2 | 88.8 | 686.4 | 90.0 | ||||||||||||||||||||||
Total | $ | 2,606.3 | $ | 40.3 | $ | 240.6 | $ | 15.4 | $ | 1,784.8 | $ | 237.0 | $ | 4,631.7 | $ | 292.7 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
September 30, 2013 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 17,030.2 | $ | 197.7 | $ | 779.2 | $ | 47.3 | 1,137 | 31 | |||||||||||
More than six months and twelve months or less below amortized cost | 1,710.8 | 3.3 | 154.5 | 1.1 | 182 | 5 | |||||||||||||||
More than twelve months below amortized cost | 822.3 | 110.2 | 58.9 | 28.0 | 252 | 29 | |||||||||||||||
Total | $ | 19,563.3 | $ | 311.2 | $ | 992.6 | $ | 76.4 | 1,571 | 65 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 3,154.6 | $ | 42.1 | $ | 95.2 | $ | 11.4 | 308 | 21 | |||||||||||
More than six months and twelve months or less below amortized cost | 363.3 | 30.2 | 19.5 | 10.3 | 83 | 9 | |||||||||||||||
More than twelve months below amortized cost | 940.1 | 394.1 | 35.9 | 120.4 | 221 | 95 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
September 30, 2013 | |||||||||||||||||||||
U.S. Treasuries | $ | 2,211.9 | $ | — | $ | 58.8 | $ | — | 20 | — | |||||||||||
U.S. Government agencies and authorities | 57.7 | — | 0.7 | — | 2 | — | |||||||||||||||
U.S. corporate, state and municipalities | 10,976.6 | 112.2 | 625.5 | 27.3 | 684 | 7 | |||||||||||||||
Foreign | 3,665.0 | 82.9 | 209.5 | 18.2 | 284 | 9 | |||||||||||||||
Residential mortgage-backed | 2,084.1 | 53.5 | 66.6 | 14.9 | 470 | 35 | |||||||||||||||
Commercial mortgage-backed | 47.1 | — | 2.6 | — | 9 | — | |||||||||||||||
Other asset-backed | 520.9 | 62.6 | 28.9 | 16.0 | 102 | 14 | |||||||||||||||
Total | $ | 19,563.3 | $ | 311.2 | $ | 992.6 | $ | 76.4 | 1,571 | 65 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
U.S. Treasuries | $ | 453.0 | $ | — | $ | 1.8 | $ | — | 3 | — | |||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | |||||||||||||||
U.S. corporate, state and municipalities | 1,688.5 | 41.4 | 33.1 | 15.7 | 109 | 3 | |||||||||||||||
Foreign | 684.9 | 109.3 | 24.1 | 35.2 | 50 | 14 | |||||||||||||||
Residential mortgage-backed | 938.3 | 144.8 | 42.5 | 44.2 | 343 | 77 | |||||||||||||||
Commercial mortgage-backed | 85.9 | 1.9 | 5.6 | 0.5 | 19 | 1 | |||||||||||||||
Other asset-backed | 607.4 | 169.0 | 43.5 | 46.5 | 88 | 30 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
September 30, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 174.2 | $ | 54.5 | $ | 11.3 | $ | 14.4 | |||||||
Non-agency RMBS 90% - 100% | 185.6 | 18.7 | 11.5 | 4.5 | |||||||||||
Non-agency RMBS 80% - 90% | 138.2 | 12.3 | 12.5 | 3.0 | |||||||||||
Non-agency RMBS < 80% | 283.4 | 12.9 | 15.4 | 3.4 | |||||||||||
Agency RMBS | 1,629.6 | 15.6 | 42.7 | 5.1 | |||||||||||
Other ABS (Non-RMBS) | 194.0 | 2.1 | 2.1 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 2,605.0 | $ | 116.1 | $ | 95.5 | $ | 30.9 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
September 30, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 472.4 | $ | 61.8 | $ | 35.8 | $ | 15.6 | |||||||
Non-agency RMBS 5% - 10% | 57.8 | — | 2.0 | — | |||||||||||
Non-agency RMBS 0% - 5% | 170.0 | 7.5 | 6.1 | 1.8 | |||||||||||
Non-agency RMBS 0% | 81.2 | 29.1 | 6.8 | 7.9 | |||||||||||
Agency RMBS | 1,629.6 | 15.6 | 42.7 | 5.1 | |||||||||||
Other ABS (Non-RMBS) | 194.0 | 2.1 | 2.1 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 2,605.0 | $ | 116.1 | $ | 95.5 | $ | 30.9 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
September 30, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 1,308.1 | $ | 10.4 | $ | 35.5 | $ | 3.0 | |||||||
Floating Rate | 1,296.9 | 105.7 | 60.0 | 27.9 | |||||||||||
Total | $ | 2,605.0 | $ | 116.1 | $ | 95.5 | $ | 30.9 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 562.3 | $ | 203.8 | $ | 39.5 | $ | 58.0 | |||||||
Non-agency RMBS 90% - 100% | 134.2 | 35.2 | 12.8 | 10.7 | |||||||||||
Non-agency RMBS 80% - 90% | 78.9 | 46.9 | 7.5 | 12.1 | |||||||||||
Non-agency RMBS < 80% | 288.9 | 17.5 | 14.0 | 5.5 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 706.8 | $ | 187.1 | $ | 53.8 | $ | 51.2 | |||||||
Non-agency RMBS 5% - 10% | 187.6 | 2.2 | 6.8 | 0.7 | |||||||||||
Non-agency RMBS 0% - 5% | 89.4 | 12.3 | 7.6 | 4.2 | |||||||||||
Non-agency RMBS 0% | 80.5 | 101.8 | 5.6 | 30.2 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 669.4 | $ | 33.3 | $ | 14.2 | $ | 10.2 | |||||||
Floating Rate | 876.3 | 280.5 | 71.8 | 80.5 | |||||||||||
Total | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 |
• | when three ratings are received, the middle rating is applied; |
• | when two ratings are received, the lower rating is applied; |
• | when a single rating is received, the ARO rating is applied; and |
• | when ratings are unavailable, an internal rating is applied. |
% of Total Subprime Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 61.9 | % | AAA | 0.4 | % | 2007 | 28.6 | % | |||
2 | 5.1 | % | AA | 1.1 | % | 2006 | 26.5 | % | |||
3 | 24.0 | % | A | 5.4 | % | 2005 and prior | 44.9 | % | |||
4 | 7.6 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 1.1 | % | BB and below | 87.1 | % | ||||||
6 | 0.3 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 60.3 | % | AAA | 1.1 | % | 2007 | 29.1 | % | |||
2 | 11.9 | % | AA | 1.0 | % | 2006 | 36.8 | % | |||
3 | 16.7 | % | A | 5.4 | % | 2005 and prior | 34.1 | % | |||
4 | 8.1 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 2.8 | % | BB and below | 86.5 | % | ||||||
6 | 0.2 | % | 100.0 | % | |||||||
100.0 | % |
% of Total Alt-A Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 45.1 | % | AAA | 0.1 | % | 2007 | 21.7 | % | |||
2 | 13.8 | % | AA | — | % | 2006 | 26.0 | % | |||
3 | 23.8 | % | A | 1.5 | % | 2005 and prior | 52.3 | % | |||
4 | 13.8 | % | BBB | 4.0 | % | 100.0 | % | ||||
5 | 2.9 | % | BB and below | 94.4 | % | ||||||
6 | 0.6 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 34.1 | % | AAA | 0.2 | % | 2007 | 20.4 | % | |||
2 | 11.9 | % | AA | 1.2 | % | 2006 | 25.9 | % | |||
3 | 18.8 | % | A | 1.5 | % | 2005 and prior | 53.7 | % | |||
4 | 26.9 | % | BBB | 4.1 | % | 100.0 | % | ||||
5 | 7.5 | % | BB and below | 93.0 | % | ||||||
6 | 0.8 | % | 100.0 | % | |||||||
100.0 | % |
% of Total CMBS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 98.6 | % | AAA | 38.3 | % | 2008 | 0.3 | % | |||
2 | 1.0 | % | AA | 20.5 | % | 2007 | 32.7 | % | |||
3 | 0.3 | % | A | 11.0 | % | 2006 | 34.6 | % | |||
4 | 0.1 | % | BBB | 15.6 | % | 2005 and prior | 32.4 | % | |||
5 | — | % | BB and below | 14.6 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 98.3 | % | AAA | 38.1 | % | 2008 | 0.3 | % | |||
2 | 1.4 | % | AA | 17.2 | % | 2007 | 37.4 | % | |||
3 | 0.2 | % | A | 11.2 | % | 2006 | 30.2 | % | |||
4 | 0.1 | % | BBB | 17.8 | % | 2005 and prior | 32.1 | % | |||
5 | — | % | BB and below | 15.7 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % |
% of Total Other ABS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 98.9 | % | AAA | 92.5 | % | 2013 | 6.6 | % | |||
2 | 0.9 | % | AA | 2.2 | % | 2012 | 23.5 | % | |||
3 | — | % | A | 4.2 | % | 2011 | 9.9 | % | |||
4 | — | % | BBB | 0.9 | % | 2010 | 4.8 | % | |||
5 | — | % | BB and below | 0.2 | % | 2009 | 2.3 | % | |||
6 | 0.2 | % | 100.0 | % | 2008 | 4.7 | % | ||||
100.0 | % | 2007 and prior | 48.2 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 97.7 | % | AAA | 91.9 | % | 2012 | 24.6 | % | |||
2 | 1.7 | % | AA | 0.9 | % | 2011 | 14.9 | % | |||
3 | 0.1 | % | A | 4.9 | % | 2010 | 5.8 | % | |||
4 | — | % | BBB | 1.7 | % | 2009 | 2.1 | % | |||
5 | — | % | BB and below | 0.6 | % | 2008 | 5.9 | % | |||
6 | 0.5 | % | 100.0 | % | 2007 | 18.4 | % | ||||
100.0 | % | 2006 and prior | 28.3 | % | |||||||
100.0 | % |
September 30, 2013 | December 31, 2012 | ||||||
Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 | |||
Collective valuation allowance | (4.0 | ) | (3.9 | ) | |||
Total net commercial mortgage loans | $ | 9,015.6 | $ | 8,662.3 |
September 30, 2013 | December 31, 2012 | ||||||
Collective valuation allowance for losses, balance at January 1 | $ | 3.9 | $ | 4.4 | |||
Addition to (reduction of) allowance for losses | 0.1 | (0.5 | ) | ||||
Collective valuation allowance for losses, end of period | $ | 4.0 | $ | 3.9 |
September 30, 2013 | December 31, 2012 | ||||||
Impaired loans with allowances for losses | $ | — | $ | — | |||
Impaired loans without allowances for losses | 94.4 | 16.8 | |||||
Subtotal | 94.4 | 16.8 | |||||
Less: Allowances for losses on impaired loans | — | — | |||||
Impaired loans, net | $ | 94.4 | $ | 16.8 | |||
Unpaid principal balance of impaired loans | $ | 96.9 | $ | 31.9 |
September 30, 2013 | December 31, 2012 | ||||||
Troubled debt restructured loans | $ | 86.6 | $ | — | |||
Loans in foreclosure, at amortized cost | 5.1 | 9.0 |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Impaired loans, average investment during the period (amortized cost) | $ | 55.6 | $ | 24.6 | |||
Interest income recognized on impaired loans, on an accrual basis | 1.0 | 0.2 | |||||
Interest income recognized on impaired loans, on a cash basis | 1.0 | 0.1 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 0.8 | — | |||||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Impaired loans, average investment during the period (amortized cost) | $ | 55.6 | $ | 36.6 | |||
Interest income recognized on impaired loans, on an accrual basis | 1.3 | 0.5 | |||||
Interest income recognized on impaired loans, on a cash basis | 1.3 | 0.6 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 0.8 | 0.3 |
September 30, 2013(1) | December 31, 2012(1) | ||||||
Loan-to-Value Ratio: | |||||||
0% - 50% | $ | 1,774.8 | $ | 1,987.9 | |||
50% - 60% | 2,352.5 | 2,425.2 | |||||
60% - 70% | 4,404.2 | 3,736.1 | |||||
70% - 80% | 468.2 | 481.7 | |||||
80% and above | 19.9 | 35.3 | |||||
Total Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 |
September 30, 2013(1) | December 31, 2012(1) | ||||||
Debt Service Coverage Ratio: | |||||||
Greater than 1.5x | $ | 6,134.2 | $ | 5,953.7 | |||
1.25x - 1.5x | 1,513.4 | 1,336.3 | |||||
1.0x - 1.25x | 997.4 | 992.7 | |||||
Less than 1.0x | 374.6 | 374.6 | |||||
Commercial mortgage loans secured by land or construction loans | — | 8.9 | |||||
Total Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 |
September 30, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by U.S. Region: | |||||||||||||
Pacific | $ | 2,054.5 | 22.7 | % | $ | 1,973.9 | 22.8 | % | |||||
South Atlantic | 1,851.4 | 20.5 | % | 1,687.6 | 19.4 | % | |||||||
West South Central | 1,232.9 | 13.7 | % | 1,176.3 | 13.6 | % | |||||||
Middle Atlantic | 1,107.2 | 12.3 | % | 1,059.5 | 12.2 | % | |||||||
East North Central | 962.7 | 10.7 | % | 962.8 | 11.1 | % | |||||||
Mountain | 749.7 | 8.3 | % | 718.2 | 8.3 | % | |||||||
West North Central | 519.4 | 5.8 | % | 537.5 | 6.2 | % | |||||||
New England | 318.9 | 3.5 | % | 334.6 | 3.9 | % | |||||||
East South Central | 222.9 | 2.5 | % | 215.8 | 2.5 | % | |||||||
Total Commercial mortgage loans | $ | 9,019.6 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
September 30, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by Property Type: | |||||||||||||
Industrial | $ | 2,998.0 | 33.3 | % | $ | 3,361.5 | 38.8 | % | |||||
Retail | 2,795.9 | 31.0 | % | 2,350.2 | 27.1 | % | |||||||
Office | 1,243.3 | 13.8 | % | 1,284.7 | 14.8 | % | |||||||
Apartments | 1,048.6 | 11.6 | % | 952.1 | 11.0 | % | |||||||
Hotel/Motel | 364.1 | 4.0 | % | 280.6 | 3.2 | % | |||||||
Mixed Use | 187.4 | 2.1 | % | 74.0 | 0.9 | % | |||||||
Other | 382.3 | 4.2 | % | 363.1 | 4.2 | % | |||||||
Total Commercial mortgage loans | $ | 9,019.6 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
September 30, 2013(1) | December 31, 2012(1) | ||||||
Year of Origination: | |||||||
2013 | $ | 1,563.4 | $ | — | |||
2012 | 1,759.0 | 1,821.0 | |||||
2011 | 1,884.1 | 1,940.8 | |||||
2010 | 412.2 | 429.9 | |||||
2009 | 160.4 | 175.1 | |||||
2008 | 436.4 | 725.1 | |||||
2007 and prior | 2,804.1 | 3,574.3 | |||||
Total Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 |
Three Months Ended September 30, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 4.1 | 1 | |||||||
Foreign(1) | — | — | — | — | |||||||||
Residential mortgage-backed | 1.1 | 39 | 6.8 | 65 | |||||||||
Commercial mortgage-backed | 0.3 | 1 | — | — | |||||||||
Other asset-backed | 1.1 | 5 | 0.5 | 3 | |||||||||
Equity securities | 1.2 | 2 | — | — | |||||||||
Other assets(2) | 0.7 | 1 | 1.4 | 1 | |||||||||
Total | $ | 4.4 | 48 | $ | 12.8 | 70 | |||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
(2) Includes loss on real estate owned that is classified as Other assets on the Condensed Consolidated Balance Sheets. | |||||||||||||
Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 5.1 | 3 | |||||||
Foreign(1) | — | — | 2.2 | 5 | |||||||||
Residential mortgage-backed | 9.9 | 105 | 13.6 | 91 | |||||||||
Commercial mortgage-backed | 0.4 | 3 | 1.7 | 1 | |||||||||
Other asset-backed | 8.6 | 7 | 1.8 | 6 | |||||||||
Equity securities | 3.0 | 2 | — | — | |||||||||
Other assets(2) | 0.7 | 1 | 1.4 | 1 | |||||||||
Total | $ | 22.6 | 118 | $ | 25.8 | 107 | |||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
(2) Includes loss on real estate owned that is classified as Other assets on the Condensed Consolidated Balance Sheets. |
Three Months Ended September 30, | ||||||||||||||
2013 | 2012 | |||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | |||||||||||
U.S. corporate | $ | — | $ | — | $ | — | — | |||||||
Foreign(1) | — | — | — | — | ||||||||||
Residential mortgage-backed | 0.5 | 6 | — | — | ||||||||||
Commercial mortgage-backed | 0.3 | 1 | — | — | ||||||||||
Other asset-backed | — | — | — | — | ||||||||||
Total | $ | 0.8 | 7 | $ | — | — | ||||||||
(1) Primarily U.S. dollar denominated. | ||||||||||||||
Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | |||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | |||||||||||
U.S. corporate | $ | — | $ | — | $ | 1.0 | 2 | |||||||
Foreign(1) | — | — | 1.5 | 4 | ||||||||||
Residential mortgage-backed | 0.5 | 6 | — | — | ||||||||||
Commercial mortgage-backed | 0.4 | 3 | 1.7 | 1 | ||||||||||
Other asset-backed | 7.3 | 2 | 0.2 | 1 | ||||||||||
Total | $ | 8.2 | 11 | $ | 4.4 | 8 | ||||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Balance at July 1 | $ | 109.9 | $ | 128.9 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | 0.2 | — | |||||
On securities previously impaired | 0.9 | 7.0 | |||||
Reductions: | |||||||
Securities sold, matured, prepaid or paid down | (6.4 | ) | (27.3 | ) | |||
Balance at September 30 | $ | 104.6 | $ | 108.6 | |||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Balance at January 1 | $ | 114.7 | $ | 133.9 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | 2.4 | 0.3 | |||||
On securities previously impaired | 6.9 | 14.2 | |||||
Reductions: | |||||||
Securities sold, matured, prepaid or paid down | (19.4 | ) | (39.8 | ) | |||
Balance at September 30 | $ | 104.6 | $ | 108.6 |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities | $ | 974.6 | $ | 1,040.9 | |||
Equity securities, available-for-sale | 3.4 | 5.4 | |||||
Mortgage loans on real estate | 118.5 | 121.4 | |||||
Policy loans | 29.5 | 30.1 | |||||
Short-term investments and cash equivalents | 0.8 | 1.0 | |||||
Other(1) | 96.1 | 28.7 | |||||
Gross investment income | 1,222.9 | 1,227.5 | |||||
Less: Investment expenses | 1.3 | 1.3 | |||||
Net investment income | $ | 1,221.6 | $ | 1,226.2 | |||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities | $ | 2,967.9 | $ | 3,179.2 | |||
Equity securities, available-for-sale | 6.5 | 14.5 | |||||
Mortgage loans on real estate | 362.2 | 376.8 | |||||
Policy loans | 89.1 | 91.5 | |||||
Short-term investments and cash equivalents | 2.7 | 3.9 | |||||
Other(1) | 107.6 | (17.2 | ) | ||||
Gross investment income | 3,536.0 | 3,648.7 | |||||
Less: Investment expenses | 3.5 | 6.2 | |||||
Net investment income | $ | 3,532.5 | $ | 3,642.5 |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | 29.9 | $ | 185.1 | |||
Fixed maturities, at fair value option | (71.1 | ) | (45.8 | ) | |||
Equity securities, available-for-sale | (0.2 | ) | 0.1 | ||||
Derivatives | (643.8 | ) | (806.3 | ) | |||
Embedded derivative - fixed maturities | (16.1 | ) | (15.4 | ) | |||
Embedded derivative - product guarantees | 184.6 | 545.8 | |||||
Other investments | (0.4 | ) | 4.1 | ||||
Net realized capital gains (losses) | $ | (517.1 | ) | $ | (132.4 | ) | |
After-tax net realized capital gains (losses) | $ | (323.9 | ) | $ | (56.2 | ) | |
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | 36.3 | $ | 367.2 | |||
Fixed maturities, at fair value option | (396.6 | ) | (168.4 | ) | |||
Equity securities, available-for-sale | (1.9 | ) | 1.8 | ||||
Derivatives | (2,449.7 | ) | (1,439.6 | ) | |||
Embedded derivative - fixed maturities | (89.6 | ) | (11.8 | ) | |||
Embedded derivative - product guarantees | 944.4 | 349.4 | |||||
Other investments | (0.7 | ) | 4.8 | ||||
Net realized capital gains (losses) | $ | (1,957.8 | ) | $ | (896.6 | ) | |
After-tax net realized capital gains (losses) | $ | (1,263.4 | ) | $ | (594.9 | ) |
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Proceeds on sales | $ | 7,005.2 | $ | 8,973.8 | |||
Gross gains | 124.2 | 433.3 | |||||
Gross losses | 48.0 | 35.5 |
|
September 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | Notional Amount | Asset Fair Value | Liability Fair Value | ||||||||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 812.5 | $ | 108.8 | $ | — | $ | 1,000.0 | $ | 215.4 | $ | — | |||||||||||
Foreign exchange contracts | 102.5 | 1.8 | 0.3 | — | — | — | |||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||
Interest rate contracts | 1,242.5 | 10.0 | 96.3 | 291.1 | — | 16.4 | |||||||||||||||||
Derivatives: Non-qualifying for hedge accounting(1) | |||||||||||||||||||||||
Interest rate contracts(2) | 58,125.1 | 771.3 | 991.7 | 69,719.2 | 1,981.1 | 1,545.0 | |||||||||||||||||
Foreign exchange contracts | 1,608.5 | 10.6 | 81.8 | 1,985.8 | 11.3 | 95.0 | |||||||||||||||||
Equity contracts | 12,037.5 | 159.1 | 45.6 | 14,890.4 | 103.4 | 235.1 | |||||||||||||||||
Credit contracts | 3,166.0 | 25.8 | 6.6 | 3,106.0 | 63.3 | 52.7 | |||||||||||||||||
Managed custody guarantees | N/A | — | (1.0 | ) | N/A | — | — | ||||||||||||||||
Embedded derivatives: | |||||||||||||||||||||||
Within fixed maturity investments | N/A | 137.8 | — | N/A | 227.4 | — | |||||||||||||||||
Within annuity products | N/A | — | 2,754.6 | N/A | — | 3,571.7 | |||||||||||||||||
Within reinsurance agreements | N/A | — | 87.0 | N/A | — | 169.5 | |||||||||||||||||
Total | $ | 1,225.2 | $ | 4,062.9 | $ | 2,601.9 | $ | 5,685.4 |
September 30, 2013 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,166.0 | $ | 25.8 | $ | 6.6 | |||||
Equity contracts | 4,121.7 | 117.4 | 40.8 | ||||||||
Foreign exchange contracts | 1,711.0 | 12.4 | 82.1 | ||||||||
Interest rate contracts | 59,002.4 | 853.2 | 1,087.9 | ||||||||
$ | 1,008.8 | $ | 1,217.4 | ||||||||
Counterparty netting(1) | (657.9 | ) | (657.9 | ) | |||||||
Cash collateral netting(2) | (154.3 | ) | (35.7 | ) | |||||||
Securities collateral netting(2) | (34.9 | ) | (422.3 | ) | |||||||
Net receivables/payables | $ | 161.7 | $ | 101.5 |
December 31, 2012 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,106.0 | $ | 63.3 | $ | 52.7 | |||||
Equity contracts | 3,967.0 | 79.1 | 19.1 | ||||||||
Foreign exchange contracts | 1,985.8 | 11.3 | 95.0 | ||||||||
Interest rate contracts | 71,010.3 | 2,196.5 | 1,561.4 | ||||||||
$ | 2,350.2 | $ | 1,728.2 | ||||||||
Counterparty netting(1) | (1,126.9 | ) | (1,126.9 | ) | |||||||
Cash collateral netting(2) | (943.4 | ) | (85.7 | ) | |||||||
Securities collateral netting(2) | (68.6 | ) | (395.6 | ) | |||||||
Net receivables/payables | $ | 211.3 | $ | 120.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||
Cash flow hedges: | |||||||||||||||
Interest rate contracts | $ | — | $ | — | $ | 0.1 | $ | — | |||||||
Foreign exchange contracts | 0.1 | — | 0.1 | — | |||||||||||
Fair value hedges: | |||||||||||||||
Interest rate contracts | (6.1 | ) | (3.2 | ) | 20.5 | (10.2 | ) | ||||||||
Derivatives: Non-qualifying for hedge accounting(2) | |||||||||||||||
Interest rate contracts | (105.6 | ) | (40.2 | ) | (915.0 | ) | 230.4 | ||||||||
Foreign exchange contracts | (46.3 | ) | (61.6 | ) | 71.3 | (9.1 | ) | ||||||||
Equity contracts | (493.0 | ) | (714.1 | ) | (1,644.9 | ) | (1,680.4 | ) | |||||||
Credit contracts | 7.1 | 12.8 | 18.2 | 29.7 | |||||||||||
Managed custody guarantees | 1.0 | — | 1.1 | 1.1 | |||||||||||
Embedded derivatives: | |||||||||||||||
Within fixed maturity investments(2) | (16.1 | ) | (15.4 | ) | (89.6 | ) | (11.8 | ) | |||||||
Within annuity products(2) | 183.6 | 545.8 | 943.3 | 348.3 | |||||||||||
Within reinsurance agreements(3) | 9.3 | (18.8 | ) | 82.5 | (39.2 | ) | |||||||||
Total | $ | (466.0 | ) | $ | (294.7 | ) | $ | (1,512.4 | ) | $ | (1,141.2 | ) |
|
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,095.3 | $ | 647.4 | $ | — | $ | 5,742.7 | |||||||
U.S. Government agencies and authorities | — | 593.7 | — | 593.7 | |||||||||||
U.S. corporate, state and municipalities | — | 37,246.5 | 449.7 | 37,696.2 | |||||||||||
Foreign(1) | — | 16,097.0 | 92.0 | 16,189.0 | |||||||||||
Residential mortgage-backed securities | — | 7,126.1 | 176.4 | 7,302.5 | |||||||||||
Commercial mortgage-backed securities | — | 3,867.6 | — | 3,867.6 | |||||||||||
Other asset-backed securities | — | 1,911.3 | 91.2 | 2,002.5 | |||||||||||
Total fixed maturities, including securities pledged | 5,095.3 | 67,489.6 | 809.3 | 73,394.2 | |||||||||||
Equity securities, available-for-sale | 214.9 | 7.0 | 57.7 | 279.6 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 36.9 | 853.2 | — | 890.1 | |||||||||||
Foreign exchange contracts | — | 12.4 | — | 12.4 | |||||||||||
Equity contracts | 41.8 | 50.5 | 66.8 | 159.1 | |||||||||||
Credit contracts | — | 19.0 | 6.8 | 25.8 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,692.2 | 54.1 | — | 4,746.3 | |||||||||||
Assets held in separate accounts | 98,623.3 | 5,223.9 | 6.4 | 103,853.6 | |||||||||||
Total assets | $ | 108,704.4 | $ | 73,709.7 | $ | 947.0 | $ | 183,361.1 | |||||||
Percentage of Level to total | 59.3 | % | 40.2 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,566.7 | $ | 1,566.7 | |||||||
GMAB/GMWB/GMWBL(2) | — | — | 1,175.9 | 1,175.9 | |||||||||||
Stabilizer and MCGs | — | — | 11.0 | 11.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 1,088.0 | — | 1,088.0 | |||||||||||
Foreign exchange contracts | — | 82.1 | — | 82.1 | |||||||||||
Equity contracts | 4.8 | 40.8 | — | 45.6 | |||||||||||
Credit contracts | — | 3.3 | 3.3 | 6.6 | |||||||||||
Embedded derivative on reinsurance | — | 87.0 | — | 87.0 | |||||||||||
Total liabilities | $ | 4.8 | $ | 1,301.2 | $ | 2,756.9 | $ | 4,062.9 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,220.5 | $ | 663.2 | $ | — | $ | 5,883.7 | |||||||
U.S. Government agencies and authorities | — | 724.2 | — | 724.2 | |||||||||||
U.S. corporate, state and municipalities | — | 36,992.5 | 524.2 | 37,516.7 | |||||||||||
Foreign(1) | — | 15,880.3 | 104.2 | 15,984.5 | |||||||||||
Residential mortgage-backed securities | — | 7,592.9 | 74.1 | 7,667.0 | |||||||||||
Commercial mortgage-backed securities | — | 4,946.4 | — | 4,946.4 | |||||||||||
Other asset-backed securities | — | 2,449.4 | 115.2 | 2,564.6 | |||||||||||
Total fixed maturities, including securities pledged | 5,220.5 | 69,248.9 | 817.7 | 75,287.1 | |||||||||||
Equity securities, available-for-sale | 264.2 | 20.1 | 55.8 | 340.1 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | — | 2,196.5 | — | 2,196.5 | |||||||||||
Foreign exchange contracts | — | 11.3 | — | 11.3 | |||||||||||
Equity contracts | 24.3 | 55.9 | 23.2 | 103.4 | |||||||||||
Credit contracts | — | 10.9 | 52.4 | 63.3 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 8,365.4 | 76.6 | — | 8,442.0 | |||||||||||
Assets held in separate accounts | 91,928.5 | 5,722.6 | 16.3 | 97,667.4 | |||||||||||
Total assets | $ | 105,802.9 | $ | 77,342.8 | $ | 965.4 | $ | 184,111.1 | |||||||
Percentage of Level to total | 57.5 | % | 42.0 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,434.3 | $ | 1,434.3 | |||||||
GMAB/GMWB/GMWBL | — | — | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | — | — | 102.0 | 102.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | 1.6 | 1,559.8 | — | 1,561.4 | |||||||||||
Foreign exchange contracts | — | 95.0 | — | 95.0 | |||||||||||
Equity contracts | 216.0 | 19.1 | — | 235.1 | |||||||||||
Credit contracts | — | — | 52.7 | 52.7 | |||||||||||
Embedded derivative on reinsurance | — | 169.5 | — | 169.5 | |||||||||||
Total liabilities | $ | 217.6 | $ | 1,843.4 | $ | 3,624.4 | $ | 5,685.4 |
|
DAC | VOBA | Total | |||||||||
Balance at January 1, 2013 | $ | 3,221.6 | $ | 434.7 | $ | 3,656.3 | |||||
Deferrals of commissions and expenses | 300.0 | 10.2 | 310.2 | ||||||||
Amortization: | |||||||||||
Amortization | (507.6 | ) | (53.2 | ) | (560.8 | ) | |||||
Interest accrued(1) | 173.6 | 67.6 | 241.2 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (334.0 | ) | 14.4 | (319.6 | ) | ||||||
Change in unrealized capital gains/losses on available-for-sale securities | 1,061.5 | 556.6 | 1,618.1 | ||||||||
Balance at September 30, 2013 | $ | 4,249.1 | $ | 1,015.9 | $ | 5,265.0 | |||||
DAC | VOBA | Total | |||||||||
Balance at January 1, 2012 | $ | 3,666.9 | $ | 685.4 | $ | 4,352.3 | |||||
Deferrals of commissions and expenses | 458.6 | 13.1 | 471.7 | ||||||||
Amortization: | |||||||||||
Amortization | (619.6 | ) | (161.5 | ) | (781.1 | ) | |||||
Interest accrued(1) | 172.9 | 68.3 | 241.2 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (446.7 | ) | (93.2 | ) | (539.9 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | (461.5 | ) | (198.8 | ) | (660.3 | ) | |||||
Balance at September 30, 2012 | $ | 3,217.3 | $ | 406.5 | $ | 3,623.8 |
|
Three Months Ended September 30, | |||||||||||||||
Pension Plans | Other Postretirement Benefits | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net Periodic (Benefit) Costs: | |||||||||||||||
Service cost | $ | 11.4 | $ | 10.2 | $ | — | $ | — | |||||||
Interest cost | 22.0 | 22.6 | (0.7 | ) | 0.4 | ||||||||||
Expected return on plan assets | (25.3 | ) | (23.3 | ) | — | — | |||||||||
Amortization of prior service cost (credit) | (2.6 | ) | (2.8 | ) | (0.8 | ) | (0.8 | ) | |||||||
(Gain) loss recognized due to curtailments | — | (6.9 | ) | — | — | ||||||||||
Net loss (gain) recognition | — | 115.2 | — | 0.1 | |||||||||||
Net periodic (benefit) costs | $ | 5.5 | $ | 115.0 | $ | (1.5 | ) | $ | (0.3 | ) |
Nine Months Ended September 30, | |||||||||||||||
Pension Plans | Other Postretirement Benefits | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net Periodic (Benefit) Costs: | |||||||||||||||
Service cost | $ | 34.0 | $ | 29.6 | $ | — | $ | — | |||||||
Interest cost | 66.2 | 67.7 | 0.1 | 1.1 | |||||||||||
Expected return on plan assets | (75.9 | ) | (68.4 | ) | — | — | |||||||||
Amortization of prior service cost (credit) | (7.8 | ) | (8.5 | ) | (2.5 | ) | (2.5 | ) | |||||||
(Gain) loss recognized due to curtailments | — | (6.9 | ) | — | — | ||||||||||
Net loss (gain) recognition | — | 115.2 | — | 0.1 | |||||||||||
Net periodic (benefit) costs | $ | 16.5 | $ | 128.7 | $ | (2.4 | ) | $ | (1.3 | ) |
|
September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities, net of OTTI | $ | 3,525.2 | $ | 7,904.6 | |||
Equity securities, available-for-sale | 41.4 | 46.5 | |||||
Derivatives | 149.1 | 220.2 | |||||
DAC/VOBA adjustment on available-for-sale securities | (1,165.4 | ) | (2,862.5 | ) | |||
Sales inducements adjustment on available-for-sale securities | (63.1 | ) | (137.4 | ) | |||
Other | (27.6 | ) | (41.0 | ) | |||
Unrealized capital gains (losses), before tax | 2,459.6 | 5,130.4 | |||||
Deferred income tax asset (liability) | (562.2 | ) | (1,495.0 | ) | |||
Net unrealized capital gains (losses) | 1,897.4 | 3,635.4 | |||||
Pension and other postretirement benefits liability, net of tax | 52.6 | 66.1 | |||||
AOCI | $ | 1,950.0 | $ | 3,701.5 |
Nine Months Ended September 30, 2013 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (4,316.0 | ) | $ | 1,500.3 | $ | (2,815.7 | ) | |||
Equity securities | (1.0 | ) | 0.3 | (0.7 | ) | ||||||
Other | 13.1 | (4.5 | ) | 8.6 | |||||||
OTTI | 44.8 | (15.6 | ) | 29.2 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (66.6 | ) | 23.2 | (43.4 | ) | ||||||
DAC/VOBA | 1,618.1 | (1) | (562.5 | ) | 1,055.6 | ||||||
Sales inducements | 84.3 | (29.3 | ) | 55.0 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (2,623.3 | ) | 911.9 | (1,711.4 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | (63.7 | ) | (2) | 22.1 | (41.6 | ) | |||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (1.6 | ) | 0.6 | (1.0 | ) | ||||||
Change in unrealized gains/losses on derivatives | (65.3 | ) | 22.7 | (42.6 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (10.3 | ) | (3) | 3.6 | (6.7 | ) | |||||
Change in pension and other postretirement benefits liability | (10.3 | ) | 3.6 | (6.7 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (2,698.9 | ) | $ | 938.2 | $ | (1,760.7 | ) |
Nine Months Ended September 30, 2012 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 2,673.7 | $ | (922.9 | ) | (4) | $ | 1,750.8 | |||
Equity securities | 13.4 | (4.7 | ) | 8.7 | |||||||
Other | (8.0 | ) | 2.8 | (5.2 | ) | ||||||
OTTI | 50.2 | (17.6 | ) | 32.6 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (365.9 | ) | 128.1 | (237.8 | ) | ||||||
DAC/VOBA | (660.3 | ) | (1) | 231.1 | (429.2 | ) | |||||
Sales inducements | (57.1 | ) | 20.0 | (37.1 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | 1,646.0 | (563.2 | ) | 1,082.8 | |||||||
Derivatives: | |||||||||||
Derivatives | 47.6 | (2) | (16.7 | ) | 30.9 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | — | — | — | ||||||||
Change in unrealized gains/losses on derivatives | 47.6 | (16.7 | ) | 30.9 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (11.0 | ) | (3) | 3.8 | (7.2 | ) | |||||
Change in pension and other postretirement benefits liability | (11.0 | ) | 3.8 | (7.2 | ) | ||||||
Change in Other comprehensive income (loss) | $ | 1,682.6 | $ | (576.1 | ) | $ | 1,106.5 |
|
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Income (loss) before income taxes | $ | 420.0 | $ | 373.9 | |||
Tax rate | 35.0 | % | 35.0 | % | |||
Income tax expense (benefit) at federal statutory rate | 147.0 | 130.8 | |||||
Tax effect of: | |||||||
Valuation allowance | (68.3 | ) | (87.1 | ) | |||
Dividend received deduction | (43.4 | ) | (42.2 | ) | |||
Audit settlement | (0.2 | ) | (6.6 | ) | |||
State tax expense (benefit) | (5.6 | ) | (4.6 | ) | |||
Noncontrolling interest | (35.4 | ) | (7.1 | ) | |||
Tax credits | (3.6 | ) | (4.7 | ) | |||
Non-deductible expenses | (19.3 | ) | 8.9 | ||||
Other | 1.1 | (0.3 | ) | ||||
Income tax expense (benefit) | $ | (27.7 | ) | $ | (12.9 | ) | |
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Income (loss) before income taxes | $ | 130.5 | $ | 714.1 | |||
Tax rate | 35.0 | % | 35.0 | % | |||
Income tax expense (benefit) at federal statutory rate | 45.7 | 249.9 | |||||
Tax effect of: | |||||||
Valuation allowance | 94.8 | (56.1 | ) | ||||
Dividend received deduction | (93.3 | ) | (79.4 | ) | |||
Audit settlement | (1.9 | ) | (7.5 | ) | |||
State tax expense (benefit) | (2.3 | ) | (27.0 | ) | |||
Noncontrolling interest | (29.6 | ) | (77.8 | ) | |||
Tax credits | (12.8 | ) | (13.9 | ) | |||
Non-deductible expenses | (8.9 | ) | 9.1 | ||||
Other | 1.9 | (1.3 | ) | ||||
Income tax expense (benefit) | $ | (6.4 | ) | $ | (4.0 | ) |
|
Weighted Average Rate | |||||||||||||
September 30, 2013 | December 31, 2012 | September 30, 2013 | December 31, 2012 | ||||||||||
Commercial paper | $ | — | $ | 192.0 | — | % | 1.22 | % | |||||
Current portion of long-term debt | — | 872.6 | — | % | 2.42 | % | |||||||
Total | $ | — | $ | 1,064.6 |
September 30, 2013 | December 31, 2012 | ||||||
Commercial paper | $ | — | $ | 192.0 | |||
Lion Connecticut Holdings Inc. debentures(1) | 499.1 | 636.9 | |||||
Total | $ | 499.1 | $ | 828.9 |
Maturity | September 30, 2013 | December 31, 2012 | |||||||
2.20% Syndicated Bank Term Loan, due 2014(1) | 04/20/2014 | $ | — | $ | 1,350.0 | ||||
6.75% Lion Connecticut Holdings Inc. debentures, due 2013(2) | 09/15/2013 | — | 138.3 | ||||||
7.25% Lion Connecticut Holdings Inc. debentures, due 2023(2) | 08/15/2023 | 158.5 | 158.1 | ||||||
7.63% Lion Connecticut Holdings Inc. debentures, due 2026(2) | 08/15/2026 | 232.0 | 231.9 | ||||||
8.42% Equitable of Iowa Companies Capital Trust II Notes, due 2027 | 04/01/2027 | 13.8 | 13.9 | ||||||
6.97% Lion Connecticut Holdings Inc. debentures, due 2036(2) | 08/15/2036 | 108.6 | 108.6 | ||||||
2.54% Lion Connecticut Holdings Inc. Floating Rate Note, due 2016(3) | 04/29/2016 | — | 500.0 | ||||||
1.00% Windsor Property Loan | 06/14/2027 | 4.9 | 4.9 | ||||||
0.96% Surplus Floating Rate Note | 12/31/2037 | — | 359.3 | ||||||
0.93% Surplus Floating Rate Note | 06/30/2037 | — | 329.1 | ||||||
5.5% Senior Notes, due 2022 | 07/15/2022 | 849.6 | 849.6 | ||||||
2.9% Senior Notes, due 2018 | 02/15/2018 | 998.5 | — | ||||||
5.65% Fixed-to-Floating Rate Junior Subordinated Notes, due 2053 | 05/15/2053 | 750.0 | — | ||||||
5.7% Senior Notes, due 2043 | 07/15/2043 | 398.6 | — | ||||||
Subtotal | 3,514.5 | 4,043.7 | |||||||
Less: Current portion of long-term debt | — | 872.6 | |||||||
Total | $ | 3,514.5 | $ | 3,171.1 |
• | no more than $400.0 as of December 31, 2015; |
• | no more than $300.0 as of December 31, 2016; |
• | no more than $200.0 as of December 31, 2017; |
• | no more than $100.0 as of December 31, 2018; |
• | and zero as of December 31, 2019. |
Secured/ Unsecured | Committed/ Uncommitted | Expiration | Capacity | Utilization | Unused Commitment | ||||||||||||
Obligor / Applicant | |||||||||||||||||
ING U.S., Inc.(1) | Unsecured | Committed | 4/20/2015 | $ | 3,500.0 | $ | 2,578.7 | $ | 921.3 | ||||||||
ING U.S., Inc. / Security Life of Denver International Limited, Roaring River LLC(1)(2) | Unsecured | Uncommitted | 2/28/2013 | 15.0 | 15.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 11/9/2021 | 750.0 | 750.0 | — | |||||||||||
Security Life of Denver International Limited(1)(3) | Unsecured | Committed | 12/31/2013 | 825.0 | 825.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/27/2022 | 1,150.0 | 1,150.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited(1)(2)(3) | Unsecured | Uncommitted | 6/30/2013 | 225.6 | 225.6 | — | |||||||||||
ReliaStar Life Insurance Company | Secured | Committed | Conditional | 265.0 | 265.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/31/2025 | 475.0 | 475.0 | — | |||||||||||
ING U.S., Inc. | Unsecured | Uncommitted | Various dates | 2.1 | 2.1 | — | |||||||||||
ING U.S., Inc. | Secured | Uncommitted | Various dates | 10.0 | 4.7 | — | |||||||||||
ING U.S., Inc. / Roaring River III LLC | Unsecured | Committed | 6/30/2022 | 1,151.2 | 548.0 | 603.2 | |||||||||||
ING U.S., Inc. / Roaring River II LLC | Unsecured | Committed | 12/31/2019 | 995.0 | 550.0 | 445.0 | |||||||||||
Total | $ | 9,363.9 | $ | 7,389.1 | $ | 1,969.5 | |||||||||||
Secured facilities | $ | 275.0 | $ | 269.7 | $ | — | |||||||||||
Unsecured and uncommitted | 242.7 | 242.7 | — | ||||||||||||||
Unsecured and committed | 8,846.2 | 6,876.7 | 1,969.5 | ||||||||||||||
Total | $ | 9,363.9 | $ | 7,389.1 | $ | 1,969.5 | |||||||||||
ING Bank | $ | 1,315.6 | $ | 1,249.8 | $ | 65.8 |
|
September 30, 2013 | December 31, 2012 | ||||||
Fixed maturity collateral pledged to FHLB | $ | 3,057.0 | $ | 3,400.9 | |||
FHLB restricted stock(1) | 122.5 | 144.6 | |||||
Other fixed maturities-state deposits | 242.7 | 262.1 | |||||
Securities pledged(2) | 1,312.6 | 1,605.5 | |||||
Total restricted assets | $ | 4,734.8 | $ | 5,413.1 |
|
Three Months Ended September 30, | |||||||||||||||
2013 | 2012 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
ING V(1) | $ | 0.6 | $ | 0.4 | $ | 0.4 | $ | 3.6 | |||||||
ING Group | 2.1 | 4.1 | 1.3 | 7.6 | |||||||||||
ING Bank(1) | 3.0 | 5.3 | 26.1 | 26.2 | |||||||||||
Other | 5.2 | 3.4 | 1.5 | 0.6 | |||||||||||
Total | $ | 10.9 | $ | 13.2 | $ | 29.3 | $ | 38.0 | |||||||
(1) See "Derivatives" section below. | |||||||||||||||
Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
ING V(1) | $ | 1.5 | $ | 6.0 | $ | 1.3 | $ | 9.9 | |||||||
ING Group | 7.3 | 13.7 | 13.9 | 2.8 | |||||||||||
ING Bank(1) | 1.6 | 34.1 | 39.7 | 85.0 | |||||||||||
Other | 13.2 | 10.9 | 7.8 | 3.4 | |||||||||||
Total | $ | 23.6 | $ | 64.7 | $ | 62.7 | $ | 101.1 | |||||||
(1) See "Derivatives" section below. |
September 30, 2013 | December 31, 2012 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
ING V | $ | 0.5 | $ | 0.2 | $ | 0.3 | $ | 501.9 | |||||||
ING Group | 5.8 | 0.9 | 3.4 | 0.1 | |||||||||||
ING Bank | 10.3 | 5.1 | 33.6 | 33.6 | |||||||||||
Other | 4.6 | 2.0 | 2.2 | 1.1 | |||||||||||
Total | $ | 21.2 | $ | 8.2 | $ | 39.5 | $ | 536.7 |
|
September 30, 2013 | December 31, 2012 | ||||||
Assets of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
Cash and cash equivalents | $ | 238.4 | $ | 360.6 | |||
Corporate loans, at fair value using the fair value option | 4,670.9 | 3,559.3 | |||||
Total CLO entities | 4,909.3 | 3,919.9 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Cash and cash equivalents | 75.0 | 80.2 | |||||
Limited partnerships/corporations, at fair value | 2,912.3 | 2,931.2 | |||||
Other assets | 27.9 | 34.3 | |||||
Total investment funds | 3,015.2 | 3,045.7 | |||||
Total assets of consolidated investment entities | $ | 7,924.5 | $ | 6,965.6 | |||
Liabilities of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
CLO notes, at fair value using the fair value option | $ | 4,627.1 | $ | 3,829.4 | |||
Other liabilities | 198.6 | — | |||||
Total CLO entities | 4,825.7 | 3,829.4 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Other liabilities | 324.3 | 292.4 | |||||
Total investment funds | 324.3 | 292.4 | |||||
Total liabilities of consolidated investment entities | $ | 5,150.0 | $ | 4,121.8 |
Assets and Liabilities | Fair Value | Valuation Technique | Unobservable Inputs | |||||
CLO Notes | $ | 4,627.1 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
Assets and Liabilities | Fair Value | Valuation Technique | Unobservable Inputs | |||||
CLO Notes | $ | 3,829.4 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
• | Default Rate: An increase (decrease) in the expected default rate would likely increase (decrease) the discount margin (increase risk premium) used to value the CLO notes and, as a result, would potentially decrease the value of the CLO notes; however, if an increase in the expected default rates does not have a subsequent change in the discount margin used to value the CLO notes, then an increase in default rate would potentially increase the value of the CLO notes as the expected weighted average life ("WAL") of the CLO notes would decrease. |
• | Recovery rate: A decrease (increase) in the expected recovery of defaulted assets would potentially decrease (increase) the valuation of CLO notes. |
• | Prepayment Rate: A decrease (increase) in the expected rate of collateral prepayments would potentially decrease (increase) the valuation of CLO notes as the expected WAL would increase. |
• | Discount Margin (spread over LIBOR): An increase (decrease) in the discount margin used to value the CLO notes would decrease (increase) the value of the CLO notes. |
• | Unrestricted, publicly traded securities are valued at the closing public market price on the reporting date; |
• | Restricted, publicly traded securities may be valued at a discount from the closing public market price on the reporting date, depending on the circumstances; and |
• | Privately held securities are valued by the directors/general partner of the investee fund, based on a variety of factors, including the price of recent transactions in the company's securities and the company's earnings, revenue and book value. |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 238.4 | $ | — | $ | — | $ | 238.4 | |||||||
Corporate loans, at fair value using the fair value option | — | 4,670.9 | — | 4,670.9 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 75.0 | — | — | 75.0 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,912.3 | 2,912.3 | |||||||||||
Total assets, at fair value | $ | 313.4 | $ | 4,670.9 | $ | 2,912.3 | $ | 7,896.6 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 4,627.1 | $ | 4,627.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 4,627.1 | $ | 4,627.1 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 360.6 | $ | — | $ | — | $ | 360.6 | |||||||
Corporate loans, at fair value using the fair value option | — | 3,559.3 | — | 3,559.3 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 80.2 | — | — | 80.2 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | 2,931.2 | |||||||||||
Total assets, at fair value | $ | 440.8 | $ | 3,559.3 | $ | 2,931.2 | $ | 6,931.3 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 |
Beginning Balance July 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,987.7 | $ | 215.5 | $ | (346.1 | ) | $ | 55.2 | $ | 2,912.3 | ||||||||
Total assets, at fair value | $ | 2,987.7 | $ | 215.5 | $ | (346.1 | ) | $ | 55.2 | $ | 2,912.3 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (4,881.3 | ) | $ | — | $ | 177.3 | $ | 76.9 | $ | (4,627.1 | ) | |||||||
Total liabilities, at fair value | $ | (4,881.3 | ) | $ | — | $ | 177.3 | $ | 76.9 | $ | (4,627.1 | ) |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,931.2 | $ | 484.4 | $ | (608.4 | ) | $ | 105.1 | $ | 2,912.3 | ||||||||
Total assets, at fair value | $ | 2,931.2 | $ | 484.4 | $ | (608.4 | ) | $ | 105.1 | $ | 2,912.3 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (3,829.4 | ) | $ | (1,081.2 | ) | $ | 245.9 | $ | 37.6 | $ | (4,627.1 | ) | ||||||
Total liabilities, at fair value | $ | (3,829.4 | ) | $ | (1,081.2 | ) | $ | 245.9 | $ | 37.6 | $ | (4,627.1 | ) |
Beginning Balance July 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 3,306.6 | $ | 8.7 | $ | (182.2 | ) | $ | (54.5 | ) | $ | 3,078.6 | |||||||
Total assets, at fair value | $ | 3,306.6 | $ | 8.7 | $ | (182.2 | ) | $ | (54.5 | ) | $ | 3,078.6 | |||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (2,529.8 | ) | $ | (361.8 | ) | $ | 1.0 | $ | (12.2 | ) | $ | (2,902.8 | ) | |||||
Total liabilities, at fair value | $ | (2,529.8 | ) | $ | (361.8 | ) | $ | 1.0 | $ | (12.2 | ) | $ | (2,902.8 | ) |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,860.3 | $ | 408.5 | $ | (431.3 | ) | $ | 241.1 | $ | 3,078.6 | ||||||||
Total assets, at fair value | $ | 2,860.3 | $ | 408.5 | $ | (431.3 | ) | $ | 241.1 | $ | 3,078.6 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (2,057.1 | ) | $ | (723.8 | ) | $ | 2.5 | $ | (124.4 | ) | $ | (2,902.8 | ) | |||||
Total liabilities, at fair value | $ | (2,057.1 | ) | $ | (723.8 | ) | $ | 2.5 | $ | (124.4 | ) | $ | (2,902.8 | ) |
September 30, 2013 | December 31, 2012 | ||||||
Carrying amount | $ | — | $ | — | |||
Maximum exposure to loss | — | — | |||||
Assets of nonconsolidated investment entities | 1,718.2 | 1,792.2 | |||||
Liabilities of nonconsolidated investment entities | 1,685.8 | 1,772.9 |
|
Business | Segment | |
Retirement Solutions | Retirement Annuities | |
Investment Management | Investment Management | |
Insurance Solutions | Individual Life Employee Benefits |
• | Net investment gains (losses), net of related amortization of DAC, VOBA, sales inducements and unearned revenue. Net investment gains (losses) include gains (losses) on the sale of securities, impairments, changes in the fair value of investments using the FVO unrelated to the implied loan-backed security income recognition for certain mortgage-backed obligations and changes in the fair value of derivative instruments, excluding realized gains (losses) associated with swap settlements and accrued interest; |
• | Net guaranteed benefit hedging gains (losses), which include changes in the fair value of derivatives related to guaranteed benefits, net of related reserve increases (decreases) and net of related amortization of DAC, VOBA and sales inducements, less the estimated cost of these benefits. The estimated cost, which is reflected in operating results, reflects the expected cost of these benefits if markets perform in line with the Company's long-term expectations and includes the cost of hedging. All other derivative and reserve changes related to guaranteed benefits are excluded from operating results, including the impacts related to changes in the Company's nonperformance spread; |
• | Income (loss) related to business exited through reinsurance or divestment; |
• | Income (loss) attributable to noncontrolling interests; |
• | Income (loss) related to early extinguishments of debt; |
• | Impairment of goodwill, value of management contract rights and value of customer relationships acquired; |
• | Immediate recognition of net actuarial gains (losses) related to the Company’s pension and other post-employment benefit obligations and gains (losses) from plan amendments and curtailments; and |
• | Other items, including restructuring expenses (severance, lease write-offs, etc.), integration expenses related to the Company’s acquisition of CitiStreet and certain third-party expenses and deal incentives related to the anticipated divestment of the Company by ING Group. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Retirement Solutions: | |||||||||||||||
Retirement | $ | 187.3 | $ | 145.4 | $ | 457.2 | $ | 340.4 | |||||||
Annuities | 96.8 | 32.6 | 210.6 | 95.9 | |||||||||||
Investment Management | 54.0 | 39.1 | 125.2 | 103.3 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 117.0 | 53.2 | 207.8 | 141.6 | |||||||||||
Employee Benefits | 29.1 | 36.1 | 75.6 | 80.8 | |||||||||||
Total Ongoing Businesses | 484.2 | 306.4 | 1,076.4 | 762.0 | |||||||||||
Corporate | (63.7 | ) | (57.6 | ) | (166.6 | ) | (138.7 | ) | |||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 8.7 | 10.0 | 41.7 | 41.0 | |||||||||||
Closed Block Other | 5.8 | 11.8 | 12.2 | 44.9 | |||||||||||
Closed Blocks | 14.5 | 21.8 | 53.9 | 85.9 | |||||||||||
Total operating earnings before income taxes | 435.0 | 270.6 | 963.7 | 709.2 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | (167.4 | ) | 0.8 | (982.9 | ) | (525.0 | ) | ||||||||
Net investment gains (losses) and related charges and adjustments | 64.1 | 207.9 | 106.7 | 400.8 | |||||||||||
Net guaranteed benefit hedging gains (losses) and related charges and adjustments | 10.5 | 20.6 | 46.0 | 113.9 | |||||||||||
Loss related to businesses exited through reinsurance or divestment | (13.1 | ) | (9.9 | ) | (47.0 | ) | (34.1 | ) | |||||||
Income (loss) attributable to noncontrolling interests | 101.1 | 20.3 | 84.5 | 222.4 | |||||||||||
Immediate recognition of net actuarial gains (losses) related to pension and other post-employment benefit obligations and gains (losses) from plan amendments and curtailments | — | (108.4 | ) | — | (108.4 | ) | |||||||||
Other adjustments to operating earnings | (10.2 | ) | (28.0 | ) | (40.5 | ) | (64.7 | ) | |||||||
Income (loss) before income taxes | $ | 420.0 | $ | 373.9 | $ | 130.5 | $ | 714.1 |
• | Net realized investment gains (losses) and related charges and adjustments include gains (losses) on the sale of securities, impairments, changes in the fair value of investments using the FVO unrelated to the implied loan-backed security income recognition for certain mortgage-backed obligations and changes in the fair value of derivative instruments, excluding realized gains (losses) associated with swap settlements and accrued interest. These are net of related amortization of unearned revenue; |
• | Gain (loss) on change in fair value of derivatives related to guaranteed benefits include changes in the fair value of derivatives related to guaranteed benefits, less the estimated cost of these benefits. The estimated cost, which is reflected in operating results, reflects the expected cost of these benefits if markets perform in line with the Company's long-term expectations and includes the cost of hedging. All other derivative and reserve changes related to guaranteed benefits are excluded from operating revenues, including the impacts related to changes in the Company's nonperformance spread; |
• | Revenues related to businesses exited through reinsurance or divestment; |
• | Revenues attributable to noncontrolling interests; and |
• | Other adjustments to operating revenues primarily reflect fee income earned by the Company's broker-dealers for sales of non-proprietary products, which are reflected net of commission expense in the Company's segments’ operating revenues, as well as other items where the income is passed on to third parties. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Retirement Solutions: | |||||||||||||||
Retirement | $ | 606.9 | $ | 582.1 | $ | 1,787.0 | $ | 1,701.4 | |||||||
Annuities | 319.1 | 309.7 | 930.7 | 989.6 | |||||||||||
Investment Management | 160.1 | 142.2 | 440.6 | 403.0 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 717.1 | 678.5 | 2,099.0 | 2,099.7 | |||||||||||
Employee Benefits | 316.2 | 310.5 | 946.0 | 937.6 | |||||||||||
Total Ongoing Businesses | 2,119.4 | 2,023.0 | 6,203.3 | 6,131.3 | |||||||||||
Corporate | 28.8 | 13.2 | 53.8 | 46.7 | |||||||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 23.1 | 29.9 | 87.7 | 103.2 | |||||||||||
Closed Block Other | 7.6 | 10.6 | 22.1 | 29.6 | |||||||||||
Closed Blocks | 30.7 | 40.5 | 109.8 | 132.8 | |||||||||||
Total operating revenues | 2,178.9 | 2,076.7 | 6,366.9 | 6,310.8 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | (66.1 | ) | 42.5 | (570.4 | ) | (138.1 | ) | ||||||||
Net realized investment gains (losses) and related charges and adjustments | 39.8 | 253.4 | 28.3 | 553.9 | |||||||||||
Gain (loss) on change in fair value of derivatives related to guaranteed benefits | 35.1 | 43.8 | 125.8 | 112.6 | |||||||||||
Revenues related to businesses exited through reinsurance or divestment | (2.9 | ) | 27.7 | (70.8 | ) | 63.5 | |||||||||
Revenues (loss) attributable to noncontrolling interests | 152.9 | 63.7 | 254.1 | 347.8 | |||||||||||
Other adjustments to operating revenues | 97.6 | 56.5 | 260.6 | 161.0 | |||||||||||
Total revenues | $ | 2,435.3 | $ | 2,564.3 | $ | 6,394.5 | $ | 7,411.5 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Investment management intersegment revenues | $ | 38.6 | $ | 38.8 | $ | 117.8 | $ | 117.3 |
September 30, 2013 | December 31, 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 90,720.4 | $ | 86,504.3 | |||
Annuities | 26,482.7 | 27,718.6 | |||||
Investment Management | 468.4 | 498.5 | |||||
Insurance Solutions: | |||||||
Individual Life | 25,432.8 | 25,319.0 | |||||
Employee Benefits | 2,532.4 | 2,657.0 | |||||
Total Ongoing Businesses | 145,636.7 | 142,697.4 | |||||
Corporate | 4,035.7 | 5,593.4 | |||||
Closed Blocks: | |||||||
Closed Block Variable Annuity | 48,960.2 | 49,157.6 | |||||
Closed Block Institutional Spread Products | 4,095.1 | 4,392.2 | |||||
Closed Block Other | 7,687.6 | 8,239.1 | |||||
Closed Blocks | 60,742.9 | 61,788.9 | |||||
Total assets of segments | 210,415.3 | 210,079.7 | |||||
Noncontrolling interest | 7,242.9 | 6,314.5 | |||||
Total assets | $ | 217,658.2 | $ | 216,394.2 |
|
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 69,186.8 | $ | (15.4 | ) | $ | 69,171.4 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 2,910.2 | — | 2,910.2 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 71.2 | 7.0 | 201.4 | — | 279.6 | ||||||||||||||
Short-term investments | — | — | 2,547.3 | — | 2,547.3 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 9,015.6 | — | 9,015.6 | ||||||||||||||
Policy loans | — | — | 2,147.5 | — | 2,147.5 | ||||||||||||||
Limited partnerships/corporations | — | — | 390.0 | — | 390.0 | ||||||||||||||
Derivatives | 112.3 | — | 1,142.0 | (166.9 | ) | 1,087.4 | |||||||||||||
Investments in subsidiaries | 14,646.8 | 12,615.9 | — | (27,262.7 | ) | — | |||||||||||||
Other investments | — | 0.4 | 145.3 | — | 145.7 | ||||||||||||||
Securities pledged | — | — | 1,312.6 | — | 1,312.6 | ||||||||||||||
Total investments | 14,830.3 | 12,623.3 | 88,998.7 | (27,445.0 | ) | 89,007.3 | |||||||||||||
Cash and cash equivalents | 464.3 | 0.6 | 1,251.7 | — | 1,716.6 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | — | — | 482.4 | — | 482.4 | ||||||||||||||
Accrued investment income | — | — | 913.2 | — | 913.2 | ||||||||||||||
Reinsurance recoverable | — | — | 6,755.6 | — | 6,755.6 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 5,265.0 | — | 5,265.0 | ||||||||||||||
Sales inducements to contract holders | — | — | 278.9 | — | 278.9 | ||||||||||||||
Goodwill and other intangible assets | — | — | 323.4 | — | 323.4 | ||||||||||||||
Loans to subsidiaries and affiliates | 349.2 | 0.1 | 0.6 | (349.9 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 13.4 | 0.3 | 3.2 | (16.9 | ) | — | |||||||||||||
Other assets | 52.7 | — | 1,086.9 | (1.9 | ) | 1,137.7 | |||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,912.3 | — | 2,912.3 | ||||||||||||||
Cash and cash equivalents | — | — | 313.4 | — | 313.4 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 4,670.9 | — | 4,670.9 | ||||||||||||||
Other assets | — | — | 27.9 | — | 27.9 | ||||||||||||||
Assets held in separate accounts | — | — | 103,853.6 | — | 103,853.6 | ||||||||||||||
Total assets | $ | 15,709.9 | $ | 12,624.3 | $ | 217,137.7 | $ | (27,813.7 | ) | $ | 217,658.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 14,477.5 | $ | — | $ | 14,477.5 | |||||||||
Contract owner account balances | — | — | 70,410.4 | — | 70,410.4 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 576.7 | — | 576.7 | ||||||||||||||
Short-term debt | — | 253.3 | 95.9 | (349.2 | ) | — | |||||||||||||
Long-term debt | 2,996.6 | 514.5 | 18.8 | (15.4 | ) | 3,514.5 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,212.1 | — | 1,212.1 | ||||||||||||||
Derivatives | 66.6 | — | 1,322.6 | (166.9 | ) | 1,222.3 | |||||||||||||
Pension and other post-employment provisions | — | — | 876.1 | — | 876.1 | ||||||||||||||
Current income taxes | (10.7 | ) | 14.8 | 48.8 | — | 52.9 | |||||||||||||
Deferred income taxes | (176.8 | ) | — | 236.5 | — | 59.7 | |||||||||||||
Due to subsidiaries and affiliates | 2.0 | 1.2 | 13.7 | (16.9 | ) | — | |||||||||||||
Other liabilities | 62.2 | 5.5 | 1,322.8 | (2.6 | ) | 1,387.9 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 4,627.1 | — | 4,627.1 | ||||||||||||||
Other liabilities | — | — | 522.9 | — | 522.9 | ||||||||||||||
Liabilities related to separate accounts | — | — | 103,853.6 | — | 103,853.6 | ||||||||||||||
Total liabilities | 2,939.9 | 789.3 | 199,615.5 | (551.0 | ) | 202,793.7 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total ING U.S., Inc. shareholders' equity | 12,770.0 | 11,835.0 | 15,427.7 | (27,262.7 | ) | 12,770.0 | |||||||||||||
Noncontrolling interest | — | — | 2,094.5 | — | 2,094.5 | ||||||||||||||
Total shareholders' equity | 12,770.0 | 11,835.0 | 17,522.2 | (27,262.7 | ) | 14,864.5 | |||||||||||||
Total liabilities and shareholders' equity | $ | 15,709.9 | $ | 12,624.3 | $ | 217,137.7 | $ | (27,813.7 | ) | $ | 217,658.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 70,925.7 | $ | (15.4 | ) | $ | 70,910.3 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 2,771.3 | — | 2,771.3 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 63.9 | 20.1 | 256.1 | — | 340.1 | ||||||||||||||
Short-term investments | — | — | 5,991.2 | — | 5,991.2 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 8,662.3 | — | 8,662.3 | ||||||||||||||
Policy loans | — | — | 2,200.3 | — | 2,200.3 | ||||||||||||||
Limited partnerships/corporations | — | — | 465.1 | — | 465.1 | ||||||||||||||
Derivatives | 117.7 | — | 2,410.5 | (153.7 | ) | 2,374.5 | |||||||||||||
Investments in subsidiaries | 15,715.1 | 14,044.3 | — | (29,759.4 | ) | — | |||||||||||||
Other investments | — | 0.4 | 166.6 | — | 167.0 | ||||||||||||||
Securities pledged | — | — | 1,605.5 | — | 1,605.5 | ||||||||||||||
Total investments | 15,896.7 | 14,064.8 | 95,454.6 | (29,928.5 | ) | 95,487.6 | |||||||||||||
Cash and cash equivalents | 357.5 | 0.4 | 1,428.9 | — | 1,786.8 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | — | — | 664.0 | — | 664.0 | ||||||||||||||
Accrued investment income | — | — | 863.5 | — | 863.5 | ||||||||||||||
Reinsurance recoverable | — | — | 7,379.3 | — | 7,379.3 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 3,656.3 | — | 3,656.3 | ||||||||||||||
Sales inducements to contract holders | — | — | 212.7 | — | 212.7 | ||||||||||||||
Goodwill and other intangible assets | — | — | 348.5 | — | 348.5 | ||||||||||||||
Loans to subsidiaries and affiliates | 77.0 | 58.0 | 261.4 | (396.4 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 16.5 | 1.5 | 24.6 | (42.6 | ) | — | |||||||||||||
Other assets | 35.8 | — | 1,326.7 | — | 1,362.5 | ||||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | — | 2,931.2 | ||||||||||||||
Cash and cash equivalents | — | — | 440.8 | — | 440.8 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 3,559.3 | — | 3,559.3 | ||||||||||||||
Other assets | — | — | 34.3 | — | 34.3 | ||||||||||||||
Assets held in separate accounts | — | — | 97,667.4 | — | 97,667.4 | ||||||||||||||
Total assets | $ | 16,383.5 | $ | 14,124.7 | $ | 216,253.5 | $ | (30,367.5 | ) | $ | 216,394.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholder's Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 15,493.6 | $ | — | $ | 15,493.6 | |||||||||
Contract owner account balances | — | — | 70,562.1 | — | 70,562.1 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 1,509.8 | — | 1,509.8 | ||||||||||||||
Short-term debt | 886.1 | 138.3 | 436.3 | (396.1 | ) | 1,064.6 | |||||||||||||
Long-term debt | 1,824.6 | 1,014.1 | 347.8 | (15.4 | ) | 3,171.1 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,236.6 | — | 1,236.6 | ||||||||||||||
Derivatives | 59.3 | — | 2,038.6 | (153.7 | ) | 1,944.2 | |||||||||||||
Pension and other post-employment provisions | — | — | 903.2 | — | 903.2 | ||||||||||||||
Current income taxes | (221.1 | ) | 7.2 | 225.6 | — | 11.7 | |||||||||||||
Deferred income taxes | (127.4 | ) | 0.2 | 1,169.9 | — | 1,042.7 | |||||||||||||
Due to subsidiaries and affiliates | 23.1 | 1.5 | 18.0 | (42.6 | ) | — | |||||||||||||
Other liabilities | 64.0 | 19.0 | 1,521.5 | (0.3 | ) | 1,604.2 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 3,829.4 | — | 3,829.4 | ||||||||||||||
Other liabilities | — | — | 292.4 | — | 292.4 | ||||||||||||||
Liabilities related to separate accounts | — | — | 97,667.4 | — | 97,667.4 | ||||||||||||||
Total liabilities | 2,508.6 | 1,180.3 | 197,252.2 | (608.1 | ) | 200,333.0 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total ING U.S., Inc. shareholder's equity | 13,874.9 | 12,944.4 | 16,815.0 | (29,759.4 | ) | 13,874.9 | |||||||||||||
Noncontrolling interest | — | — | 2,186.3 | — | 2,186.3 | ||||||||||||||
Total shareholder's equity | 13,874.9 | 12,944.4 | 19,001.3 | (29,759.4 | ) | 16,061.2 | |||||||||||||
Total liabilities and shareholder's equity | $ | 16,383.5 | $ | 14,124.7 | $ | 216,253.5 | $ | (30,367.5 | ) | $ | 216,394.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 5.7 | $ | — | $ | 1,217.1 | $ | (1.2 | ) | $ | 1,221.6 | ||||||||
Fee income | — | — | 920.8 | — | 920.8 | ||||||||||||||
Premiums | — | — | 494.2 | — | 494.2 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (5.6 | ) | — | (5.6 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (1.2 | ) | — | (1.2 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (4.4 | ) | — | (4.4 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (512.7 | ) | — | (512.7 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (517.1 | ) | — | (517.1 | ) | ||||||||||||
Other revenue | 0.6 | 1.4 | 120.1 | (2.5 | ) | 119.6 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 135.3 | — | 135.3 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 60.9 | — | 60.9 | ||||||||||||||
Total revenues | 6.3 | 1.4 | 2,431.3 | (3.7 | ) | 2,435.3 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 570.7 | — | 570.7 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 517.0 | — | 517.0 | ||||||||||||||
Operating expenses | 4.9 | — | 760.4 | (2.5 | ) | 762.8 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 64.6 | — | 64.6 | ||||||||||||||
Interest expense | 35.7 | 12.5 | 1.4 | (1.2 | ) | 48.4 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 50.4 | — | 50.4 | ||||||||||||||
Other expense | — | — | 1.4 | — | 1.4 | ||||||||||||||
Total benefits and expenses | 40.6 | 12.5 | 1,965.9 | (3.7 | ) | 2,015.3 | |||||||||||||
Income (loss) before income taxes | (34.3 | ) | (11.1 | ) | 465.4 | — | 420.0 | ||||||||||||
Income tax expense (benefit) | (89.6 | ) | (12.0 | ) | 73.9 | — | (27.7 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | 55.3 | 0.9 | 391.5 | — | 447.7 | ||||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 291.3 | 292.7 | — | (584.0 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 346.6 | 293.6 | 391.5 | (584.0 | ) | 447.7 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 101.1 | — | 101.1 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholders | $ | 346.6 | $ | 293.6 | $ | 290.4 | $ | (584.0 | ) | $ | 346.6 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 30.9 | $ | 0.1 | $ | 3,504.0 | $ | (2.5 | ) | $ | 3,532.5 | ||||||||
Fee income | — | — | 2,722.4 | — | 2,722.4 | ||||||||||||||
Premiums | — | — | 1,440.9 | — | 1,440.9 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (26.9 | ) | — | (26.9 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (4.3 | ) | — | (4.3 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (22.6 | ) | — | (22.6 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (1,935.2 | ) | — | (1,935.2 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (1,957.8 | ) | — | (1,957.8 | ) | ||||||||||||
Other revenue | 3.4 | 1.7 | 323.9 | (7.7 | ) | 321.3 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 346.3 | — | 346.3 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (11.1 | ) | — | (11.1 | ) | ||||||||||||
Total revenues | 34.3 | 1.8 | 6,368.6 | (10.2 | ) | 6,394.5 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,822.2 | — | 1,822.2 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 1,556.8 | — | 1,556.8 | ||||||||||||||
Operating expenses | 11.8 | — | 2,288.0 | (7.7 | ) | 2,292.1 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 319.6 | — | 319.6 | ||||||||||||||
Interest expense | 92.0 | 42.3 | 4.8 | (2.5 | ) | 136.6 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 130.6 | — | 130.6 | ||||||||||||||
Other expense | — | — | 6.1 | — | 6.1 | ||||||||||||||
Total benefits and expenses | 103.8 | 42.3 | 6,128.1 | (10.2 | ) | 6,264.0 | |||||||||||||
Income (loss) before income taxes | (69.5 | ) | (40.5 | ) | 240.5 | — | 130.5 | ||||||||||||
Income tax expense (benefit) | (93.1 | ) | (14.9 | ) | 101.6 | — | (6.4 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | 23.6 | (25.6 | ) | 138.9 | — | 136.9 | |||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 28.8 | 648.7 | — | (677.5 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 52.4 | 623.1 | 138.9 | (677.5 | ) | 136.9 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 84.5 | — | 84.5 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholders | $ | 52.4 | $ | 623.1 | $ | 54.4 | $ | (677.5 | ) | $ | 52.4 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 0.4 | $ | 0.1 | $ | 1,226.6 | $ | (0.9 | ) | $ | 1,226.2 | ||||||||
Fee income | — | — | 872.9 | — | 872.9 | ||||||||||||||
Premiums | — | — | 453.5 | — | 453.5 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (13.3 | ) | — | (13.3 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (0.5 | ) | — | (0.5 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (12.8 | ) | — | (12.8 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (119.6 | ) | — | (119.6 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (132.4 | ) | — | (132.4 | ) | ||||||||||||
Other revenue | (2.5 | ) | — | 100.8 | (1.1 | ) | 97.2 | ||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 32.5 | — | 32.5 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 14.4 | — | 14.4 | ||||||||||||||
Total revenues | (2.1 | ) | 0.1 | 2,568.3 | (2.0 | ) | 2,564.3 | ||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 573.4 | — | 573.4 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 533.1 | — | 533.1 | ||||||||||||||
Operating expenses | 6.4 | 1.2 | 852.4 | (1.1 | ) | 858.9 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 150.0 | — | 150.0 | ||||||||||||||
Interest expense | 26.1 | 15.7 | 5.7 | (0.9 | ) | 46.6 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 26.2 | — | 26.2 | ||||||||||||||
Other expense | — | — | 2.2 | — | 2.2 | ||||||||||||||
Total benefits and expenses | 32.5 | 16.9 | 2,143.0 | (2.0 | ) | 2,190.4 | |||||||||||||
Income (loss) before income taxes | (34.6 | ) | (16.8 | ) | 425.3 | — | 373.9 | ||||||||||||
Income tax expense (benefit) | 10.9 | (0.2 | ) | 14.8 | (38.4 | ) | (12.9 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (45.5 | ) | (16.6 | ) | 410.5 | 38.4 | 386.8 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 412.0 | 547.9 | — | (959.9 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 366.5 | 531.3 | 410.5 | (921.5 | ) | 386.8 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 20.3 | — | 20.3 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholder | $ | 366.5 | $ | 531.3 | $ | 390.2 | $ | (921.5 | ) | $ | 366.5 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 2.1 | $ | 0.3 | $ | 3,644.0 | $ | (3.9 | ) | $ | 3,642.5 | ||||||||
Fee income | — | — | 2,624.8 | — | 2,624.8 | ||||||||||||||
Premiums | — | — | 1,389.9 | — | 1,389.9 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (30.7 | ) | — | (30.7 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (4.9 | ) | — | (4.9 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (25.8 | ) | — | (25.8 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (870.8 | ) | — | (870.8 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (896.6 | ) | — | (896.6 | ) | ||||||||||||
Other revenue | 9.8 | 0.7 | 282.5 | (6.3 | ) | 286.7 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 435.5 | — | 435.5 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (71.3 | ) | — | (71.3 | ) | ||||||||||||
Total revenues | 11.9 | 1.0 | 7,408.8 | (10.2 | ) | 7,411.5 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,946.3 | — | 1,946.3 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 1,690.0 | — | 1,690.0 | ||||||||||||||
Operating expenses | 11.0 | 1.2 | 2,325.0 | (6.3 | ) | 2,330.9 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 539.9 | — | 539.9 | ||||||||||||||
Interest expense | 48.6 | 45.9 | 18.4 | (3.9 | ) | 109.0 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 74.0 | — | 74.0 | ||||||||||||||
Other expense | — | — | 7.3 | — | 7.3 | ||||||||||||||
Total benefits and expenses | 59.6 | 47.1 | 6,600.9 | (10.2 | ) | 6,697.4 | |||||||||||||
Income (loss) before income taxes | (47.7 | ) | (46.1 | ) | 807.9 | — | 714.1 | ||||||||||||
Income tax expense (benefit) | 24.0 | (0.8 | ) | 67.1 | (94.3 | ) | (4.0 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (71.7 | ) | (45.3 | ) | 740.8 | 94.3 | 718.1 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 567.4 | 559.0 | — | (1,126.4 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 495.7 | 513.7 | 740.8 | (1,032.1 | ) | 718.1 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 222.4 | — | 222.4 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholder | $ | 495.7 | $ | 513.7 | $ | 518.4 | $ | (1,032.1 | ) | $ | 495.7 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 346.6 | $ | 293.6 | $ | 391.5 | $ | (584.0 | ) | $ | 447.7 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | (223.2 | ) | (92.4 | ) | (224.6 | ) | 317.0 | (223.2 | ) | ||||||||||
Other-than-temporary impairments | 13.5 | 8.8 | 13.5 | (22.3 | ) | 13.5 | |||||||||||||
Pension and other post-employment benefit liability | (3.4 | ) | (0.8 | ) | (3.4 | ) | 4.2 | (3.4 | ) | ||||||||||
Other comprehensive income (loss), before tax | (213.1 | ) | (84.4 | ) | (214.5 | ) | 298.9 | (213.1 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (75.3 | ) | (141.8 | ) | (75.4 | ) | 217.2 | (75.3 | ) | ||||||||||
Other comprehensive income (loss), after tax | (137.8 | ) | 57.4 | (139.1 | ) | 81.7 | (137.8 | ) | |||||||||||
Comprehensive income (loss) | 208.8 | 351.0 | 252.4 | (502.3 | ) | 309.9 | |||||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 101.1 | — | 101.1 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholders | $ | 208.8 | $ | 351.0 | $ | 151.3 | $ | (502.3 | ) | $ | 208.8 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 52.4 | $ | 623.1 | $ | 138.9 | $ | (677.5 | ) | $ | 136.9 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | (2,733.4 | ) | (1,750.6 | ) | (2,734.1 | ) | 4,484.7 | (2,733.4 | ) | ||||||||||
Other-than-temporary impairments | 44.8 | 25.2 | 44.8 | (70.0 | ) | 44.8 | |||||||||||||
Pension and other post-employment benefit liability | (10.3 | ) | (2.4 | ) | (10.3 | ) | 12.7 | (10.3 | ) | ||||||||||
Other comprehensive income (loss), before tax | (2,698.9 | ) | (1,727.8 | ) | (2,699.6 | ) | 4,427.4 | (2,698.9 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (938.2 | ) | (711.7 | ) | (938.0 | ) | 1,649.7 | (938.2 | ) | ||||||||||
Other comprehensive income (loss), after tax | (1,760.7 | ) | (1,016.1 | ) | (1,761.6 | ) | 2,777.7 | (1,760.7 | ) | ||||||||||
Comprehensive income (loss) | (1,708.3 | ) | (393.0 | ) | (1,622.7 | ) | 2,100.2 | (1,623.8 | ) | ||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 84.5 | — | 84.5 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholders | $ | (1,708.3 | ) | $ | (393.0 | ) | $ | (1,707.2 | ) | $ | 2,100.2 | $ | (1,708.3 | ) |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 366.5 | $ | 531.3 | $ | 410.5 | $ | (921.5 | ) | $ | 386.8 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | 1,069.3 | 645.2 | 1,068.7 | (1,713.9 | ) | 1,069.3 | |||||||||||||
Other-than-temporary impairments | 26.3 | 17.1 | 26.3 | (43.4 | ) | 26.3 | |||||||||||||
Pension and other post-employment benefit liability | (3.5 | ) | (0.8 | ) | (3.6 | ) | 4.4 | (3.5 | ) | ||||||||||
Other comprehensive income (loss), before tax | 1,092.1 | 661.5 | 1,091.4 | (1,752.9 | ) | 1,092.1 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 412.1 | 287.2 | 355.9 | (643.1 | ) | 412.1 | |||||||||||||
Other comprehensive income (loss), after tax | 680.0 | 374.3 | 735.5 | (1,109.8 | ) | 680.0 | |||||||||||||
Comprehensive income (loss) | 1,046.5 | 905.6 | 1,146.0 | (2,031.3 | ) | 1,066.8 | |||||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 20.3 | — | 20.3 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholder | $ | 1,046.5 | $ | 905.6 | $ | 1,125.7 | $ | (2,031.3 | ) | $ | 1,046.5 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 495.7 | $ | 513.7 | $ | 740.8 | $ | (1,032.1 | ) | $ | 718.1 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | 1,643.4 | 1,256.3 | 1,641.2 | (2,897.5 | ) | 1,643.4 | |||||||||||||
Other-than-temporary impairments | 50.2 | 31.4 | 50.2 | (81.6 | ) | 50.2 | |||||||||||||
Pension and other post-employment benefit liability | (11.0 | ) | (2.4 | ) | (11.0 | ) | 13.4 | (11.0 | ) | ||||||||||
Other comprehensive income (loss), before tax | 1,682.6 | 1,285.3 | 1,680.4 | (2,965.7 | ) | 1,682.6 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 576.1 | 424.9 | 498.9 | (923.8 | ) | 576.1 | |||||||||||||
Other comprehensive income (loss), after tax | 1,106.5 | 860.4 | 1,181.5 | (2,041.9 | ) | 1,106.5 | |||||||||||||
Comprehensive income (loss) | 1,602.2 | 1,374.1 | 1,922.3 | (3,074.0 | ) | 1,824.6 | |||||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 222.4 | — | 222.4 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholder | $ | 1,602.2 | $ | 1,374.1 | $ | 1,699.9 | $ | (3,074.0 | ) | $ | 1,602.2 |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | 162.4 | $ | 33.8 | $ | 2,807.9 | $ | (62.0 | ) | $ | 2,942.1 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 11,626.7 | — | 11,626.7 | ||||||||||||||
Equity securities, available-for-sale | 9.9 | 13.7 | 23.5 | — | 47.1 | ||||||||||||||
Mortgage loans on real estate | — | 0.4 | 1,253.1 | — | 1,253.5 | ||||||||||||||
Limited partnerships/corporations | — | — | 274.8 | — | 274.8 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (14,281.7 | ) | — | (14,281.7 | ) | ||||||||||||
Equity securities, available-for-sale | (10.5 | ) | — | (7.4 | ) | — | (17.9 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,583.2 | ) | — | (1,583.2 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (81.0 | ) | — | (81.0 | ) | ||||||||||||
Short-term investments, net | — | — | 3,443.2 | — | 3,443.2 | ||||||||||||||
Policy loans, net | — | — | 52.8 | — | 52.8 | ||||||||||||||
Derivatives, net | — | — | (1,981.6 | ) | — | (1,981.6 | ) | ||||||||||||
Other investments, net | — | (0.4 | ) | 34.7 | — | 34.3 | |||||||||||||
Sales from consolidated investments entities | — | — | 2,518.7 | — | 2,518.7 | ||||||||||||||
Purchase of consolidated investment entities | — | — | (3,352.2 | ) | — | (3,352.2 | ) | ||||||||||||
Maturity of intercompany loans issued to subsidiaries with maturities more than three months | 2.3 | — | — | (2.3 | ) | — | |||||||||||||
Net (issuance) maturity of short-term intercompany loans | (274.5 | ) | 58.0 | 261.1 | (44.6 | ) | — | ||||||||||||
Return of capital contributions from subsidiaries | 1,434.0 | 987.0 | — | (2,421.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (2,062.0 | ) | — | — | 2,062.0 | — | |||||||||||||
Collateral received (delivered), net | 12.7 | — | (764.2 | ) | — | (751.5 | ) | ||||||||||||
Purchases of fixed assets, net | — | — | (25.7 | ) | — | (25.7 | ) | ||||||||||||
Net cash provided by (used in) investing activities | (888.1 | ) | 1,058.7 | (2,588.4 | ) | (405.9 | ) | (2,823.7 | ) |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 8,985.2 | — | 8,985.2 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (9,648.9 | ) | — | (9,648.9 | ) | ||||||||||||
Proceeds from issuance of debt with maturities of more than three months | 2,146.8 | — | 0.3 | — | 2,147.1 | ||||||||||||||
Repayment of debt with maturities of more than three months | (1,370.3 | ) | (638.6 | ) | (688.5 | ) | — | (2,697.4 | ) | ||||||||||
Short-term debt, net | (171.7 | ) | — | 0.1 | — | (171.6 | ) | ||||||||||||
Debt issuance costs | (24.8 | ) | — | — | — | (24.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (2.3 | ) | 2.3 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | (319.1 | ) | 253.3 | 21.2 | 44.6 | — | |||||||||||||
Dividends to parent | — | — | (62.0 | ) | 62.0 | — | |||||||||||||
Return of capital contributions to parent | — | (987.0 | ) | (1,434.0 | ) | 2,421.0 | — | ||||||||||||
Contributions of capital from parent | — | 280.0 | 1,782.0 | (2,062.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 32.0 | — | 32.0 | ||||||||||||||
Repayments of debt of consolidated investment entities | — | — | (8.5 | ) | — | (8.5 | ) | ||||||||||||
Contributions from participants in consolidated investment entities | — | — | 626.7 | — | 626.7 | ||||||||||||||
Proceeds from issuance of common stock, net | 571.6 | — | — | — | 571.6 | ||||||||||||||
Net cash provided by (used in) financing activities | 832.5 | (1,092.3 | ) | (396.7 | ) | 467.9 | (188.6 | ) | |||||||||||
Net increase (decrease) in cash and cash equivalents | 106.8 | 0.2 | (177.2 | ) | — | (70.2 | ) | ||||||||||||
Cash and cash equivalents, beginning of period | 357.5 | 0.4 | 1,428.9 | — | 1,786.8 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 464.3 | $ | 0.6 | $ | 1,251.7 | $ | — | $ | 1,716.6 |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2012 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (123.3 | ) | $ | 25.4 | $ | 2,568.9 | $ | (49.0 | ) | $ | 2,422.0 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 13,430.6 | — | 13,430.6 | ||||||||||||||
Equity securities, available-for-sale | 20.8 | 10.4 | 26.4 | — | 57.6 | ||||||||||||||
Mortgage loans on real estate | — | 1.1 | 1,257.0 | — | 1,258.1 | ||||||||||||||
Loan - Dutch State obligation | — | — | 284.0 | — | 284.0 | ||||||||||||||
Limited partnerships/corporations | — | — | 318.0 | — | 318.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (13,636.4 | ) | — | (13,636.4 | ) | ||||||||||||
Equity securities, available-for-sale | (10.4 | ) | — | (7.0 | ) | — | (17.4 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,248.9 | ) | — | (1,248.9 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (44.5 | ) | — | (44.5 | ) | ||||||||||||
Short-term investments, net | — | — | (63.5 | ) | — | (63.5 | ) | ||||||||||||
Policy loans, net | — | — | 51.0 | — | 51.0 | ||||||||||||||
Derivatives, net | — | — | (1,458.8 | ) | — | (1,458.8 | ) | ||||||||||||
Other investments, net | — | — | 4.6 | — | 4.6 | ||||||||||||||
Sales from consolidated investments entities | — | — | 1,222.2 | — | 1,222.2 | ||||||||||||||
Purchase of consolidated investment entities | — | — | (1,528.1 | ) | — | (1,528.1 | ) | ||||||||||||
Net maturity (issuance) of short-term intercompany loans | 22.5 | (23.7 | ) | 2,168.0 | (2,166.8 | ) | — | ||||||||||||
Return of capital contributions from subsidiaries | 813.0 | 720.0 | — | (1,533.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (400.0 | ) | — | — | 400.0 | — | |||||||||||||
Collateral received (delivered), net | 7.2 | — | 174.3 | — | 181.5 | ||||||||||||||
Purchases of fixed assets, net | — | — | (18.8 | ) | — | (18.8 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 453.1 | 707.8 | 930.1 | (3,299.8 | ) | (1,208.8 | ) |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2012 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 12,910.8 | — | 12,910.8 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (15,278.5 | ) | — | (15,278.5 | ) | ||||||||||||
Proceeds from issuance of debt with maturities of more than three months | 2,910.4 | — | 1.1 | — | 2,911.5 | ||||||||||||||
Repayment of debt with maturities of more than three months | (649.2 | ) | — | — | — | (649.2 | ) | ||||||||||||
Short-term debt, net | (242.4 | ) | — | — | — | (242.4 | ) | ||||||||||||
Debt issuance costs | (30.3 | ) | — | — | — | (30.3 | ) | ||||||||||||
Net proceeds from (repayments of) short-term intercompany loans | (2,144.3 | ) | — | (22.5 | ) | 2,166.8 | — | ||||||||||||
Dividends to parent | — | — | (49.0 | ) | 49.0 | — | |||||||||||||
Return of capital contributions to parent | — | (733.0 | ) | (800.0 | ) | 1,533.0 | — | ||||||||||||
Contributions of capital from parent | — | — | 400.0 | (400.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 54.3 | — | 54.3 | ||||||||||||||
Repayments of debt of consolidated investment entities | — | — | (50.4 | ) | — | (50.4 | ) | ||||||||||||
Contributions from participants in consolidated investment entities | — | — | 601.7 | — | 601.7 | ||||||||||||||
Net cash provided by (used in) financing activities | (155.8 | ) | (733.0 | ) | (2,232.5 | ) | 3,348.8 | 227.5 | |||||||||||
Net increase (decrease) in cash and cash equivalents | 174.0 | 0.2 | 1,266.5 | — | 1,440.7 | ||||||||||||||
Cash and cash equivalents, beginning of period | 1.3 | 0.6 | 636.1 | — | 638.0 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 175.3 | $ | 0.8 | $ | 1,902.6 | $ | — | $ | 2,078.7 |
|
|
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives(2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,518.0 | $ | 283.5 | $ | 58.8 | $ | — | $ | 5,742.7 | $ | — | |||||||||||
U.S. Government agencies and authorities | 562.7 | 31.7 | 0.7 | — | 593.7 | — | |||||||||||||||||
State, municipalities and political subdivisions | 274.0 | 12.8 | 1.8 | — | 285.0 | — | |||||||||||||||||
U.S. corporate securities | 35,818.8 | 2,243.4 | 651.0 | — | 37,411.2 | 12.8 | |||||||||||||||||
Foreign securities:(1) | |||||||||||||||||||||||
Government | 1,045.6 | 53.7 | 41.8 | — | 1,057.5 | — | |||||||||||||||||
Other | 14,419.5 | 897.9 | 185.9 | — | 15,131.5 | — | |||||||||||||||||
Total foreign securities | 15,465.1 | 951.6 | 227.7 | — | 16,189.0 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 5,411.9 | 457.9 | 47.8 | 90.5 | 5,912.5 | 1.1 | |||||||||||||||||
Non-Agency | 1,205.7 | 163.9 | 33.7 | 54.1 | 1,390.0 | 105.8 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,617.6 | 621.8 | 81.5 | 144.6 | 7,302.5 | 106.9 | |||||||||||||||||
Commercial mortgage-backed securities | 3,509.3 | 360.9 | 2.6 | — | 3,867.6 | 4.4 | |||||||||||||||||
Other asset-backed securities | 1,965.7 | 88.5 | 44.9 | (6.8 | ) | 2,002.5 | 5.1 | ||||||||||||||||
Total fixed maturities, including securities pledged | 69,731.2 | 4,594.2 | 1,069.0 | 137.8 | 73,394.2 | 129.2 | |||||||||||||||||
Less: Securities pledged | 1,280.4 | 53.0 | 20.8 | — | 1,312.6 | — | |||||||||||||||||
Total fixed maturities | 68,450.8 | 4,541.2 | 1,048.2 | 137.8 | 72,081.6 | 129.2 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 185.1 | 2.3 | 0.1 | — | 187.3 | — | |||||||||||||||||
Preferred stock | 53.1 | 39.2 | — | — | 92.3 | — | |||||||||||||||||
Total equity securities | 238.2 | 41.5 | 0.1 | — | 279.6 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 68,689.0 | $ | 4,582.7 | $ | 1,048.3 | $ | 137.8 | $ | 72,361.2 | $ | 129.2 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Embedded Derivatives (2) | Fair Value | OTTI(3) | ||||||||||||||||||
Fixed maturities: | |||||||||||||||||||||||
U.S. Treasuries | $ | 5,194.3 | $ | 691.2 | $ | 1.8 | $ | — | $ | 5,883.7 | $ | — | |||||||||||
U.S. Government agencies and authorities | 645.4 | 78.8 | — | — | 724.2 | — | |||||||||||||||||
State, municipalities and political subdivisions | 320.2 | 32.6 | — | — | 352.8 | — | |||||||||||||||||
U.S. corporate securities | 32,986.1 | 4,226.6 | 48.8 | — | 37,163.9 | 13.4 | |||||||||||||||||
Foreign securities(1): | |||||||||||||||||||||||
Government | 1,069.4 | 125.2 | 4.6 | — | 1,190.0 | — | |||||||||||||||||
Other | 13,321.8 | 1,527.4 | 54.7 | — | 14,794.5 | — | |||||||||||||||||
Total foreign securities | 14,391.2 | 1,652.6 | 59.3 | — | 15,984.5 | — | |||||||||||||||||
Residential mortgage-backed securities: | |||||||||||||||||||||||
Agency | 5,071.6 | 633.3 | 14.8 | 156.0 | 5,846.1 | 1.2 | |||||||||||||||||
Non-Agency | 1,612.6 | 198.6 | 71.9 | 81.6 | 1,820.9 | 139.6 | |||||||||||||||||
Total Residential mortgage-backed securities | 6,684.2 | 831.9 | 86.7 | 237.6 | 7,667.0 | 140.8 | |||||||||||||||||
Commercial mortgage-backed securities | 4,438.9 | 513.6 | 6.1 | — | 4,946.4 | 4.4 | |||||||||||||||||
Other asset-backed securities | 2,536.4 | 128.4 | 90.0 | (10.2 | ) | 2,564.6 | 15.4 | ||||||||||||||||
Total fixed maturities, including securities pledged | 67,196.7 | 8,155.7 | 292.7 | 227.4 | 75,287.1 | 174.0 | |||||||||||||||||
Less: Securities pledged | 1,470.0 | 139.6 | 4.1 | — | 1,605.5 | — | |||||||||||||||||
Total fixed maturities | 65,726.7 | 8,016.1 | 288.6 | 227.4 | 73,681.6 | 174.0 | |||||||||||||||||
Equity securities: | |||||||||||||||||||||||
Common stock | 194.4 | 13.2 | 1.0 | — | 206.6 | — | |||||||||||||||||
Preferred stock | 103.5 | 30.0 | — | — | 133.5 | — | |||||||||||||||||
Total equity securities | 297.9 | 43.2 | 1.0 | — | 340.1 | — | |||||||||||||||||
Total fixed maturities and equity securities investments | $ | 66,024.6 | $ | 8,059.3 | $ | 289.6 | $ | 227.4 | $ | 74,021.7 | $ | 174.0 |
Amortized Cost | Fair Value | ||||||
Due to mature: | |||||||
One year or less | $ | 2,341.3 | $ | 2,423.9 | |||
After one year through five years | 15,201.6 | 16,036.2 | |||||
After five years through ten years | 19,660.3 | 20,113.5 | |||||
After ten years | 20,435.4 | 21,648.0 | |||||
Mortgage-backed securities | 10,126.9 | 11,170.1 | |||||
Other asset-backed securities | 1,965.7 | 2,002.5 | |||||
Fixed maturities, including securities pledged | $ | 69,731.2 | $ | 73,394.2 |
Amortized Cost | Gross Unrealized Capital Gains | Gross Unrealized Capital Losses | Fair Value | ||||||||||||
September 30, 2013 | |||||||||||||||
Communications | $ | 4,055.9 | $ | 278.6 | $ | 80.0 | $ | 4,254.5 | |||||||
Financial | 6,419.0 | 551.9 | 72.4 | 6,898.5 | |||||||||||
Industrial and other companies | 29,424.9 | 1,619.1 | 531.6 | 30,512.4 | |||||||||||
Utilities | 8,890.2 | 600.7 | 125.0 | 9,365.9 | |||||||||||
Transportation | 1,448.3 | 91.0 | 27.9 | 1,511.4 | |||||||||||
Total | $ | 50,238.3 | $ | 3,141.3 | $ | 836.9 | $ | 52,542.7 | |||||||
December 31, 2012 | |||||||||||||||
Communications | $ | 3,609.5 | $ | 563.4 | $ | 2.4 | $ | 4,170.5 | |||||||
Financial | 5,912.9 | 749.4 | 46.7 | 6,615.6 | |||||||||||
Industrial and other companies | 26,613.3 | 3,063.3 | 24.2 | 29,652.4 | |||||||||||
Utilities | 8,893.1 | 1,210.5 | 28.9 | 10,074.7 | |||||||||||
Transportation | 1,279.1 | 167.4 | 1.3 | 1,445.2 | |||||||||||
Total | $ | 46,307.9 | $ | 5,754.0 | $ | 103.5 | $ | 51,958.4 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 2,109.3 | $ | 50.7 | $ | 43.8 | $ | 8.1 | $ | — | $ | — | $ | 2,153.1 | $ | 58.8 | |||||||||||||||
U.S. Government agencies and authorities | 57.0 | 0.7 | — | — | — | — | 57.0 | 0.7 | |||||||||||||||||||||||
U.S. corporate, state and municipalities | 9,214.3 | 502.6 | 930.4 | 111.5 | 291.3 | 38.7 | 10,436.0 | 652.8 | |||||||||||||||||||||||
Foreign | 3,118.3 | 181.7 | 231.2 | 26.9 | 170.7 | 19.1 | 3,520.2 | 227.7 | |||||||||||||||||||||||
Residential mortgage-backed | 1,445.8 | 32.3 | 241.6 | 7.2 | 368.7 | 42.0 | 2,056.1 | 81.5 | |||||||||||||||||||||||
Commercial mortgage-backed (1) | 24.2 | 0.5 | 2.0 | — | * | 18.3 | 2.1 | 44.5 | 2.6 | ||||||||||||||||||||||
Other asset-backed | 224.8 | 3.0 | 20.2 | — | * | 293.6 | 41.9 | 538.6 | 44.9 | ||||||||||||||||||||||
Total | $ | 16,193.7 | $ | 771.5 | $ | 1,469.2 | $ | 153.7 | $ | 1,142.6 | $ | 143.8 | $ | 18,805.5 | $ | 1,069.0 |
Six Months or Less Below Amortized Cost | More Than Six Months and Twelve Months or Less Below Amortized Cost | More Than Twelve Months Below Amortized Cost | Total | ||||||||||||||||||||||||||||
Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | Fair Value | Unrealized Capital Losses | ||||||||||||||||||||||||
U.S. Treasuries | $ | 451.2 | $ | 1.8 | $ | — | $ | — | $ | — | $ | — | $ | 451.2 | $ | 1.8 | |||||||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
U.S. corporate, state and municipalities | 1,333.4 | 19.2 | 116.5 | 3.0 | 231.2 | 26.6 | 1,681.1 | 48.8 | |||||||||||||||||||||||
Foreign | 360.2 | 12.7 | 59.8 | 7.4 | 314.9 | 39.2 | 734.9 | 59.3 | |||||||||||||||||||||||
Residential mortgage-backed | 369.3 | 6.4 | 42.0 | 2.1 | 585.1 | 78.2 | 996.4 | 86.7 | |||||||||||||||||||||||
Commercial mortgage-backed | 22.0 | 0.2 | 15.3 | 1.7 | 44.4 | 4.2 | 81.7 | 6.1 | |||||||||||||||||||||||
Other asset-backed | 70.2 | — | * | 7.0 | 1.2 | 609.2 | 88.8 | 686.4 | 90.0 | ||||||||||||||||||||||
Total | $ | 2,606.3 | $ | 40.3 | $ | 240.6 | $ | 15.4 | $ | 1,784.8 | $ | 237.0 | $ | 4,631.7 | $ | 292.7 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
September 30, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 174.2 | $ | 54.5 | $ | 11.3 | $ | 14.4 | |||||||
Non-agency RMBS 90% - 100% | 185.6 | 18.7 | 11.5 | 4.5 | |||||||||||
Non-agency RMBS 80% - 90% | 138.2 | 12.3 | 12.5 | 3.0 | |||||||||||
Non-agency RMBS < 80% | 283.4 | 12.9 | 15.4 | 3.4 | |||||||||||
Agency RMBS | 1,629.6 | 15.6 | 42.7 | 5.1 | |||||||||||
Other ABS (Non-RMBS) | 194.0 | 2.1 | 2.1 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 2,605.0 | $ | 116.1 | $ | 95.5 | $ | 30.9 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
September 30, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 472.4 | $ | 61.8 | $ | 35.8 | $ | 15.6 | |||||||
Non-agency RMBS 5% - 10% | 57.8 | — | 2.0 | — | |||||||||||
Non-agency RMBS 0% - 5% | 170.0 | 7.5 | 6.1 | 1.8 | |||||||||||
Non-agency RMBS 0% | 81.2 | 29.1 | 6.8 | 7.9 | |||||||||||
Agency RMBS | 1,629.6 | 15.6 | 42.7 | 5.1 | |||||||||||
Other ABS (Non-RMBS) | 194.0 | 2.1 | 2.1 | 0.5 | |||||||||||
Total RMBS and Other ABS | $ | 2,605.0 | $ | 116.1 | $ | 95.5 | $ | 30.9 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
September 30, 2013 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 1,308.1 | $ | 10.4 | $ | 35.5 | $ | 3.0 | |||||||
Floating Rate | 1,296.9 | 105.7 | 60.0 | 27.9 | |||||||||||
Total | $ | 2,605.0 | $ | 116.1 | $ | 95.5 | $ | 30.9 |
Loan-to-Value Ratio | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS > 100% | $ | 562.3 | $ | 203.8 | $ | 39.5 | $ | 58.0 | |||||||
Non-agency RMBS 90% - 100% | 134.2 | 35.2 | 12.8 | 10.7 | |||||||||||
Non-agency RMBS 80% - 90% | 78.9 | 46.9 | 7.5 | 12.1 | |||||||||||
Non-agency RMBS < 80% | 288.9 | 17.5 | 14.0 | 5.5 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Credit Enhancement Percentage | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
RMBS and Other ABS(1) | |||||||||||||||
Non-agency RMBS 10% + | $ | 706.8 | $ | 187.1 | $ | 53.8 | $ | 51.2 | |||||||
Non-agency RMBS 5% - 10% | 187.6 | 2.2 | 6.8 | 0.7 | |||||||||||
Non-agency RMBS 0% - 5% | 89.4 | 12.3 | 7.6 | 4.2 | |||||||||||
Non-agency RMBS 0% | 80.5 | 101.8 | 5.6 | 30.2 | |||||||||||
Agency RMBS | 398.0 | 8.1 | 11.0 | 3.8 | |||||||||||
Other ABS (Non-RMBS) | 83.4 | 2.3 | 1.2 | 0.6 | |||||||||||
Total RMBS and Other ABS | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 | |||||||
Fixed Rate/Floating Rate | |||||||||||||||
Amortized Cost | Unrealized Capital Losses | ||||||||||||||
December 31, 2012 | < 20% | > 20% | < 20% | > 20% | |||||||||||
Fixed Rate | $ | 669.4 | $ | 33.3 | $ | 14.2 | $ | 10.2 | |||||||
Floating Rate | 876.3 | 280.5 | 71.8 | 80.5 | |||||||||||
Total | $ | 1,545.7 | $ | 313.8 | $ | 86.0 | $ | 90.7 |
% of Total Subprime Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 61.9 | % | AAA | 0.4 | % | 2007 | 28.6 | % | |||
2 | 5.1 | % | AA | 1.1 | % | 2006 | 26.5 | % | |||
3 | 24.0 | % | A | 5.4 | % | 2005 and prior | 44.9 | % | |||
4 | 7.6 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 1.1 | % | BB and below | 87.1 | % | ||||||
6 | 0.3 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 60.3 | % | AAA | 1.1 | % | 2007 | 29.1 | % | |||
2 | 11.9 | % | AA | 1.0 | % | 2006 | 36.8 | % | |||
3 | 16.7 | % | A | 5.4 | % | 2005 and prior | 34.1 | % | |||
4 | 8.1 | % | BBB | 6.0 | % | 100.0 | % | ||||
5 | 2.8 | % | BB and below | 86.5 | % | ||||||
6 | 0.2 | % | 100.0 | % | |||||||
100.0 | % |
% of Total Alt-A Mortgage-backed Securities | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 45.1 | % | AAA | 0.1 | % | 2007 | 21.7 | % | |||
2 | 13.8 | % | AA | — | % | 2006 | 26.0 | % | |||
3 | 23.8 | % | A | 1.5 | % | 2005 and prior | 52.3 | % | |||
4 | 13.8 | % | BBB | 4.0 | % | 100.0 | % | ||||
5 | 2.9 | % | BB and below | 94.4 | % | ||||||
6 | 0.6 | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 34.1 | % | AAA | 0.2 | % | 2007 | 20.4 | % | |||
2 | 11.9 | % | AA | 1.2 | % | 2006 | 25.9 | % | |||
3 | 18.8 | % | A | 1.5 | % | 2005 and prior | 53.7 | % | |||
4 | 26.9 | % | BBB | 4.1 | % | 100.0 | % | ||||
5 | 7.5 | % | BB and below | 93.0 | % | ||||||
6 | 0.8 | % | 100.0 | % | |||||||
100.0 | % |
% of Total Other ABS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 98.9 | % | AAA | 92.5 | % | 2013 | 6.6 | % | |||
2 | 0.9 | % | AA | 2.2 | % | 2012 | 23.5 | % | |||
3 | — | % | A | 4.2 | % | 2011 | 9.9 | % | |||
4 | — | % | BBB | 0.9 | % | 2010 | 4.8 | % | |||
5 | — | % | BB and below | 0.2 | % | 2009 | 2.3 | % | |||
6 | 0.2 | % | 100.0 | % | 2008 | 4.7 | % | ||||
100.0 | % | 2007 and prior | 48.2 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 97.7 | % | AAA | 91.9 | % | 2012 | 24.6 | % | |||
2 | 1.7 | % | AA | 0.9 | % | 2011 | 14.9 | % | |||
3 | 0.1 | % | A | 4.9 | % | 2010 | 5.8 | % | |||
4 | — | % | BBB | 1.7 | % | 2009 | 2.1 | % | |||
5 | — | % | BB and below | 0.6 | % | 2008 | 5.9 | % | |||
6 | 0.5 | % | 100.0 | % | 2007 | 18.4 | % | ||||
100.0 | % | 2006 and prior | 28.3 | % | |||||||
100.0 | % |
% of Total CMBS | |||||||||||
NAIC Designation | ARO Ratings | Vintage | |||||||||
September 30, 2013 | |||||||||||
1 | 98.6 | % | AAA | 38.3 | % | 2008 | 0.3 | % | |||
2 | 1.0 | % | AA | 20.5 | % | 2007 | 32.7 | % | |||
3 | 0.3 | % | A | 11.0 | % | 2006 | 34.6 | % | |||
4 | 0.1 | % | BBB | 15.6 | % | 2005 and prior | 32.4 | % | |||
5 | — | % | BB and below | 14.6 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % | ||||||||||
December 31, 2012 | |||||||||||
1 | 98.3 | % | AAA | 38.1 | % | 2008 | 0.3 | % | |||
2 | 1.4 | % | AA | 17.2 | % | 2007 | 37.4 | % | |||
3 | 0.2 | % | A | 11.2 | % | 2006 | 30.2 | % | |||
4 | 0.1 | % | BBB | 17.8 | % | 2005 and prior | 32.1 | % | |||
5 | — | % | BB and below | 15.7 | % | 100.0 | % | ||||
6 | — | % | 100.0 | % | |||||||
100.0 | % |
September 30, 2013 | December 31, 2012 | ||||||
Collective valuation allowance for losses, balance at January 1 | $ | 3.9 | $ | 4.4 | |||
Addition to (reduction of) allowance for losses | 0.1 | (0.5 | ) | ||||
Collective valuation allowance for losses, end of period | $ | 4.0 | $ | 3.9 |
September 30, 2013 | December 31, 2012 | ||||||
Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 | |||
Collective valuation allowance | (4.0 | ) | (3.9 | ) | |||
Total net commercial mortgage loans | $ | 9,015.6 | $ | 8,662.3 |
September 30, 2013 | December 31, 2012 | ||||||
Impaired loans with allowances for losses | $ | — | $ | — | |||
Impaired loans without allowances for losses | 94.4 | 16.8 | |||||
Subtotal | 94.4 | 16.8 | |||||
Less: Allowances for losses on impaired loans | — | — | |||||
Impaired loans, net | $ | 94.4 | $ | 16.8 | |||
Unpaid principal balance of impaired loans | $ | 96.9 | $ | 31.9 |
September 30, 2013 | December 31, 2012 | ||||||
Troubled debt restructured loans | $ | 86.6 | $ | — | |||
Loans in foreclosure, at amortized cost | 5.1 | 9.0 |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Impaired loans, average investment during the period (amortized cost) | $ | 55.6 | $ | 24.6 | |||
Interest income recognized on impaired loans, on an accrual basis | 1.0 | 0.2 | |||||
Interest income recognized on impaired loans, on a cash basis | 1.0 | 0.1 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 0.8 | — | |||||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Impaired loans, average investment during the period (amortized cost) | $ | 55.6 | $ | 36.6 | |||
Interest income recognized on impaired loans, on an accrual basis | 1.3 | 0.5 | |||||
Interest income recognized on impaired loans, on a cash basis | 1.3 | 0.6 | |||||
Interest income recognized on troubled debt restructured loans, on an accrual basis | 0.8 | 0.3 |
September 30, 2013(1) | December 31, 2012(1) | ||||||
Loan-to-Value Ratio: | |||||||
0% - 50% | $ | 1,774.8 | $ | 1,987.9 | |||
50% - 60% | 2,352.5 | 2,425.2 | |||||
60% - 70% | 4,404.2 | 3,736.1 | |||||
70% - 80% | 468.2 | 481.7 | |||||
80% and above | 19.9 | 35.3 | |||||
Total Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 |
September 30, 2013(1) | December 31, 2012(1) | ||||||
Debt Service Coverage Ratio: | |||||||
Greater than 1.5x | $ | 6,134.2 | $ | 5,953.7 | |||
1.25x - 1.5x | 1,513.4 | 1,336.3 | |||||
1.0x - 1.25x | 997.4 | 992.7 | |||||
Less than 1.0x | 374.6 | 374.6 | |||||
Commercial mortgage loans secured by land or construction loans | — | 8.9 | |||||
Total Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 |
September 30, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by U.S. Region: | |||||||||||||
Pacific | $ | 2,054.5 | 22.7 | % | $ | 1,973.9 | 22.8 | % | |||||
South Atlantic | 1,851.4 | 20.5 | % | 1,687.6 | 19.4 | % | |||||||
West South Central | 1,232.9 | 13.7 | % | 1,176.3 | 13.6 | % | |||||||
Middle Atlantic | 1,107.2 | 12.3 | % | 1,059.5 | 12.2 | % | |||||||
East North Central | 962.7 | 10.7 | % | 962.8 | 11.1 | % | |||||||
Mountain | 749.7 | 8.3 | % | 718.2 | 8.3 | % | |||||||
West North Central | 519.4 | 5.8 | % | 537.5 | 6.2 | % | |||||||
New England | 318.9 | 3.5 | % | 334.6 | 3.9 | % | |||||||
East South Central | 222.9 | 2.5 | % | 215.8 | 2.5 | % | |||||||
Total Commercial mortgage loans | $ | 9,019.6 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
September 30, 2013(1) | December 31, 2012(1) | ||||||||||||
Gross Carrying Value | % of Total | Gross Carrying Value | % of Total | ||||||||||
Commercial Mortgage Loans by Property Type: | |||||||||||||
Industrial | $ | 2,998.0 | 33.3 | % | $ | 3,361.5 | 38.8 | % | |||||
Retail | 2,795.9 | 31.0 | % | 2,350.2 | 27.1 | % | |||||||
Office | 1,243.3 | 13.8 | % | 1,284.7 | 14.8 | % | |||||||
Apartments | 1,048.6 | 11.6 | % | 952.1 | 11.0 | % | |||||||
Hotel/Motel | 364.1 | 4.0 | % | 280.6 | 3.2 | % | |||||||
Mixed Use | 187.4 | 2.1 | % | 74.0 | 0.9 | % | |||||||
Other | 382.3 | 4.2 | % | 363.1 | 4.2 | % | |||||||
Total Commercial mortgage loans | $ | 9,019.6 | 100.0 | % | $ | 8,666.2 | 100.0 | % |
September 30, 2013(1) | December 31, 2012(1) | ||||||
Year of Origination: | |||||||
2013 | $ | 1,563.4 | $ | — | |||
2012 | 1,759.0 | 1,821.0 | |||||
2011 | 1,884.1 | 1,940.8 | |||||
2010 | 412.2 | 429.9 | |||||
2009 | 160.4 | 175.1 | |||||
2008 | 436.4 | 725.1 | |||||
2007 and prior | 2,804.1 | 3,574.3 | |||||
Total Commercial mortgage loans | $ | 9,019.6 | $ | 8,666.2 |
Three Months Ended September 30, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 4.1 | 1 | |||||||
Foreign(1) | — | — | — | — | |||||||||
Residential mortgage-backed | 1.1 | 39 | 6.8 | 65 | |||||||||
Commercial mortgage-backed | 0.3 | 1 | — | — | |||||||||
Other asset-backed | 1.1 | 5 | 0.5 | 3 | |||||||||
Equity securities | 1.2 | 2 | — | — | |||||||||
Other assets(2) | 0.7 | 1 | 1.4 | 1 | |||||||||
Total | $ | 4.4 | 48 | $ | 12.8 | 70 | |||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
(2) Includes loss on real estate owned that is classified as Other assets on the Condensed Consolidated Balance Sheets. | |||||||||||||
Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | ||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | ||||||||||
U.S. corporate | $ | — | — | $ | 5.1 | 3 | |||||||
Foreign(1) | — | — | 2.2 | 5 | |||||||||
Residential mortgage-backed | 9.9 | 105 | 13.6 | 91 | |||||||||
Commercial mortgage-backed | 0.4 | 3 | 1.7 | 1 | |||||||||
Other asset-backed | 8.6 | 7 | 1.8 | 6 | |||||||||
Equity securities | 3.0 | 2 | — | — | |||||||||
Other assets(2) | 0.7 | 1 | 1.4 | 1 | |||||||||
Total | $ | 22.6 | 118 | $ | 25.8 | 107 | |||||||
(1) Primarily U.S. dollar denominated. | |||||||||||||
(2) Includes loss on real estate owned that is classified as Other assets on the Condensed Consolidated Balance Sheets. |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities | $ | 974.6 | $ | 1,040.9 | |||
Equity securities, available-for-sale | 3.4 | 5.4 | |||||
Mortgage loans on real estate | 118.5 | 121.4 | |||||
Policy loans | 29.5 | 30.1 | |||||
Short-term investments and cash equivalents | 0.8 | 1.0 | |||||
Other(1) | 96.1 | 28.7 | |||||
Gross investment income | 1,222.9 | 1,227.5 | |||||
Less: Investment expenses | 1.3 | 1.3 | |||||
Net investment income | $ | 1,221.6 | $ | 1,226.2 | |||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities | $ | 2,967.9 | $ | 3,179.2 | |||
Equity securities, available-for-sale | 6.5 | 14.5 | |||||
Mortgage loans on real estate | 362.2 | 376.8 | |||||
Policy loans | 89.1 | 91.5 | |||||
Short-term investments and cash equivalents | 2.7 | 3.9 | |||||
Other(1) | 107.6 | (17.2 | ) | ||||
Gross investment income | 3,536.0 | 3,648.7 | |||||
Less: Investment expenses | 3.5 | 6.2 | |||||
Net investment income | $ | 3,532.5 | $ | 3,642.5 |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | 29.9 | $ | 185.1 | |||
Fixed maturities, at fair value option | (71.1 | ) | (45.8 | ) | |||
Equity securities, available-for-sale | (0.2 | ) | 0.1 | ||||
Derivatives | (643.8 | ) | (806.3 | ) | |||
Embedded derivative - fixed maturities | (16.1 | ) | (15.4 | ) | |||
Embedded derivative - product guarantees | 184.6 | 545.8 | |||||
Other investments | (0.4 | ) | 4.1 | ||||
Net realized capital gains (losses) | $ | (517.1 | ) | $ | (132.4 | ) | |
After-tax net realized capital gains (losses) | $ | (323.9 | ) | $ | (56.2 | ) | |
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities, available-for-sale, including securities pledged | $ | 36.3 | $ | 367.2 | |||
Fixed maturities, at fair value option | (396.6 | ) | (168.4 | ) | |||
Equity securities, available-for-sale | (1.9 | ) | 1.8 | ||||
Derivatives | (2,449.7 | ) | (1,439.6 | ) | |||
Embedded derivative - fixed maturities | (89.6 | ) | (11.8 | ) | |||
Embedded derivative - product guarantees | 944.4 | 349.4 | |||||
Other investments | (0.7 | ) | 4.8 | ||||
Net realized capital gains (losses) | $ | (1,957.8 | ) | $ | (896.6 | ) | |
After-tax net realized capital gains (losses) | $ | (1,263.4 | ) | $ | (594.9 | ) |
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Proceeds on sales | $ | 7,005.2 | $ | 8,973.8 | |||
Gross gains | 124.2 | 433.3 | |||||
Gross losses | 48.0 | 35.5 |
Three Months Ended September 30, | ||||||||||||||
2013 | 2012 | |||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | |||||||||||
U.S. corporate | $ | — | $ | — | $ | — | — | |||||||
Foreign(1) | — | — | — | — | ||||||||||
Residential mortgage-backed | 0.5 | 6 | — | — | ||||||||||
Commercial mortgage-backed | 0.3 | 1 | — | — | ||||||||||
Other asset-backed | — | — | — | — | ||||||||||
Total | $ | 0.8 | 7 | $ | — | — | ||||||||
(1) Primarily U.S. dollar denominated. | ||||||||||||||
Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | |||||||||||||
Impairment | No. of Securities | Impairment | No. of Securities | |||||||||||
U.S. corporate | $ | — | $ | — | $ | 1.0 | 2 | |||||||
Foreign(1) | — | — | 1.5 | 4 | ||||||||||
Residential mortgage-backed | 0.5 | 6 | — | — | ||||||||||
Commercial mortgage-backed | 0.4 | 3 | 1.7 | 1 | ||||||||||
Other asset-backed | 7.3 | 2 | 0.2 | 1 | ||||||||||
Total | $ | 8.2 | 11 | $ | 4.4 | 8 | ||||||||
(1) Primarily U.S. dollar denominated. |
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Balance at July 1 | $ | 109.9 | $ | 128.9 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | 0.2 | — | |||||
On securities previously impaired | 0.9 | 7.0 | |||||
Reductions: | |||||||
Securities sold, matured, prepaid or paid down | (6.4 | ) | (27.3 | ) | |||
Balance at September 30 | $ | 104.6 | $ | 108.6 | |||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Balance at January 1 | $ | 114.7 | $ | 133.9 | |||
Additional credit impairments: | |||||||
On securities not previously impaired | 2.4 | 0.3 | |||||
On securities previously impaired | 6.9 | 14.2 | |||||
Reductions: | |||||||
Securities sold, matured, prepaid or paid down | (19.4 | ) | (39.8 | ) | |||
Balance at September 30 | $ | 104.6 | $ | 108.6 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
September 30, 2013 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 17,030.2 | $ | 197.7 | $ | 779.2 | $ | 47.3 | 1,137 | 31 | |||||||||||
More than six months and twelve months or less below amortized cost | 1,710.8 | 3.3 | 154.5 | 1.1 | 182 | 5 | |||||||||||||||
More than twelve months below amortized cost | 822.3 | 110.2 | 58.9 | 28.0 | 252 | 29 | |||||||||||||||
Total | $ | 19,563.3 | $ | 311.2 | $ | 992.6 | $ | 76.4 | 1,571 | 65 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
Six months or less below amortized cost | $ | 3,154.6 | $ | 42.1 | $ | 95.2 | $ | 11.4 | 308 | 21 | |||||||||||
More than six months and twelve months or less below amortized cost | 363.3 | 30.2 | 19.5 | 10.3 | 83 | 9 | |||||||||||||||
More than twelve months below amortized cost | 940.1 | 394.1 | 35.9 | 120.4 | 221 | 95 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
Amortized Cost | Unrealized Capital Losses | Number of Securities | |||||||||||||||||||
< 20% | > 20% | < 20% | > 20% | < 20% | > 20% | ||||||||||||||||
September 30, 2013 | |||||||||||||||||||||
U.S. Treasuries | $ | 2,211.9 | $ | — | $ | 58.8 | $ | — | 20 | — | |||||||||||
U.S. Government agencies and authorities | 57.7 | — | 0.7 | — | 2 | — | |||||||||||||||
U.S. corporate, state and municipalities | 10,976.6 | 112.2 | 625.5 | 27.3 | 684 | 7 | |||||||||||||||
Foreign | 3,665.0 | 82.9 | 209.5 | 18.2 | 284 | 9 | |||||||||||||||
Residential mortgage-backed | 2,084.1 | 53.5 | 66.6 | 14.9 | 470 | 35 | |||||||||||||||
Commercial mortgage-backed | 47.1 | — | 2.6 | — | 9 | — | |||||||||||||||
Other asset-backed | 520.9 | 62.6 | 28.9 | 16.0 | 102 | 14 | |||||||||||||||
Total | $ | 19,563.3 | $ | 311.2 | $ | 992.6 | $ | 76.4 | 1,571 | 65 | |||||||||||
December 31, 2012 | |||||||||||||||||||||
U.S. Treasuries | $ | 453.0 | $ | — | $ | 1.8 | $ | — | 3 | — | |||||||||||
U.S. Government agencies and authorities | — | — | — | — | — | — | |||||||||||||||
U.S. corporate, state and municipalities | 1,688.5 | 41.4 | 33.1 | 15.7 | 109 | 3 | |||||||||||||||
Foreign | 684.9 | 109.3 | 24.1 | 35.2 | 50 | 14 | |||||||||||||||
Residential mortgage-backed | 938.3 | 144.8 | 42.5 | 44.2 | 343 | 77 | |||||||||||||||
Commercial mortgage-backed | 85.9 | 1.9 | 5.6 | 0.5 | 19 | 1 | |||||||||||||||
Other asset-backed | 607.4 | 169.0 | 43.5 | 46.5 | 88 | 30 | |||||||||||||||
Total | $ | 4,458.0 | $ | 466.4 | $ | 150.6 | $ | 142.1 | 612 | 125 |
|
September 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Notional Amount | Asset Fair Value | Liability Fair Value | Notional Amount | Asset Fair Value | Liability Fair Value | ||||||||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 812.5 | $ | 108.8 | $ | — | $ | 1,000.0 | $ | 215.4 | $ | — | |||||||||||
Foreign exchange contracts | 102.5 | 1.8 | 0.3 | — | — | — | |||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||
Interest rate contracts | 1,242.5 | 10.0 | 96.3 | 291.1 | — | 16.4 | |||||||||||||||||
Derivatives: Non-qualifying for hedge accounting(1) | |||||||||||||||||||||||
Interest rate contracts(2) | 58,125.1 | 771.3 | 991.7 | 69,719.2 | 1,981.1 | 1,545.0 | |||||||||||||||||
Foreign exchange contracts | 1,608.5 | 10.6 | 81.8 | 1,985.8 | 11.3 | 95.0 | |||||||||||||||||
Equity contracts | 12,037.5 | 159.1 | 45.6 | 14,890.4 | 103.4 | 235.1 | |||||||||||||||||
Credit contracts | 3,166.0 | 25.8 | 6.6 | 3,106.0 | 63.3 | 52.7 | |||||||||||||||||
Managed custody guarantees | N/A | — | (1.0 | ) | N/A | — | — | ||||||||||||||||
Embedded derivatives: | |||||||||||||||||||||||
Within fixed maturity investments | N/A | 137.8 | — | N/A | 227.4 | — | |||||||||||||||||
Within annuity products | N/A | — | 2,754.6 | N/A | — | 3,571.7 | |||||||||||||||||
Within reinsurance agreements | N/A | — | 87.0 | N/A | — | 169.5 | |||||||||||||||||
Total | $ | 1,225.2 | $ | 4,062.9 | $ | 2,601.9 | $ | 5,685.4 |
September 30, 2013 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,166.0 | $ | 25.8 | $ | 6.6 | |||||
Equity contracts | 4,121.7 | 117.4 | 40.8 | ||||||||
Foreign exchange contracts | 1,711.0 | 12.4 | 82.1 | ||||||||
Interest rate contracts | 59,002.4 | 853.2 | 1,087.9 | ||||||||
$ | 1,008.8 | $ | 1,217.4 | ||||||||
Counterparty netting(1) | (657.9 | ) | (657.9 | ) | |||||||
Cash collateral netting(2) | (154.3 | ) | (35.7 | ) | |||||||
Securities collateral netting(2) | (34.9 | ) | (422.3 | ) | |||||||
Net receivables/payables | $ | 161.7 | $ | 101.5 |
December 31, 2012 | |||||||||||
Notional Amount | Assets Fair Value | Liability Fair Value | |||||||||
Credit contracts | $ | 3,106.0 | $ | 63.3 | $ | 52.7 | |||||
Equity contracts | 3,967.0 | 79.1 | 19.1 | ||||||||
Foreign exchange contracts | 1,985.8 | 11.3 | 95.0 | ||||||||
Interest rate contracts | 71,010.3 | 2,196.5 | 1,561.4 | ||||||||
$ | 2,350.2 | $ | 1,728.2 | ||||||||
Counterparty netting(1) | (1,126.9 | ) | (1,126.9 | ) | |||||||
Cash collateral netting(2) | (943.4 | ) | (85.7 | ) | |||||||
Securities collateral netting(2) | (68.6 | ) | (395.6 | ) | |||||||
Net receivables/payables | $ | 211.3 | $ | 120.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Derivatives: Qualifying for hedge accounting(1) | |||||||||||||||
Cash flow hedges: | |||||||||||||||
Interest rate contracts | $ | — | $ | — | $ | 0.1 | $ | — | |||||||
Foreign exchange contracts | 0.1 | — | 0.1 | — | |||||||||||
Fair value hedges: | |||||||||||||||
Interest rate contracts | (6.1 | ) | (3.2 | ) | 20.5 | (10.2 | ) | ||||||||
Derivatives: Non-qualifying for hedge accounting(2) | |||||||||||||||
Interest rate contracts | (105.6 | ) | (40.2 | ) | (915.0 | ) | 230.4 | ||||||||
Foreign exchange contracts | (46.3 | ) | (61.6 | ) | 71.3 | (9.1 | ) | ||||||||
Equity contracts | (493.0 | ) | (714.1 | ) | (1,644.9 | ) | (1,680.4 | ) | |||||||
Credit contracts | 7.1 | 12.8 | 18.2 | 29.7 | |||||||||||
Managed custody guarantees | 1.0 | — | 1.1 | 1.1 | |||||||||||
Embedded derivatives: | |||||||||||||||
Within fixed maturity investments(2) | (16.1 | ) | (15.4 | ) | (89.6 | ) | (11.8 | ) | |||||||
Within annuity products(2) | 183.6 | 545.8 | 943.3 | 348.3 | |||||||||||
Within reinsurance agreements(3) | 9.3 | (18.8 | ) | 82.5 | (39.2 | ) | |||||||||
Total | $ | (466.0 | ) | $ | (294.7 | ) | $ | (1,512.4 | ) | $ | (1,141.2 | ) |
|
Fair Value as of July 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(2) | Transfers out of Level 3(2) | Fair Value as of September 30 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 465.2 | $ | (0.1 | ) | $ | (2.3 | ) | $ | 0.1 | $ | — | $ | (1.2 | ) | $ | (14.6 | ) | $ | 2.6 | $ | — | $ | 449.7 | $ | (0.1 | ) | ||||||||||||||||
Foreign | 98.7 | 0.1 | 4.5 | — | — | — | (24.9 | ) | 13.6 | — | 92.0 | — | |||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 116.9 | (1.8 | ) | (0.1 | ) | 64.7 | — | — | (0.3 | ) | — | (3.0 | ) | 176.4 | (1.8 | ) | |||||||||||||||||||||||||||
Other asset-backed securities | 93.6 | 1.9 | (1.5 | ) | — | — | — | (2.8 | ) | — | — | 91.2 | 2.0 | ||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 774.4 | 0.1 | 0.6 | 64.8 | — | (1.2 | ) | (42.6 | ) | 16.2 | (3.0 | ) | 809.3 | 0.1 | |||||||||||||||||||||||||||||
Equity securities, available-for-sale | 59.0 | (0.1 | ) | — | — | — | — | — | — | (1.2 | ) | 57.7 | (0.2 | ) | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,520.6 | ) | (32.2 | ) | — | — | (35.2 | ) | — | 21.3 | — | — | (1,566.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (1,340.8 | ) | 198.3 | — | — | (33.5 | ) | — | 0.1 | — | — | (1,175.9 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (28.0 | ) | 18.5 | — | (1.5 | ) | — | — | — | — | — | (11.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 56.5 | 24.8 | — | 7.3 | — | — | (18.3 | ) | — | — | 70.3 | 9.6 | |||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 19.9 | — | — | 0.6 | — | (0.3 | ) | — | — | (13.8 | ) | 6.4 | — |
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(2) | Transfers out of Level 3(2) | Fair Value as of September 30 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 524.2 | $ | (0.3 | ) | $ | (6.7 | ) | $ | 0.1 | $ | — | $ | (10.1 | ) | $ | (40.8 | ) | $ | 62.4 | $ | (79.1 | ) | $ | 449.7 | $ | (0.4 | ) | |||||||||||||||
Foreign | 104.2 | 0.2 | 8.6 | — | — | (4.7 | ) | (36.3 | ) | 20.0 | — | 92.0 | — | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 74.1 | (5.6 | ) | (0.6 | ) | 112.4 | — | (0.6 | ) | (1.0 | ) | — | (2.3 | ) | 176.4 | (5.7 | ) | ||||||||||||||||||||||||||
Other asset-backed securities | 115.2 | 10.7 | (3.1 | ) | — | — | — | (31.6 | ) | 0.3 | (0.3 | ) | 91.2 | 7.7 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 817.7 | 5.0 | (1.8 | ) | 112.5 | — | (15.4 | ) | (109.7 | ) | 82.7 | (81.7 | ) | 809.3 | 1.6 | ||||||||||||||||||||||||||||
Equity securities, available-for-sale | 55.8 | (2.5 | ) | 3.8 | 0.2 | — | — | — | 51.8 | (51.4 | ) | 57.7 | (1.9 | ) | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,434.3 | ) | (116.4 | ) | — | — | (71.2 | ) | — | 55.2 | — | — | (1,566.7 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,035.5 | ) | 965.2 | — | — | (105.9 | ) | — | 0.3 | — | — | (1,175.9 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (102.0 | ) | 95.6 | — | (4.6 | ) | — | — | — | — | — | (11.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 22.9 | 78.0 | — | 20.7 | — | — | (51.3 | ) | — | — | 70.3 | 35.9 | |||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 16.3 | — | — | 7.9 | — | (10.1 | ) | — | 2.2 | (9.9 | ) | 6.4 | 0.1 |
Fair Value as of July 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(2) | Transfers out of Level 3(2) | Fair Value as of September 30 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 535.2 | $ | 0.7 | $ | 1.1 | $ | — | $ | — | $ | — | $ | (10.7 | ) | $ | 38.7 | $ | (4.3 | ) | $ | 560.7 | $ | 0.1 | |||||||||||||||||||
Foreign | 59.1 | — | (11.4 | ) | — | — | — | (4.2 | ) | 82.4 | — | 125.9 | — | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 84.3 | 12.7 | (6.5 | ) | — | — | (23.6 | ) | (0.3 | ) | 2.0 | (0.2 | ) | 68.4 | — | ||||||||||||||||||||||||||||
Other asset-backed securities | 107.9 | 4.9 | 3.7 | 20.0 | — | — | (3.4 | ) | 20.1 | — | 153.2 | 4.9 | |||||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 786.5 | 18.3 | (13.1 | ) | 20.0 | — | (23.6 | ) | (18.6 | ) | 143.2 | (4.5 | ) | 908.2 | 5.0 | ||||||||||||||||||||||||||||
Equity securities, available-for-sale | 66.3 | (0.5 | ) | 0.1 | — | — | (2.9 | ) | — | — | — | 63.0 | — | ||||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,422.2 | ) | (39.6 | ) | — | — | (15.9 | ) | — | 35.2 | — | — | (1,442.5 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,501.7 | ) | 564.1 | — | — | (40.5 | ) | — | — | — | — | (1,978.1 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (133.0 | ) | 21.3 | — | (1.3 | ) | — | — | — | — | — | (113.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | 15.0 | 27.9 | — | 5.8 | — | — | (8.0 | ) | — | — | 40.7 | 22.9 | |||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 8.7 | 0.3 | — | — | — | (2.0 | ) | — | 1.4 | — | 8.4 | 0.2 |
Fair Value as of January 1 | Total Realized/Unrealized Gains (Losses) Included in: | Purchases | Issuances | Sales | Settlements | Transfers into Level 3(2) | Transfers out of Level 3(2) | Fair Value as of September 30 | Change In Unrealized Gains (Losses) Included in Earnings(3) | ||||||||||||||||||||||||||||||||||
Net Income | OCI | ||||||||||||||||||||||||||||||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||||||||||||||||||||||||||||||
U.S. corporate, state and municipalities | $ | 520.6 | $ | 1.0 | $ | (5.8 | ) | $ | 15.4 | $ | — | $ | (3.1 | ) | $ | (54.2 | ) | $ | 133.3 | $ | (46.5 | ) | $ | 560.7 | $ | 0.6 | |||||||||||||||||
Foreign | 160.6 | 1.8 | (12.0 | ) | — | — | (11.6 | ) | (7.4 | ) | 79.4 | (84.9 | ) | 125.9 | — | ||||||||||||||||||||||||||||
Residential mortgage-backed securities | 186.6 | 5.0 | (0.4 | ) | — | — | (30.8 | ) | (1.2 | ) | 0.4 | (91.2 | ) | 68.4 | (2.6 | ) | |||||||||||||||||||||||||||
Other asset-backed securities | 104.5 | 12.1 | 3.7 | 20.0 | — | (1.6 | ) | (12.3 | ) | 27.9 | (1.1 | ) | 153.2 | 11.5 | |||||||||||||||||||||||||||||
Total fixed maturities including securities pledged | 972.3 | 19.9 | (14.5 | ) | 35.4 | — | (47.1 | ) | (75.1 | ) | 241.0 | (223.7 | ) | 908.2 | 9.5 | ||||||||||||||||||||||||||||
Equity securities, available-for-sale | 67.6 | (0.5 | ) | (0.7 | ) | 5.0 | — | (8.4 | ) | — | — | — | 63.0 | — | |||||||||||||||||||||||||||||
Derivatives: | |||||||||||||||||||||||||||||||||||||||||||
Product guarantees: | |||||||||||||||||||||||||||||||||||||||||||
FIA(1) | (1,304.9 | ) | (172.6 | ) | — | — | (82.6 | ) | — | 117.6 | — | — | (1,442.5 | ) | — | ||||||||||||||||||||||||||||
GMAB/GMWB/GMWBL(1) | (2,272.2 | ) | 410.0 | — | — | (116.1 | ) | — | 0.2 | — | — | (1,978.1 | ) | — | |||||||||||||||||||||||||||||
Stabilizer and MCGs(1) | (221.0 | ) | 112.0 | — | (4.0 | ) | — | — | — | — | — | (113.0 | ) | — | |||||||||||||||||||||||||||||
Other derivatives, net | (24.8 | ) | 18.5 | — | 18.3 | — | — | 34.1 | — | (5.4 | ) | 40.7 | 16.8 | ||||||||||||||||||||||||||||||
Assets held in separate accounts(4) | 16.1 | 0.6 | — | 0.2 | — | (10.1 | ) | — | 1.6 | — | 8.4 | 0.9 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,095.3 | $ | 647.4 | $ | — | $ | 5,742.7 | |||||||
U.S. Government agencies and authorities | — | 593.7 | — | 593.7 | |||||||||||
U.S. corporate, state and municipalities | — | 37,246.5 | 449.7 | 37,696.2 | |||||||||||
Foreign(1) | — | 16,097.0 | 92.0 | 16,189.0 | |||||||||||
Residential mortgage-backed securities | — | 7,126.1 | 176.4 | 7,302.5 | |||||||||||
Commercial mortgage-backed securities | — | 3,867.6 | — | 3,867.6 | |||||||||||
Other asset-backed securities | — | 1,911.3 | 91.2 | 2,002.5 | |||||||||||
Total fixed maturities, including securities pledged | 5,095.3 | 67,489.6 | 809.3 | 73,394.2 | |||||||||||
Equity securities, available-for-sale | 214.9 | 7.0 | 57.7 | 279.6 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 36.9 | 853.2 | — | 890.1 | |||||||||||
Foreign exchange contracts | — | 12.4 | — | 12.4 | |||||||||||
Equity contracts | 41.8 | 50.5 | 66.8 | 159.1 | |||||||||||
Credit contracts | — | 19.0 | 6.8 | 25.8 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,692.2 | 54.1 | — | 4,746.3 | |||||||||||
Assets held in separate accounts | 98,623.3 | 5,223.9 | 6.4 | 103,853.6 | |||||||||||
Total assets | $ | 108,704.4 | $ | 73,709.7 | $ | 947.0 | $ | 183,361.1 | |||||||
Percentage of Level to total | 59.3 | % | 40.2 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,566.7 | $ | 1,566.7 | |||||||
GMAB/GMWB/GMWBL(2) | — | — | 1,175.9 | 1,175.9 | |||||||||||
Stabilizer and MCGs | — | — | 11.0 | 11.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | — | 1,088.0 | — | 1,088.0 | |||||||||||
Foreign exchange contracts | — | 82.1 | — | 82.1 | |||||||||||
Equity contracts | 4.8 | 40.8 | — | 45.6 | |||||||||||
Credit contracts | — | 3.3 | 3.3 | 6.6 | |||||||||||
Embedded derivative on reinsurance | — | 87.0 | — | 87.0 | |||||||||||
Total liabilities | $ | 4.8 | $ | 1,301.2 | $ | 2,756.9 | $ | 4,062.9 |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged: | |||||||||||||||
U.S. Treasuries | $ | 5,220.5 | $ | 663.2 | $ | — | $ | 5,883.7 | |||||||
U.S. Government agencies and authorities | — | 724.2 | — | 724.2 | |||||||||||
U.S. corporate, state and municipalities | — | 36,992.5 | 524.2 | 37,516.7 | |||||||||||
Foreign(1) | — | 15,880.3 | 104.2 | 15,984.5 | |||||||||||
Residential mortgage-backed securities | — | 7,592.9 | 74.1 | 7,667.0 | |||||||||||
Commercial mortgage-backed securities | — | 4,946.4 | — | 4,946.4 | |||||||||||
Other asset-backed securities | — | 2,449.4 | 115.2 | 2,564.6 | |||||||||||
Total fixed maturities, including securities pledged | 5,220.5 | 69,248.9 | 817.7 | 75,287.1 | |||||||||||
Equity securities, available-for-sale | 264.2 | 20.1 | 55.8 | 340.1 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | — | 2,196.5 | — | 2,196.5 | |||||||||||
Foreign exchange contracts | — | 11.3 | — | 11.3 | |||||||||||
Equity contracts | 24.3 | 55.9 | 23.2 | 103.4 | |||||||||||
Credit contracts | — | 10.9 | 52.4 | 63.3 | |||||||||||
Cash and cash equivalents, short-term investments and short-term investments under securities loan agreements | 8,365.4 | 76.6 | — | 8,442.0 | |||||||||||
Assets held in separate accounts | 91,928.5 | 5,722.6 | 16.3 | 97,667.4 | |||||||||||
Total assets | $ | 105,802.9 | $ | 77,342.8 | $ | 965.4 | $ | 184,111.1 | |||||||
Percentage of Level to total | 57.5 | % | 42.0 | % | 0.5 | % | 100.0 | % | |||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | $ | — | $ | — | $ | 1,434.3 | $ | 1,434.3 | |||||||
GMAB/GMWB/GMWBL | — | — | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | — | — | 102.0 | 102.0 | |||||||||||
Other derivatives: | |||||||||||||||
Interest rate contracts | 1.6 | 1,559.8 | — | 1,561.4 | |||||||||||
Foreign exchange contracts | — | 95.0 | — | 95.0 | |||||||||||
Equity contracts | 216.0 | 19.1 | — | 235.1 | |||||||||||
Credit contracts | — | — | 52.7 | 52.7 | |||||||||||
Embedded derivative on reinsurance | — | 169.5 | — | 169.5 | |||||||||||
Total liabilities | $ | 217.6 | $ | 1,843.4 | $ | 3,624.4 | $ | 5,685.4 |
Range(1) | |||||||||||||
Unobservable Input | GMWB / GMWBL | GMAB | FIA | Stabilizer / MCG | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | 0.2% to 17% | 0.2% to 17% | — | 0.2% to 8.0% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 50% to 98% | 50% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -33% to 62% | -33% to 62% | — | — | |||||||||
Interest Rates and Equity Funds | -30% to -16% | -30% to -16% | — | — | |||||||||
Nonperformance risk | 0.23% to 1.3% | 0.23% to 1.3% | 0.23% to 1.3% | 0.23% to 1.3% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | — | — | |||||||||
Lapses | 0.08% to 40% | (3) | 0.08% to 31% | (3) | 0% to 10% | (3) | 0% to 55% | (4) | |||||
Policyholder Deposits(5) | — | — | — | 0% to 60% | (4) | ||||||||
Mortality | — | (6) | — | (6) | — | — |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
Account Values | ||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years) | ||||||||||
< 60 | $ | 2.7 | $ | 0.9 | $ | 3.6 | 5.4 | |||||||
60-69 | 6.0 | 1.5 | 7.5 | 1.5 | ||||||||||
70+ | 4.3 | 0.7 | 5.0 | 0.1 | ||||||||||
$ | 13.0 | $ | 3.1 | $ | 16.1 | 2.4 |
(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. The Company makes dynamic adjustments to lower the lapse rates for contracts that are more "in the money." The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are "in the money" or "out of the money" as of September 30, 2013 (account value amounts are in $ billions). |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 0.08% to 8.2% | $ | 6.7 | 0.08% to 5.5% | ||||||
Out of the Money | — | * | 0.41% to 12% | 2.1 | 0.36% to 11% | ||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 2.5% to 21% | $ | 6.4 | 1.5% to 21% | ||||||
Out of the Money | 0.1 | 12% to 31% | 1.7 | 6.9% to 40% |
(4) | Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below: |
Percentage of Plans | Overall Range of Lapse Rates | Range of Lapse Rates for 85% of Plans | Overall Range of Policyholder Deposits | Range of Policyholder Deposits for 85% of Plans | ||||||
Stabilizer (Investment Only) and MCG Contracts | 87 | % | 0-30% | 0-15% | 0-55% | 0-15% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-55% | 0-25% | 0-60% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-55% | 0-25% | 0-60% | 0-30% |
(5) | Measured as a percentage of assets under management or assets under administration. |
(6) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
Range(1) | |||||||||||||
Unobservable Input | GMWB / GMWBL | GMAB | FIA | Stabilizer / MCG | |||||||||
Long-term equity implied volatility | 15% to 25% | 15% to 25% | — | — | |||||||||
Interest rate implied volatility | 0.1% to 19% | 0.1% to 19% | — | 0.1% to 7.6% | |||||||||
Correlations between: | |||||||||||||
Equity Funds | 50% to 98% | 50% to 98% | — | — | |||||||||
Equity and Fixed Income Funds | -40% to 65% | -40% to 65% | — | — | |||||||||
Interest Rates and Equity Funds | -25% to -16% | -25% to -16% | — | — | |||||||||
Nonperformance risk | 0.1% to 1.3% | 0.1% to 1.3% | 0.1% to 1.3% | 0.1% to 1.3% | |||||||||
Actuarial Assumptions: | |||||||||||||
Benefit Utilization | 85% to 100% | (2) | — | — | — | ||||||||
Partial Withdrawals | 0% to 10% | 0% to 10% | — | — | |||||||||
Lapses | 0.08% to 32% | (3) | 0.08% to 31% | (3) | 0% to 10% | (3) | 0% to 55% | (4) | |||||
Policyholder Deposits(5) | — | — | — | 0% to 60% | (4) | ||||||||
Mortality | — | (6) | — | (6) | — | — |
(1) | Represents the range of reasonable assumptions that management has used in its fair value calculations. |
Account Values | ||||||||||||||
Attained Age Group | In the Money | Out of the Money | Total | Average Expected Delay (Years) | ||||||||||
< 60 | $ | 3.5 | $ | 0.3 | $ | 3.8 | 5.5 | |||||||
60-69 | 7.0 | 0.4 | 7.4 | 1.9 | ||||||||||
70+ | 4.3 | 0.1 | 4.4 | 0.2 | ||||||||||
$ | 14.8 | $ | 0.8 | $ | 15.6 | 2.8 |
(3) | Lapse rates tend to be lower during the contractual surrender charge period and higher after the surrender charge period ends; the highest lapse rates occur in the year immediately after the end of the surrender charge period. The Company makes dynamic adjustments to lower the lapse rates for contracts that are more "in the money." The table below shows an analysis of policy account values according to whether they are in or out of the surrender charge period and to whether they are "in the money" or "out of the money" as of December 31, 2012 (account value amounts are in $ billions): |
GMAB | GMWB/GMWBL | ||||||||||||
Moneyness | Account Value | Lapse Range | Account Value | Lapse Range | |||||||||
During Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 0.08% to 8.2% | $ | 8.8 | 0.08% to 5.8% | ||||||
Out of the Money | — | * | 0.41% to 12% | 0.9 | 0.35% to 12% | ||||||||
After Surrender Charge Period | |||||||||||||
In the Money** | $ | — | * | 2.4% to 22% | $ | 6.2 | 1.5% to 17% | ||||||
Out of the Money | 0.1 | 12% to 31% | 0.6 | 6.9% to 32% |
(4) | Stabilizer contracts with recordkeeping agreements have a different range of lapse and policyholder deposit assumptions from Stabilizer (Investment only) and MCG contracts as shown below: |
Percentage of Plans | Overall Range of Lapse Rates | Range of Lapse Rates for 85% of Plans | Overall Range of Policyholder Deposits | Range of Policyholder Deposits for 85% of Plans | ||||||
Stabilizer (Investment Only) and MCG Contracts | 87 | % | 0-30% | 0-15% | 0-55% | 0-20% | ||||
Stabilizer with Recordkeeping Agreements | 13 | % | 0-55% | 0-25% | 0-60% | 0-30% | ||||
Aggregate of all plans | 100 | % | 0-55% | 0-25% | 0-60% | 0-30% |
(5) | Measured as a percentage of assets under management or assets under administration. |
(6) | The mortality rate is based on the Annuity 2000 Basic table with mortality improvements. |
September 30, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 73,394.2 | $ | 73,394.2 | $ | 75,287.1 | $ | 75,287.1 | |||||||
Equity securities, available-for-sale | 279.6 | 279.6 | 340.1 | 340.1 | |||||||||||
Mortgage loans on real estate | 9,015.6 | 9,126.9 | 8,662.3 | 8,954.8 | |||||||||||
Policy loans | 2,147.5 | 2,147.5 | 2,200.3 | 2,200.3 | |||||||||||
Limited partnerships/corporations | 390.0 | 390.0 | 465.1 | 465.1 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,746.3 | 4,746.3 | 8,442.0 | 8,442.0 | |||||||||||
Derivatives | 1,087.4 | 1,087.4 | 2,374.5 | 2,374.5 | |||||||||||
Other investments | 145.7 | 152.1 | 167.0 | 173.7 | |||||||||||
Assets held in separate accounts | 103,853.6 | 103,853.6 | 97,667.4 | 97,667.4 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,401.6 | 53,269.1 | 50,133.7 | 56,851.0 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 3,316.6 | 3,208.9 | 3,784.0 | 3,671.0 | |||||||||||
Supplementary contracts, immediate annuities and other | 3,228.4 | 3,452.0 | 3,109.2 | 3,482.3 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,566.7 | 1,566.7 | 1,434.3 | 1,434.3 | |||||||||||
GMAB/GMWB/GMWBL | 1,175.9 | 1,175.9 | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | 11.0 | 11.0 | 102.0 | 102.0 | |||||||||||
Other derivatives | 1,222.3 | 1,222.3 | 1,944.2 | 1,944.2 | |||||||||||
Short-term debt | — | — | 1,064.6 | 1,070.6 | |||||||||||
Long-term debt | 3,514.5 | 3,641.3 | 3,171.1 | 3,386.2 | |||||||||||
Embedded derivatives on reinsurance | 87.0 | 87.0 | 169.5 | 169.5 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 238.4 | $ | — | $ | — | $ | 238.4 | |||||||
Corporate loans, at fair value using the fair value option | — | 4,670.9 | — | 4,670.9 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 75.0 | — | — | 75.0 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,912.3 | 2,912.3 | |||||||||||
Total assets, at fair value | $ | 313.4 | $ | 4,670.9 | $ | 2,912.3 | $ | 7,896.6 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 4,627.1 | $ | 4,627.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 4,627.1 | $ | 4,627.1 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 360.6 | $ | — | $ | — | $ | 360.6 | |||||||
Corporate loans, at fair value using the fair value option | — | 3,559.3 | — | 3,559.3 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 80.2 | — | — | 80.2 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | 2,931.2 | |||||||||||
Total assets, at fair value | $ | 440.8 | $ | 3,559.3 | $ | 2,931.2 | $ | 6,931.3 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 |
|
DAC | VOBA | Total | |||||||||
Balance at January 1, 2013 | $ | 3,221.6 | $ | 434.7 | $ | 3,656.3 | |||||
Deferrals of commissions and expenses | 300.0 | 10.2 | 310.2 | ||||||||
Amortization: | |||||||||||
Amortization | (507.6 | ) | (53.2 | ) | (560.8 | ) | |||||
Interest accrued(1) | 173.6 | 67.6 | 241.2 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (334.0 | ) | 14.4 | (319.6 | ) | ||||||
Change in unrealized capital gains/losses on available-for-sale securities | 1,061.5 | 556.6 | 1,618.1 | ||||||||
Balance at September 30, 2013 | $ | 4,249.1 | $ | 1,015.9 | $ | 5,265.0 | |||||
DAC | VOBA | Total | |||||||||
Balance at January 1, 2012 | $ | 3,666.9 | $ | 685.4 | $ | 4,352.3 | |||||
Deferrals of commissions and expenses | 458.6 | 13.1 | 471.7 | ||||||||
Amortization: | |||||||||||
Amortization | (619.6 | ) | (161.5 | ) | (781.1 | ) | |||||
Interest accrued(1) | 172.9 | 68.3 | 241.2 | ||||||||
Net amortization included in Condensed Consolidated Statements of Operations | (446.7 | ) | (93.2 | ) | (539.9 | ) | |||||
Change in unrealized capital gains/losses on available-for-sale securities | (461.5 | ) | (198.8 | ) | (660.3 | ) | |||||
Balance at September 30, 2012 | $ | 3,217.3 | $ | 406.5 | $ | 3,623.8 |
|
Three Months Ended September 30, | |||||||||||||||
Pension Plans | Other Postretirement Benefits | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net Periodic (Benefit) Costs: | |||||||||||||||
Service cost | $ | 11.4 | $ | 10.2 | $ | — | $ | — | |||||||
Interest cost | 22.0 | 22.6 | (0.7 | ) | 0.4 | ||||||||||
Expected return on plan assets | (25.3 | ) | (23.3 | ) | — | — | |||||||||
Amortization of prior service cost (credit) | (2.6 | ) | (2.8 | ) | (0.8 | ) | (0.8 | ) | |||||||
(Gain) loss recognized due to curtailments | — | (6.9 | ) | — | — | ||||||||||
Net loss (gain) recognition | — | 115.2 | — | 0.1 | |||||||||||
Net periodic (benefit) costs | $ | 5.5 | $ | 115.0 | $ | (1.5 | ) | $ | (0.3 | ) |
Nine Months Ended September 30, | |||||||||||||||
Pension Plans | Other Postretirement Benefits | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net Periodic (Benefit) Costs: | |||||||||||||||
Service cost | $ | 34.0 | $ | 29.6 | $ | — | $ | — | |||||||
Interest cost | 66.2 | 67.7 | 0.1 | 1.1 | |||||||||||
Expected return on plan assets | (75.9 | ) | (68.4 | ) | — | — | |||||||||
Amortization of prior service cost (credit) | (7.8 | ) | (8.5 | ) | (2.5 | ) | (2.5 | ) | |||||||
(Gain) loss recognized due to curtailments | — | (6.9 | ) | — | — | ||||||||||
Net loss (gain) recognition | — | 115.2 | — | 0.1 | |||||||||||
Net periodic (benefit) costs | $ | 16.5 | $ | 128.7 | $ | (2.4 | ) | $ | (1.3 | ) |
|
September 30, | |||||||
2013 | 2012 | ||||||
Fixed maturities, net of OTTI | $ | 3,525.2 | $ | 7,904.6 | |||
Equity securities, available-for-sale | 41.4 | 46.5 | |||||
Derivatives | 149.1 | 220.2 | |||||
DAC/VOBA adjustment on available-for-sale securities | (1,165.4 | ) | (2,862.5 | ) | |||
Sales inducements adjustment on available-for-sale securities | (63.1 | ) | (137.4 | ) | |||
Other | (27.6 | ) | (41.0 | ) | |||
Unrealized capital gains (losses), before tax | 2,459.6 | 5,130.4 | |||||
Deferred income tax asset (liability) | (562.2 | ) | (1,495.0 | ) | |||
Net unrealized capital gains (losses) | 1,897.4 | 3,635.4 | |||||
Pension and other postretirement benefits liability, net of tax | 52.6 | 66.1 | |||||
AOCI | $ | 1,950.0 | $ | 3,701.5 |
Nine Months Ended September 30, 2013 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | (4,316.0 | ) | $ | 1,500.3 | $ | (2,815.7 | ) | |||
Equity securities | (1.0 | ) | 0.3 | (0.7 | ) | ||||||
Other | 13.1 | (4.5 | ) | 8.6 | |||||||
OTTI | 44.8 | (15.6 | ) | 29.2 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (66.6 | ) | 23.2 | (43.4 | ) | ||||||
DAC/VOBA | 1,618.1 | (1) | (562.5 | ) | 1,055.6 | ||||||
Sales inducements | 84.3 | (29.3 | ) | 55.0 | |||||||
Change in unrealized gains/losses on available-for-sale securities | (2,623.3 | ) | 911.9 | (1,711.4 | ) | ||||||
Derivatives: | |||||||||||
Derivatives | (63.7 | ) | (2) | 22.1 | (41.6 | ) | |||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | (1.6 | ) | 0.6 | (1.0 | ) | ||||||
Change in unrealized gains/losses on derivatives | (65.3 | ) | 22.7 | (42.6 | ) | ||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (10.3 | ) | (3) | 3.6 | (6.7 | ) | |||||
Change in pension and other postretirement benefits liability | (10.3 | ) | 3.6 | (6.7 | ) | ||||||
Change in Other comprehensive income (loss) | $ | (2,698.9 | ) | $ | 938.2 | $ | (1,760.7 | ) |
Nine Months Ended September 30, 2012 | |||||||||||
Before-Tax Amount | Income Tax | After-Tax Amount | |||||||||
Available-for-sale securities: | |||||||||||
Fixed maturities | $ | 2,673.7 | $ | (922.9 | ) | (4) | $ | 1,750.8 | |||
Equity securities | 13.4 | (4.7 | ) | 8.7 | |||||||
Other | (8.0 | ) | 2.8 | (5.2 | ) | ||||||
OTTI | 50.2 | (17.6 | ) | 32.6 | |||||||
Adjustments for amounts recognized in Net realized capital gains (losses) in the Condensed Consolidated Statements of Operations | (365.9 | ) | 128.1 | (237.8 | ) | ||||||
DAC/VOBA | (660.3 | ) | (1) | 231.1 | (429.2 | ) | |||||
Sales inducements | (57.1 | ) | 20.0 | (37.1 | ) | ||||||
Change in unrealized gains/losses on available-for-sale securities | 1,646.0 | (563.2 | ) | 1,082.8 | |||||||
Derivatives: | |||||||||||
Derivatives | 47.6 | (2) | (16.7 | ) | 30.9 | ||||||
Adjustments related to effective cash flow hedges for amounts recognized in Net investment income in the Condensed Consolidated Statements of Operations | — | — | — | ||||||||
Change in unrealized gains/losses on derivatives | 47.6 | (16.7 | ) | 30.9 | |||||||
Pension and other postretirement benefits liability: | |||||||||||
Amortization of prior service cost recognized in Operating expenses in the Condensed Consolidated Statements of Operations | (11.0 | ) | (3) | 3.8 | (7.2 | ) | |||||
Change in pension and other postretirement benefits liability | (11.0 | ) | 3.8 | (7.2 | ) | ||||||
Change in Other comprehensive income (loss) | $ | 1,682.6 | $ | (576.1 | ) | $ | 1,106.5 |
|
Three Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Income (loss) before income taxes | $ | 420.0 | $ | 373.9 | |||
Tax rate | 35.0 | % | 35.0 | % | |||
Income tax expense (benefit) at federal statutory rate | 147.0 | 130.8 | |||||
Tax effect of: | |||||||
Valuation allowance | (68.3 | ) | (87.1 | ) | |||
Dividend received deduction | (43.4 | ) | (42.2 | ) | |||
Audit settlement | (0.2 | ) | (6.6 | ) | |||
State tax expense (benefit) | (5.6 | ) | (4.6 | ) | |||
Noncontrolling interest | (35.4 | ) | (7.1 | ) | |||
Tax credits | (3.6 | ) | (4.7 | ) | |||
Non-deductible expenses | (19.3 | ) | 8.9 | ||||
Other | 1.1 | (0.3 | ) | ||||
Income tax expense (benefit) | $ | (27.7 | ) | $ | (12.9 | ) | |
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Income (loss) before income taxes | $ | 130.5 | $ | 714.1 | |||
Tax rate | 35.0 | % | 35.0 | % | |||
Income tax expense (benefit) at federal statutory rate | 45.7 | 249.9 | |||||
Tax effect of: | |||||||
Valuation allowance | 94.8 | (56.1 | ) | ||||
Dividend received deduction | (93.3 | ) | (79.4 | ) | |||
Audit settlement | (1.9 | ) | (7.5 | ) | |||
State tax expense (benefit) | (2.3 | ) | (27.0 | ) | |||
Noncontrolling interest | (29.6 | ) | (77.8 | ) | |||
Tax credits | (12.8 | ) | (13.9 | ) | |||
Non-deductible expenses | (8.9 | ) | 9.1 | ||||
Other | 1.9 | (1.3 | ) | ||||
Income tax expense (benefit) | $ | (6.4 | ) | $ | (4.0 | ) |
|
Weighted Average Rate | |||||||||||||
September 30, 2013 | December 31, 2012 | September 30, 2013 | December 31, 2012 | ||||||||||
Commercial paper | $ | — | $ | 192.0 | — | % | 1.22 | % | |||||
Current portion of long-term debt | — | 872.6 | — | % | 2.42 | % | |||||||
Total | $ | — | $ | 1,064.6 |
September 30, 2013 | December 31, 2012 | ||||||
Commercial paper | $ | — | $ | 192.0 | |||
Lion Connecticut Holdings Inc. debentures(1) | 499.1 | 636.9 | |||||
Total | $ | 499.1 | $ | 828.9 |
Maturity | September 30, 2013 | December 31, 2012 | |||||||
2.20% Syndicated Bank Term Loan, due 2014(1) | 04/20/2014 | $ | — | $ | 1,350.0 | ||||
6.75% Lion Connecticut Holdings Inc. debentures, due 2013(2) | 09/15/2013 | — | 138.3 | ||||||
7.25% Lion Connecticut Holdings Inc. debentures, due 2023(2) | 08/15/2023 | 158.5 | 158.1 | ||||||
7.63% Lion Connecticut Holdings Inc. debentures, due 2026(2) | 08/15/2026 | 232.0 | 231.9 | ||||||
8.42% Equitable of Iowa Companies Capital Trust II Notes, due 2027 | 04/01/2027 | 13.8 | 13.9 | ||||||
6.97% Lion Connecticut Holdings Inc. debentures, due 2036(2) | 08/15/2036 | 108.6 | 108.6 | ||||||
2.54% Lion Connecticut Holdings Inc. Floating Rate Note, due 2016(3) | 04/29/2016 | — | 500.0 | ||||||
1.00% Windsor Property Loan | 06/14/2027 | 4.9 | 4.9 | ||||||
0.96% Surplus Floating Rate Note | 12/31/2037 | — | 359.3 | ||||||
0.93% Surplus Floating Rate Note | 06/30/2037 | — | 329.1 | ||||||
5.5% Senior Notes, due 2022 | 07/15/2022 | 849.6 | 849.6 | ||||||
2.9% Senior Notes, due 2018 | 02/15/2018 | 998.5 | — | ||||||
5.65% Fixed-to-Floating Rate Junior Subordinated Notes, due 2053 | 05/15/2053 | 750.0 | — | ||||||
5.7% Senior Notes, due 2043 | 07/15/2043 | 398.6 | — | ||||||
Subtotal | 3,514.5 | 4,043.7 | |||||||
Less: Current portion of long-term debt | — | 872.6 | |||||||
Total | $ | 3,514.5 | $ | 3,171.1 |
Secured/ Unsecured | Committed/ Uncommitted | Expiration | Capacity | Utilization | Unused Commitment | ||||||||||||
Obligor / Applicant | |||||||||||||||||
ING U.S., Inc.(1) | Unsecured | Committed | 4/20/2015 | $ | 3,500.0 | $ | 2,578.7 | $ | 921.3 | ||||||||
ING U.S., Inc. / Security Life of Denver International Limited, Roaring River LLC(1)(2) | Unsecured | Uncommitted | 2/28/2013 | 15.0 | 15.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 11/9/2021 | 750.0 | 750.0 | — | |||||||||||
Security Life of Denver International Limited(1)(3) | Unsecured | Committed | 12/31/2013 | 825.0 | 825.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/27/2022 | 1,150.0 | 1,150.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited(1)(2)(3) | Unsecured | Uncommitted | 6/30/2013 | 225.6 | 225.6 | — | |||||||||||
ReliaStar Life Insurance Company | Secured | Committed | Conditional | 265.0 | 265.0 | — | |||||||||||
ING U.S., Inc. / Security Life of Denver International Limited | Unsecured | Committed | 12/31/2025 | 475.0 | 475.0 | — | |||||||||||
ING U.S., Inc. | Unsecured | Uncommitted | Various dates | 2.1 | 2.1 | — | |||||||||||
ING U.S., Inc. | Secured | Uncommitted | Various dates | 10.0 | 4.7 | — | |||||||||||
ING U.S., Inc. / Roaring River III LLC | Unsecured | Committed | 6/30/2022 | 1,151.2 | 548.0 | 603.2 | |||||||||||
ING U.S., Inc. / Roaring River II LLC | Unsecured | Committed | 12/31/2019 | 995.0 | 550.0 | 445.0 | |||||||||||
Total | $ | 9,363.9 | $ | 7,389.1 | $ | 1,969.5 | |||||||||||
Secured facilities | $ | 275.0 | $ | 269.7 | $ | — | |||||||||||
Unsecured and uncommitted | 242.7 | 242.7 | — | ||||||||||||||
Unsecured and committed | 8,846.2 | 6,876.7 | 1,969.5 | ||||||||||||||
Total | $ | 9,363.9 | $ | 7,389.1 | $ | 1,969.5 | |||||||||||
ING Bank | $ | 1,315.6 | $ | 1,249.8 | $ | 65.8 |
|
September 30, 2013 | December 31, 2012 | ||||||
Fixed maturity collateral pledged to FHLB | $ | 3,057.0 | $ | 3,400.9 | |||
FHLB restricted stock(1) | 122.5 | 144.6 | |||||
Other fixed maturities-state deposits | 242.7 | 262.1 | |||||
Securities pledged(2) | 1,312.6 | 1,605.5 | |||||
Total restricted assets | $ | 4,734.8 | $ | 5,413.1 |
|
Three Months Ended September 30, | |||||||||||||||
2013 | 2012 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
ING V(1) | $ | 0.6 | $ | 0.4 | $ | 0.4 | $ | 3.6 | |||||||
ING Group | 2.1 | 4.1 | 1.3 | 7.6 | |||||||||||
ING Bank(1) | 3.0 | 5.3 | 26.1 | 26.2 | |||||||||||
Other | 5.2 | 3.4 | 1.5 | 0.6 | |||||||||||
Total | $ | 10.9 | $ | 13.2 | $ | 29.3 | $ | 38.0 | |||||||
(1) See "Derivatives" section below. | |||||||||||||||
Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | ||||||||||||||
Income | Expense | Income | Expense | ||||||||||||
ING V(1) | $ | 1.5 | $ | 6.0 | $ | 1.3 | $ | 9.9 | |||||||
ING Group | 7.3 | 13.7 | 13.9 | 2.8 | |||||||||||
ING Bank(1) | 1.6 | 34.1 | 39.7 | 85.0 | |||||||||||
Other | 13.2 | 10.9 | 7.8 | 3.4 | |||||||||||
Total | $ | 23.6 | $ | 64.7 | $ | 62.7 | $ | 101.1 | |||||||
(1) See "Derivatives" section below. |
September 30, 2013 | December 31, 2012 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
ING V | $ | 0.5 | $ | 0.2 | $ | 0.3 | $ | 501.9 | |||||||
ING Group | 5.8 | 0.9 | 3.4 | 0.1 | |||||||||||
ING Bank | 10.3 | 5.1 | 33.6 | 33.6 | |||||||||||
Other | 4.6 | 2.0 | 2.2 | 1.1 | |||||||||||
Total | $ | 21.2 | $ | 8.2 | $ | 39.5 | $ | 536.7 |
|
September 30, 2013 | December 31, 2012 | ||||||
Assets of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
Cash and cash equivalents | $ | 238.4 | $ | 360.6 | |||
Corporate loans, at fair value using the fair value option | 4,670.9 | 3,559.3 | |||||
Total CLO entities | 4,909.3 | 3,919.9 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Cash and cash equivalents | 75.0 | 80.2 | |||||
Limited partnerships/corporations, at fair value | 2,912.3 | 2,931.2 | |||||
Other assets | 27.9 | 34.3 | |||||
Total investment funds | 3,015.2 | 3,045.7 | |||||
Total assets of consolidated investment entities | $ | 7,924.5 | $ | 6,965.6 | |||
Liabilities of Consolidated Investment Entities | |||||||
VIEs - CLO entities: | |||||||
CLO notes, at fair value using the fair value option | $ | 4,627.1 | $ | 3,829.4 | |||
Other liabilities | 198.6 | — | |||||
Total CLO entities | 4,825.7 | 3,829.4 | |||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||
Other liabilities | 324.3 | 292.4 | |||||
Total investment funds | 324.3 | 292.4 | |||||
Total liabilities of consolidated investment entities | $ | 5,150.0 | $ | 4,121.8 |
Assets and Liabilities | Fair Value | Valuation Technique | Unobservable Inputs | |||||
CLO Notes | $ | 4,627.1 | Discounted Cash Flow | Default Rate | ||||
Recovery Rate | ||||||||
Prepayment Rate | ||||||||
Discount Margin |
September 30, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Assets: | |||||||||||||||
Fixed maturities, including securities pledged | $ | 73,394.2 | $ | 73,394.2 | $ | 75,287.1 | $ | 75,287.1 | |||||||
Equity securities, available-for-sale | 279.6 | 279.6 | 340.1 | 340.1 | |||||||||||
Mortgage loans on real estate | 9,015.6 | 9,126.9 | 8,662.3 | 8,954.8 | |||||||||||
Policy loans | 2,147.5 | 2,147.5 | 2,200.3 | 2,200.3 | |||||||||||
Limited partnerships/corporations | 390.0 | 390.0 | 465.1 | 465.1 | |||||||||||
Cash, cash equivalents, short-term investments and short-term investments under securities loan agreements | 4,746.3 | 4,746.3 | 8,442.0 | 8,442.0 | |||||||||||
Derivatives | 1,087.4 | 1,087.4 | 2,374.5 | 2,374.5 | |||||||||||
Other investments | 145.7 | 152.1 | 167.0 | 173.7 | |||||||||||
Assets held in separate accounts | 103,853.6 | 103,853.6 | 97,667.4 | 97,667.4 | |||||||||||
Liabilities: | |||||||||||||||
Investment contract liabilities: | |||||||||||||||
Funding agreements without fixed maturities and deferred annuities(1) | 49,401.6 | 53,269.1 | 50,133.7 | 56,851.0 | |||||||||||
Funding agreements with fixed maturities and guaranteed investment contracts | 3,316.6 | 3,208.9 | 3,784.0 | 3,671.0 | |||||||||||
Supplementary contracts, immediate annuities and other | 3,228.4 | 3,452.0 | 3,109.2 | 3,482.3 | |||||||||||
Derivatives: | |||||||||||||||
Annuity product guarantees: | |||||||||||||||
FIA | 1,566.7 | 1,566.7 | 1,434.3 | 1,434.3 | |||||||||||
GMAB/GMWB/GMWBL | 1,175.9 | 1,175.9 | 2,035.4 | 2,035.4 | |||||||||||
Stabilizer and MCGs | 11.0 | 11.0 | 102.0 | 102.0 | |||||||||||
Other derivatives | 1,222.3 | 1,222.3 | 1,944.2 | 1,944.2 | |||||||||||
Short-term debt | — | — | 1,064.6 | 1,070.6 | |||||||||||
Long-term debt | 3,514.5 | 3,641.3 | 3,171.1 | 3,386.2 | |||||||||||
Embedded derivatives on reinsurance | 87.0 | 87.0 | 169.5 | 169.5 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 238.4 | $ | — | $ | — | $ | 238.4 | |||||||
Corporate loans, at fair value using the fair value option | — | 4,670.9 | — | 4,670.9 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 75.0 | — | — | 75.0 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,912.3 | 2,912.3 | |||||||||||
Total assets, at fair value | $ | 313.4 | $ | 4,670.9 | $ | 2,912.3 | $ | 7,896.6 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 4,627.1 | $ | 4,627.1 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 4,627.1 | $ | 4,627.1 |
Level 1 | Level 2 | Level 3 | Fair Value Measurements | ||||||||||||
Assets | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
Cash and cash equivalents | $ | 360.6 | $ | — | $ | — | $ | 360.6 | |||||||
Corporate loans, at fair value using the fair value option | — | 3,559.3 | — | 3,559.3 | |||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||
Cash and cash equivalents | 80.2 | — | — | 80.2 | |||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | 2,931.2 | |||||||||||
Total assets, at fair value | $ | 440.8 | $ | 3,559.3 | $ | 2,931.2 | $ | 6,931.3 | |||||||
Liabilities | |||||||||||||||
VIEs - CLO entities: | |||||||||||||||
CLO notes, at fair value using the fair value option | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 | |||||||
Total liabilities, at fair value | $ | — | $ | — | $ | 3,829.4 | $ | 3,829.4 |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,931.2 | $ | 484.4 | $ | (608.4 | ) | $ | 105.1 | $ | 2,912.3 | ||||||||
Total assets, at fair value | $ | 2,931.2 | $ | 484.4 | $ | (608.4 | ) | $ | 105.1 | $ | 2,912.3 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (3,829.4 | ) | $ | (1,081.2 | ) | $ | 245.9 | $ | 37.6 | $ | (4,627.1 | ) | ||||||
Total liabilities, at fair value | $ | (3,829.4 | ) | $ | (1,081.2 | ) | $ | 245.9 | $ | 37.6 | $ | (4,627.1 | ) |
Beginning Balance July 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 3,306.6 | $ | 8.7 | $ | (182.2 | ) | $ | (54.5 | ) | $ | 3,078.6 | |||||||
Total assets, at fair value | $ | 3,306.6 | $ | 8.7 | $ | (182.2 | ) | $ | (54.5 | ) | $ | 3,078.6 | |||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (2,529.8 | ) | $ | (361.8 | ) | $ | 1.0 | $ | (12.2 | ) | $ | (2,902.8 | ) | |||||
Total liabilities, at fair value | $ | (2,529.8 | ) | $ | (361.8 | ) | $ | 1.0 | $ | (12.2 | ) | $ | (2,902.8 | ) |
Beginning Balance January 1 | Purchases | Sales | Gains (Losses) Included in the Condensed Consolidated Statement of Operations | Ending Balance September 30 | |||||||||||||||
Assets | |||||||||||||||||||
VOEs - Private equity funds and single strategy hedge funds: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | $ | 2,860.3 | $ | 408.5 | $ | (431.3 | ) | $ | 241.1 | $ | 3,078.6 | ||||||||
Total assets, at fair value | $ | 2,860.3 | $ | 408.5 | $ | (431.3 | ) | $ | 241.1 | $ | 3,078.6 | ||||||||
Liabilities | |||||||||||||||||||
VIEs - CLO entities: | |||||||||||||||||||
CLO notes, at fair value using the fair value option | $ | (2,057.1 | ) | $ | (723.8 | ) | $ | 2.5 | $ | (124.4 | ) | $ | (2,902.8 | ) | |||||
Total liabilities, at fair value | $ | (2,057.1 | ) | $ | (723.8 | ) | $ | 2.5 | $ | (124.4 | ) | $ | (2,902.8 | ) |
September 30, 2013 | December 31, 2012 | ||||||
Carrying amount | $ | — | $ | — | |||
Maximum exposure to loss | — | — | |||||
Assets of nonconsolidated investment entities | 1,718.2 | 1,792.2 | |||||
Liabilities of nonconsolidated investment entities | 1,685.8 | 1,772.9 |
|
Business | Segment | |
Retirement Solutions | Retirement Annuities | |
Investment Management | Investment Management | |
Insurance Solutions | Individual Life Employee Benefits |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Retirement Solutions: | |||||||||||||||
Retirement | $ | 187.3 | $ | 145.4 | $ | 457.2 | $ | 340.4 | |||||||
Annuities | 96.8 | 32.6 | 210.6 | 95.9 | |||||||||||
Investment Management | 54.0 | 39.1 | 125.2 | 103.3 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 117.0 | 53.2 | 207.8 | 141.6 | |||||||||||
Employee Benefits | 29.1 | 36.1 | 75.6 | 80.8 | |||||||||||
Total Ongoing Businesses | 484.2 | 306.4 | 1,076.4 | 762.0 | |||||||||||
Corporate | (63.7 | ) | (57.6 | ) | (166.6 | ) | (138.7 | ) | |||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 8.7 | 10.0 | 41.7 | 41.0 | |||||||||||
Closed Block Other | 5.8 | 11.8 | 12.2 | 44.9 | |||||||||||
Closed Blocks | 14.5 | 21.8 | 53.9 | 85.9 | |||||||||||
Total operating earnings before income taxes | 435.0 | 270.6 | 963.7 | 709.2 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | (167.4 | ) | 0.8 | (982.9 | ) | (525.0 | ) | ||||||||
Net investment gains (losses) and related charges and adjustments | 64.1 | 207.9 | 106.7 | 400.8 | |||||||||||
Net guaranteed benefit hedging gains (losses) and related charges and adjustments | 10.5 | 20.6 | 46.0 | 113.9 | |||||||||||
Loss related to businesses exited through reinsurance or divestment | (13.1 | ) | (9.9 | ) | (47.0 | ) | (34.1 | ) | |||||||
Income (loss) attributable to noncontrolling interests | 101.1 | 20.3 | 84.5 | 222.4 | |||||||||||
Immediate recognition of net actuarial gains (losses) related to pension and other post-employment benefit obligations and gains (losses) from plan amendments and curtailments | — | (108.4 | ) | — | (108.4 | ) | |||||||||
Other adjustments to operating earnings | (10.2 | ) | (28.0 | ) | (40.5 | ) | (64.7 | ) | |||||||
Income (loss) before income taxes | $ | 420.0 | $ | 373.9 | $ | 130.5 | $ | 714.1 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Retirement Solutions: | |||||||||||||||
Retirement | $ | 606.9 | $ | 582.1 | $ | 1,787.0 | $ | 1,701.4 | |||||||
Annuities | 319.1 | 309.7 | 930.7 | 989.6 | |||||||||||
Investment Management | 160.1 | 142.2 | 440.6 | 403.0 | |||||||||||
Insurance Solutions: | |||||||||||||||
Individual Life | 717.1 | 678.5 | 2,099.0 | 2,099.7 | |||||||||||
Employee Benefits | 316.2 | 310.5 | 946.0 | 937.6 | |||||||||||
Total Ongoing Businesses | 2,119.4 | 2,023.0 | 6,203.3 | 6,131.3 | |||||||||||
Corporate | 28.8 | 13.2 | 53.8 | 46.7 | |||||||||||
Closed Blocks: | |||||||||||||||
Closed Block Institutional Spread Products | 23.1 | 29.9 | 87.7 | 103.2 | |||||||||||
Closed Block Other | 7.6 | 10.6 | 22.1 | 29.6 | |||||||||||
Closed Blocks | 30.7 | 40.5 | 109.8 | 132.8 | |||||||||||
Total operating revenues | 2,178.9 | 2,076.7 | 6,366.9 | 6,310.8 | |||||||||||
Adjustments: | |||||||||||||||
Closed Block Variable Annuity | (66.1 | ) | 42.5 | (570.4 | ) | (138.1 | ) | ||||||||
Net realized investment gains (losses) and related charges and adjustments | 39.8 | 253.4 | 28.3 | 553.9 | |||||||||||
Gain (loss) on change in fair value of derivatives related to guaranteed benefits | 35.1 | 43.8 | 125.8 | 112.6 | |||||||||||
Revenues related to businesses exited through reinsurance or divestment | (2.9 | ) | 27.7 | (70.8 | ) | 63.5 | |||||||||
Revenues (loss) attributable to noncontrolling interests | 152.9 | 63.7 | 254.1 | 347.8 | |||||||||||
Other adjustments to operating revenues | 97.6 | 56.5 | 260.6 | 161.0 | |||||||||||
Total revenues | $ | 2,435.3 | $ | 2,564.3 | $ | 6,394.5 | $ | 7,411.5 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Investment management intersegment revenues | $ | 38.6 | $ | 38.8 | $ | 117.8 | $ | 117.3 |
September 30, 2013 | December 31, 2012 | ||||||
Retirement Solutions: | |||||||
Retirement | $ | 90,720.4 | $ | 86,504.3 | |||
Annuities | 26,482.7 | 27,718.6 | |||||
Investment Management | 468.4 | 498.5 | |||||
Insurance Solutions: | |||||||
Individual Life | 25,432.8 | 25,319.0 | |||||
Employee Benefits | 2,532.4 | 2,657.0 | |||||
Total Ongoing Businesses | 145,636.7 | 142,697.4 | |||||
Corporate | 4,035.7 | 5,593.4 | |||||
Closed Blocks: | |||||||
Closed Block Variable Annuity | 48,960.2 | 49,157.6 | |||||
Closed Block Institutional Spread Products | 4,095.1 | 4,392.2 | |||||
Closed Block Other | 7,687.6 | 8,239.1 | |||||
Closed Blocks | 60,742.9 | 61,788.9 | |||||
Total assets of segments | 210,415.3 | 210,079.7 | |||||
Noncontrolling interest | 7,242.9 | 6,314.5 | |||||
Total assets | $ | 217,658.2 | $ | 216,394.2 |
|
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 69,186.8 | $ | (15.4 | ) | $ | 69,171.4 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 2,910.2 | — | 2,910.2 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 71.2 | 7.0 | 201.4 | — | 279.6 | ||||||||||||||
Short-term investments | — | — | 2,547.3 | — | 2,547.3 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 9,015.6 | — | 9,015.6 | ||||||||||||||
Policy loans | — | — | 2,147.5 | — | 2,147.5 | ||||||||||||||
Limited partnerships/corporations | — | — | 390.0 | — | 390.0 | ||||||||||||||
Derivatives | 112.3 | — | 1,142.0 | (166.9 | ) | 1,087.4 | |||||||||||||
Investments in subsidiaries | 14,646.8 | 12,615.9 | — | (27,262.7 | ) | — | |||||||||||||
Other investments | — | 0.4 | 145.3 | — | 145.7 | ||||||||||||||
Securities pledged | — | — | 1,312.6 | — | 1,312.6 | ||||||||||||||
Total investments | 14,830.3 | 12,623.3 | 88,998.7 | (27,445.0 | ) | 89,007.3 | |||||||||||||
Cash and cash equivalents | 464.3 | 0.6 | 1,251.7 | — | 1,716.6 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | — | — | 482.4 | — | 482.4 | ||||||||||||||
Accrued investment income | — | — | 913.2 | — | 913.2 | ||||||||||||||
Reinsurance recoverable | — | — | 6,755.6 | — | 6,755.6 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 5,265.0 | — | 5,265.0 | ||||||||||||||
Sales inducements to contract holders | — | — | 278.9 | — | 278.9 | ||||||||||||||
Goodwill and other intangible assets | — | — | 323.4 | — | 323.4 | ||||||||||||||
Loans to subsidiaries and affiliates | 349.2 | 0.1 | 0.6 | (349.9 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 13.4 | 0.3 | 3.2 | (16.9 | ) | — | |||||||||||||
Other assets | 52.7 | — | 1,086.9 | (1.9 | ) | 1,137.7 | |||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,912.3 | — | 2,912.3 | ||||||||||||||
Cash and cash equivalents | — | — | 313.4 | — | 313.4 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 4,670.9 | — | 4,670.9 | ||||||||||||||
Other assets | — | — | 27.9 | — | 27.9 | ||||||||||||||
Assets held in separate accounts | — | — | 103,853.6 | — | 103,853.6 | ||||||||||||||
Total assets | $ | 15,709.9 | $ | 12,624.3 | $ | 217,137.7 | $ | (27,813.7 | ) | $ | 217,658.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 14,477.5 | $ | — | $ | 14,477.5 | |||||||||
Contract owner account balances | — | — | 70,410.4 | — | 70,410.4 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 576.7 | — | 576.7 | ||||||||||||||
Short-term debt | — | 253.3 | 95.9 | (349.2 | ) | — | |||||||||||||
Long-term debt | 2,996.6 | 514.5 | 18.8 | (15.4 | ) | 3,514.5 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,212.1 | — | 1,212.1 | ||||||||||||||
Derivatives | 66.6 | — | 1,322.6 | (166.9 | ) | 1,222.3 | |||||||||||||
Pension and other post-employment provisions | — | — | 876.1 | — | 876.1 | ||||||||||||||
Current income taxes | (10.7 | ) | 14.8 | 48.8 | — | 52.9 | |||||||||||||
Deferred income taxes | (176.8 | ) | — | 236.5 | — | 59.7 | |||||||||||||
Due to subsidiaries and affiliates | 2.0 | 1.2 | 13.7 | (16.9 | ) | — | |||||||||||||
Other liabilities | 62.2 | 5.5 | 1,322.8 | (2.6 | ) | 1,387.9 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 4,627.1 | — | 4,627.1 | ||||||||||||||
Other liabilities | — | — | 522.9 | — | 522.9 | ||||||||||||||
Liabilities related to separate accounts | — | — | 103,853.6 | — | 103,853.6 | ||||||||||||||
Total liabilities | 2,939.9 | 789.3 | 199,615.5 | (551.0 | ) | 202,793.7 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total ING U.S., Inc. shareholders' equity | 12,770.0 | 11,835.0 | 15,427.7 | (27,262.7 | ) | 12,770.0 | |||||||||||||
Noncontrolling interest | — | — | 2,094.5 | — | 2,094.5 | ||||||||||||||
Total shareholders' equity | 12,770.0 | 11,835.0 | 17,522.2 | (27,262.7 | ) | 14,864.5 | |||||||||||||
Total liabilities and shareholders' equity | $ | 15,709.9 | $ | 12,624.3 | $ | 217,137.7 | $ | (27,813.7 | ) | $ | 217,658.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Assets: | |||||||||||||||||||
Investments: | |||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | — | $ | — | $ | 70,925.7 | $ | (15.4 | ) | $ | 70,910.3 | ||||||||
Fixed maturities, at fair value using the fair value option | — | — | 2,771.3 | — | 2,771.3 | ||||||||||||||
Equity securities, available-for-sale, at fair value | 63.9 | 20.1 | 256.1 | — | 340.1 | ||||||||||||||
Short-term investments | — | — | 5,991.2 | — | 5,991.2 | ||||||||||||||
Mortgage loans on real estate, net of valuation allowance | — | — | 8,662.3 | — | 8,662.3 | ||||||||||||||
Policy loans | — | — | 2,200.3 | — | 2,200.3 | ||||||||||||||
Limited partnerships/corporations | — | — | 465.1 | — | 465.1 | ||||||||||||||
Derivatives | 117.7 | — | 2,410.5 | (153.7 | ) | 2,374.5 | |||||||||||||
Investments in subsidiaries | 15,715.1 | 14,044.3 | — | (29,759.4 | ) | — | |||||||||||||
Other investments | — | 0.4 | 166.6 | — | 167.0 | ||||||||||||||
Securities pledged | — | — | 1,605.5 | — | 1,605.5 | ||||||||||||||
Total investments | 15,896.7 | 14,064.8 | 95,454.6 | (29,928.5 | ) | 95,487.6 | |||||||||||||
Cash and cash equivalents | 357.5 | 0.4 | 1,428.9 | — | 1,786.8 | ||||||||||||||
Short-term investments under securities loan agreements, including collateral delivered | — | — | 664.0 | — | 664.0 | ||||||||||||||
Accrued investment income | — | — | 863.5 | — | 863.5 | ||||||||||||||
Reinsurance recoverable | — | — | 7,379.3 | — | 7,379.3 | ||||||||||||||
Deferred policy acquisition costs and Value of business acquired | — | — | 3,656.3 | — | 3,656.3 | ||||||||||||||
Sales inducements to contract holders | — | — | 212.7 | — | 212.7 | ||||||||||||||
Goodwill and other intangible assets | — | — | 348.5 | — | 348.5 | ||||||||||||||
Loans to subsidiaries and affiliates | 77.0 | 58.0 | 261.4 | (396.4 | ) | — | |||||||||||||
Due from subsidiaries and affiliates | 16.5 | 1.5 | 24.6 | (42.6 | ) | — | |||||||||||||
Other assets | 35.8 | — | 1,326.7 | — | 1,362.5 | ||||||||||||||
Assets related to consolidated investment entities: | |||||||||||||||||||
Limited partnerships/corporations, at fair value | — | — | 2,931.2 | — | 2,931.2 | ||||||||||||||
Cash and cash equivalents | — | — | 440.8 | — | 440.8 | ||||||||||||||
Corporate loans, at fair value using the fair value option | — | — | 3,559.3 | — | 3,559.3 | ||||||||||||||
Other assets | — | — | 34.3 | — | 34.3 | ||||||||||||||
Assets held in separate accounts | — | — | 97,667.4 | — | 97,667.4 | ||||||||||||||
Total assets | $ | 16,383.5 | $ | 14,124.7 | $ | 216,253.5 | $ | (30,367.5 | ) | $ | 216,394.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Liabilities and Shareholder's Equity: | |||||||||||||||||||
Future policy benefits | $ | — | $ | — | $ | 15,493.6 | $ | — | $ | 15,493.6 | |||||||||
Contract owner account balances | — | — | 70,562.1 | — | 70,562.1 | ||||||||||||||
Payables under securities loan agreement, including collateral held | — | — | 1,509.8 | — | 1,509.8 | ||||||||||||||
Short-term debt | 886.1 | 138.3 | 436.3 | (396.1 | ) | 1,064.6 | |||||||||||||
Long-term debt | 1,824.6 | 1,014.1 | 347.8 | (15.4 | ) | 3,171.1 | |||||||||||||
Funds held under reinsurance agreements | — | — | 1,236.6 | — | 1,236.6 | ||||||||||||||
Derivatives | 59.3 | — | 2,038.6 | (153.7 | ) | 1,944.2 | |||||||||||||
Pension and other post-employment provisions | — | — | 903.2 | — | 903.2 | ||||||||||||||
Current income taxes | (221.1 | ) | 7.2 | 225.6 | — | 11.7 | |||||||||||||
Deferred income taxes | (127.4 | ) | 0.2 | 1,169.9 | — | 1,042.7 | |||||||||||||
Due to subsidiaries and affiliates | 23.1 | 1.5 | 18.0 | (42.6 | ) | — | |||||||||||||
Other liabilities | 64.0 | 19.0 | 1,521.5 | (0.3 | ) | 1,604.2 | |||||||||||||
Liabilities related to consolidated investment entities: | |||||||||||||||||||
Collateralized loan obligations notes, at fair value using the fair value option | — | — | 3,829.4 | — | 3,829.4 | ||||||||||||||
Other liabilities | — | — | 292.4 | — | 292.4 | ||||||||||||||
Liabilities related to separate accounts | — | — | 97,667.4 | — | 97,667.4 | ||||||||||||||
Total liabilities | 2,508.6 | 1,180.3 | 197,252.2 | (608.1 | ) | 200,333.0 | |||||||||||||
Shareholders' equity: | |||||||||||||||||||
Total ING U.S., Inc. shareholder's equity | 13,874.9 | 12,944.4 | 16,815.0 | (29,759.4 | ) | 13,874.9 | |||||||||||||
Noncontrolling interest | — | — | 2,186.3 | — | 2,186.3 | ||||||||||||||
Total shareholder's equity | 13,874.9 | 12,944.4 | 19,001.3 | (29,759.4 | ) | 16,061.2 | |||||||||||||
Total liabilities and shareholder's equity | $ | 16,383.5 | $ | 14,124.7 | $ | 216,253.5 | $ | (30,367.5 | ) | $ | 216,394.2 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 5.7 | $ | — | $ | 1,217.1 | $ | (1.2 | ) | $ | 1,221.6 | ||||||||
Fee income | — | — | 920.8 | — | 920.8 | ||||||||||||||
Premiums | — | — | 494.2 | — | 494.2 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (5.6 | ) | — | (5.6 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (1.2 | ) | — | (1.2 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (4.4 | ) | — | (4.4 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (512.7 | ) | — | (512.7 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (517.1 | ) | — | (517.1 | ) | ||||||||||||
Other revenue | 0.6 | 1.4 | 120.1 | (2.5 | ) | 119.6 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 135.3 | — | 135.3 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 60.9 | — | 60.9 | ||||||||||||||
Total revenues | 6.3 | 1.4 | 2,431.3 | (3.7 | ) | 2,435.3 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 570.7 | — | 570.7 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 517.0 | — | 517.0 | ||||||||||||||
Operating expenses | 4.9 | — | 760.4 | (2.5 | ) | 762.8 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 64.6 | — | 64.6 | ||||||||||||||
Interest expense | 35.7 | 12.5 | 1.4 | (1.2 | ) | 48.4 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 50.4 | — | 50.4 | ||||||||||||||
Other expense | — | — | 1.4 | — | 1.4 | ||||||||||||||
Total benefits and expenses | 40.6 | 12.5 | 1,965.9 | (3.7 | ) | 2,015.3 | |||||||||||||
Income (loss) before income taxes | (34.3 | ) | (11.1 | ) | 465.4 | — | 420.0 | ||||||||||||
Income tax expense (benefit) | (89.6 | ) | (12.0 | ) | 73.9 | — | (27.7 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | 55.3 | 0.9 | 391.5 | — | 447.7 | ||||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 291.3 | 292.7 | — | (584.0 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 346.6 | 293.6 | 391.5 | (584.0 | ) | 447.7 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 101.1 | — | 101.1 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholders | $ | 346.6 | $ | 293.6 | $ | 290.4 | $ | (584.0 | ) | $ | 346.6 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 30.9 | $ | 0.1 | $ | 3,504.0 | $ | (2.5 | ) | $ | 3,532.5 | ||||||||
Fee income | — | — | 2,722.4 | — | 2,722.4 | ||||||||||||||
Premiums | — | — | 1,440.9 | — | 1,440.9 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (26.9 | ) | — | (26.9 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (4.3 | ) | — | (4.3 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (22.6 | ) | — | (22.6 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (1,935.2 | ) | — | (1,935.2 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (1,957.8 | ) | — | (1,957.8 | ) | ||||||||||||
Other revenue | 3.4 | 1.7 | 323.9 | (7.7 | ) | 321.3 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 346.3 | — | 346.3 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (11.1 | ) | — | (11.1 | ) | ||||||||||||
Total revenues | 34.3 | 1.8 | 6,368.6 | (10.2 | ) | 6,394.5 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,822.2 | — | 1,822.2 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 1,556.8 | — | 1,556.8 | ||||||||||||||
Operating expenses | 11.8 | — | 2,288.0 | (7.7 | ) | 2,292.1 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 319.6 | — | 319.6 | ||||||||||||||
Interest expense | 92.0 | 42.3 | 4.8 | (2.5 | ) | 136.6 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 130.6 | — | 130.6 | ||||||||||||||
Other expense | — | — | 6.1 | — | 6.1 | ||||||||||||||
Total benefits and expenses | 103.8 | 42.3 | 6,128.1 | (10.2 | ) | 6,264.0 | |||||||||||||
Income (loss) before income taxes | (69.5 | ) | (40.5 | ) | 240.5 | — | 130.5 | ||||||||||||
Income tax expense (benefit) | (93.1 | ) | (14.9 | ) | 101.6 | — | (6.4 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | 23.6 | (25.6 | ) | 138.9 | — | 136.9 | |||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 28.8 | 648.7 | — | (677.5 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 52.4 | 623.1 | 138.9 | (677.5 | ) | 136.9 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 84.5 | — | 84.5 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholders | $ | 52.4 | $ | 623.1 | $ | 54.4 | $ | (677.5 | ) | $ | 52.4 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 0.4 | $ | 0.1 | $ | 1,226.6 | $ | (0.9 | ) | $ | 1,226.2 | ||||||||
Fee income | — | — | 872.9 | — | 872.9 | ||||||||||||||
Premiums | — | — | 453.5 | — | 453.5 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (13.3 | ) | — | (13.3 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (0.5 | ) | — | (0.5 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (12.8 | ) | — | (12.8 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (119.6 | ) | — | (119.6 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (132.4 | ) | — | (132.4 | ) | ||||||||||||
Other revenue | (2.5 | ) | — | 100.8 | (1.1 | ) | 97.2 | ||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 32.5 | — | 32.5 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | 14.4 | — | 14.4 | ||||||||||||||
Total revenues | (2.1 | ) | 0.1 | 2,568.3 | (2.0 | ) | 2,564.3 | ||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 573.4 | — | 573.4 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 533.1 | — | 533.1 | ||||||||||||||
Operating expenses | 6.4 | 1.2 | 852.4 | (1.1 | ) | 858.9 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 150.0 | — | 150.0 | ||||||||||||||
Interest expense | 26.1 | 15.7 | 5.7 | (0.9 | ) | 46.6 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 26.2 | — | 26.2 | ||||||||||||||
Other expense | — | — | 2.2 | — | 2.2 | ||||||||||||||
Total benefits and expenses | 32.5 | 16.9 | 2,143.0 | (2.0 | ) | 2,190.4 | |||||||||||||
Income (loss) before income taxes | (34.6 | ) | (16.8 | ) | 425.3 | — | 373.9 | ||||||||||||
Income tax expense (benefit) | 10.9 | (0.2 | ) | 14.8 | (38.4 | ) | (12.9 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (45.5 | ) | (16.6 | ) | 410.5 | 38.4 | 386.8 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 412.0 | 547.9 | — | (959.9 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 366.5 | 531.3 | 410.5 | (921.5 | ) | 386.8 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 20.3 | — | 20.3 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholder | $ | 366.5 | $ | 531.3 | $ | 390.2 | $ | (921.5 | ) | $ | 366.5 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Net investment income | $ | 2.1 | $ | 0.3 | $ | 3,644.0 | $ | (3.9 | ) | $ | 3,642.5 | ||||||||
Fee income | — | — | 2,624.8 | — | 2,624.8 | ||||||||||||||
Premiums | — | — | 1,389.9 | — | 1,389.9 | ||||||||||||||
Net realized gains (losses): | |||||||||||||||||||
Total other-than-temporary impairments | — | — | (30.7 | ) | — | (30.7 | ) | ||||||||||||
Less: Portion of other-than-temporary impairments recognized in Other comprehensive income (loss) | — | — | (4.9 | ) | — | (4.9 | ) | ||||||||||||
Net other-than-temporary impairments recognized in earnings | — | — | (25.8 | ) | — | (25.8 | ) | ||||||||||||
Other net realized capital gains (losses) | — | — | (870.8 | ) | — | (870.8 | ) | ||||||||||||
Total net realized capital gains (losses) | — | — | (896.6 | ) | — | (896.6 | ) | ||||||||||||
Other revenue | 9.8 | 0.7 | 282.5 | (6.3 | ) | 286.7 | |||||||||||||
Income (loss) related to consolidated investment entities: | |||||||||||||||||||
Net investment income (loss) | — | — | 435.5 | — | 435.5 | ||||||||||||||
Changes in fair value related to collateralized loan obligations | — | — | (71.3 | ) | — | (71.3 | ) | ||||||||||||
Total revenues | 11.9 | 1.0 | 7,408.8 | (10.2 | ) | 7,411.5 | |||||||||||||
Benefits and expenses: | |||||||||||||||||||
Policyholder benefits | — | — | 1,946.3 | — | 1,946.3 | ||||||||||||||
Interest credited to contract owner account balance | — | — | 1,690.0 | — | 1,690.0 | ||||||||||||||
Operating expenses | 11.0 | 1.2 | 2,325.0 | (6.3 | ) | 2,330.9 | |||||||||||||
Net amortization of deferred policy acquisition costs and value of business acquired | — | — | 539.9 | — | 539.9 | ||||||||||||||
Interest expense | 48.6 | 45.9 | 18.4 | (3.9 | ) | 109.0 | |||||||||||||
Operating expenses related to consolidated investment entities: | |||||||||||||||||||
Interest expense | — | — | 74.0 | — | 74.0 | ||||||||||||||
Other expense | — | — | 7.3 | — | 7.3 | ||||||||||||||
Total benefits and expenses | 59.6 | 47.1 | 6,600.9 | (10.2 | ) | 6,697.4 | |||||||||||||
Income (loss) before income taxes | (47.7 | ) | (46.1 | ) | 807.9 | — | 714.1 | ||||||||||||
Income tax expense (benefit) | 24.0 | (0.8 | ) | 67.1 | (94.3 | ) | (4.0 | ) | |||||||||||
Net income (loss) before equity in earnings (losses) of unconsolidated affiliates | (71.7 | ) | (45.3 | ) | 740.8 | 94.3 | 718.1 | ||||||||||||
Equity in earnings (losses) of subsidiaries, net of tax | 567.4 | 559.0 | — | (1,126.4 | ) | — | |||||||||||||
Net income (loss) including noncontrolling interest | 495.7 | 513.7 | 740.8 | (1,032.1 | ) | 718.1 | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | 222.4 | — | 222.4 | ||||||||||||||
Net income (loss) available to ING U.S., Inc.'s common shareholder | $ | 495.7 | $ | 513.7 | $ | 518.4 | $ | (1,032.1 | ) | $ | 495.7 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 346.6 | $ | 293.6 | $ | 391.5 | $ | (584.0 | ) | $ | 447.7 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | (223.2 | ) | (92.4 | ) | (224.6 | ) | 317.0 | (223.2 | ) | ||||||||||
Other-than-temporary impairments | 13.5 | 8.8 | 13.5 | (22.3 | ) | 13.5 | |||||||||||||
Pension and other post-employment benefit liability | (3.4 | ) | (0.8 | ) | (3.4 | ) | 4.2 | (3.4 | ) | ||||||||||
Other comprehensive income (loss), before tax | (213.1 | ) | (84.4 | ) | (214.5 | ) | 298.9 | (213.1 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (75.3 | ) | (141.8 | ) | (75.4 | ) | 217.2 | (75.3 | ) | ||||||||||
Other comprehensive income (loss), after tax | (137.8 | ) | 57.4 | (139.1 | ) | 81.7 | (137.8 | ) | |||||||||||
Comprehensive income (loss) | 208.8 | 351.0 | 252.4 | (502.3 | ) | 309.9 | |||||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 101.1 | — | 101.1 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholders | $ | 208.8 | $ | 351.0 | $ | 151.3 | $ | (502.3 | ) | $ | 208.8 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 52.4 | $ | 623.1 | $ | 138.9 | $ | (677.5 | ) | $ | 136.9 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | (2,733.4 | ) | (1,750.6 | ) | (2,734.1 | ) | 4,484.7 | (2,733.4 | ) | ||||||||||
Other-than-temporary impairments | 44.8 | 25.2 | 44.8 | (70.0 | ) | 44.8 | |||||||||||||
Pension and other post-employment benefit liability | (10.3 | ) | (2.4 | ) | (10.3 | ) | 12.7 | (10.3 | ) | ||||||||||
Other comprehensive income (loss), before tax | (2,698.9 | ) | (1,727.8 | ) | (2,699.6 | ) | 4,427.4 | (2,698.9 | ) | ||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | (938.2 | ) | (711.7 | ) | (938.0 | ) | 1,649.7 | (938.2 | ) | ||||||||||
Other comprehensive income (loss), after tax | (1,760.7 | ) | (1,016.1 | ) | (1,761.6 | ) | 2,777.7 | (1,760.7 | ) | ||||||||||
Comprehensive income (loss) | (1,708.3 | ) | (393.0 | ) | (1,622.7 | ) | 2,100.2 | (1,623.8 | ) | ||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 84.5 | — | 84.5 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholders | $ | (1,708.3 | ) | $ | (393.0 | ) | $ | (1,707.2 | ) | $ | 2,100.2 | $ | (1,708.3 | ) |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 366.5 | $ | 531.3 | $ | 410.5 | $ | (921.5 | ) | $ | 386.8 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | 1,069.3 | 645.2 | 1,068.7 | (1,713.9 | ) | 1,069.3 | |||||||||||||
Other-than-temporary impairments | 26.3 | 17.1 | 26.3 | (43.4 | ) | 26.3 | |||||||||||||
Pension and other post-employment benefit liability | (3.5 | ) | (0.8 | ) | (3.6 | ) | 4.4 | (3.5 | ) | ||||||||||
Other comprehensive income (loss), before tax | 1,092.1 | 661.5 | 1,091.4 | (1,752.9 | ) | 1,092.1 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 412.1 | 287.2 | 355.9 | (643.1 | ) | 412.1 | |||||||||||||
Other comprehensive income (loss), after tax | 680.0 | 374.3 | 735.5 | (1,109.8 | ) | 680.0 | |||||||||||||
Comprehensive income (loss) | 1,046.5 | 905.6 | 1,146.0 | (2,031.3 | ) | 1,066.8 | |||||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 20.3 | — | 20.3 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholder | $ | 1,046.5 | $ | 905.6 | $ | 1,125.7 | $ | (2,031.3 | ) | $ | 1,046.5 |
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net income (loss) including noncontrolling interest | $ | 495.7 | $ | 513.7 | $ | 740.8 | $ | (1,032.1 | ) | $ | 718.1 | ||||||||
Other comprehensive income (loss), before tax: | |||||||||||||||||||
Unrealized gains/losses on securities | 1,643.4 | 1,256.3 | 1,641.2 | (2,897.5 | ) | 1,643.4 | |||||||||||||
Other-than-temporary impairments | 50.2 | 31.4 | 50.2 | (81.6 | ) | 50.2 | |||||||||||||
Pension and other post-employment benefit liability | (11.0 | ) | (2.4 | ) | (11.0 | ) | 13.4 | (11.0 | ) | ||||||||||
Other comprehensive income (loss), before tax | 1,682.6 | 1,285.3 | 1,680.4 | (2,965.7 | ) | 1,682.6 | |||||||||||||
Income tax expense (benefit) related to items of other comprehensive income (loss) | 576.1 | 424.9 | 498.9 | (923.8 | ) | 576.1 | |||||||||||||
Other comprehensive income (loss), after tax | 1,106.5 | 860.4 | 1,181.5 | (2,041.9 | ) | 1,106.5 | |||||||||||||
Comprehensive income (loss) | 1,602.2 | 1,374.1 | 1,922.3 | (3,074.0 | ) | 1,824.6 | |||||||||||||
Less: Comprehensive income (loss) attributable to the noncontrolling interest | — | — | 222.4 | — | 222.4 | ||||||||||||||
Comprehensive income (loss) attributable to ING U.S., Inc.'s common shareholder | $ | 1,602.2 | $ | 1,374.1 | $ | 1,699.9 | $ | (3,074.0 | ) | $ | 1,602.2 |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | 162.4 | $ | 33.8 | $ | 2,807.9 | $ | (62.0 | ) | $ | 2,942.1 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 11,626.7 | — | 11,626.7 | ||||||||||||||
Equity securities, available-for-sale | 9.9 | 13.7 | 23.5 | — | 47.1 | ||||||||||||||
Mortgage loans on real estate | — | 0.4 | 1,253.1 | — | 1,253.5 | ||||||||||||||
Limited partnerships/corporations | — | — | 274.8 | — | 274.8 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (14,281.7 | ) | — | (14,281.7 | ) | ||||||||||||
Equity securities, available-for-sale | (10.5 | ) | — | (7.4 | ) | — | (17.9 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,583.2 | ) | — | (1,583.2 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (81.0 | ) | — | (81.0 | ) | ||||||||||||
Short-term investments, net | — | — | 3,443.2 | — | 3,443.2 | ||||||||||||||
Policy loans, net | — | — | 52.8 | — | 52.8 | ||||||||||||||
Derivatives, net | — | — | (1,981.6 | ) | — | (1,981.6 | ) | ||||||||||||
Other investments, net | — | (0.4 | ) | 34.7 | — | 34.3 | |||||||||||||
Sales from consolidated investments entities | — | — | 2,518.7 | — | 2,518.7 | ||||||||||||||
Purchase of consolidated investment entities | — | — | (3,352.2 | ) | — | (3,352.2 | ) | ||||||||||||
Maturity of intercompany loans issued to subsidiaries with maturities more than three months | 2.3 | — | — | (2.3 | ) | — | |||||||||||||
Net (issuance) maturity of short-term intercompany loans | (274.5 | ) | 58.0 | 261.1 | (44.6 | ) | — | ||||||||||||
Return of capital contributions from subsidiaries | 1,434.0 | 987.0 | — | (2,421.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (2,062.0 | ) | — | — | 2,062.0 | — | |||||||||||||
Collateral received (delivered), net | 12.7 | — | (764.2 | ) | — | (751.5 | ) | ||||||||||||
Purchases of fixed assets, net | — | — | (25.7 | ) | — | (25.7 | ) | ||||||||||||
Net cash provided by (used in) investing activities | (888.1 | ) | 1,058.7 | (2,588.4 | ) | (405.9 | ) | (2,823.7 | ) |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 8,985.2 | — | 8,985.2 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (9,648.9 | ) | — | (9,648.9 | ) | ||||||||||||
Proceeds from issuance of debt with maturities of more than three months | 2,146.8 | — | 0.3 | — | 2,147.1 | ||||||||||||||
Repayment of debt with maturities of more than three months | (1,370.3 | ) | (638.6 | ) | (688.5 | ) | — | (2,697.4 | ) | ||||||||||
Short-term debt, net | (171.7 | ) | — | 0.1 | — | (171.6 | ) | ||||||||||||
Debt issuance costs | (24.8 | ) | — | — | — | (24.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (2.3 | ) | 2.3 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | (319.1 | ) | 253.3 | 21.2 | 44.6 | — | |||||||||||||
Dividends to parent | — | — | (62.0 | ) | 62.0 | — | |||||||||||||
Return of capital contributions to parent | — | (987.0 | ) | (1,434.0 | ) | 2,421.0 | — | ||||||||||||
Contributions of capital from parent | — | 280.0 | 1,782.0 | (2,062.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 32.0 | — | 32.0 | ||||||||||||||
Repayments of debt of consolidated investment entities | — | — | (8.5 | ) | — | (8.5 | ) | ||||||||||||
Contributions from participants in consolidated investment entities | — | — | 626.7 | — | 626.7 | ||||||||||||||
Proceeds from issuance of common stock, net | 571.6 | — | — | — | 571.6 | ||||||||||||||
Net cash provided by (used in) financing activities | 832.5 | (1,092.3 | ) | (396.7 | ) | 467.9 | (188.6 | ) | |||||||||||
Net increase (decrease) in cash and cash equivalents | 106.8 | 0.2 | (177.2 | ) | — | (70.2 | ) | ||||||||||||
Cash and cash equivalents, beginning of period | 357.5 | 0.4 | 1,428.9 | — | 1,786.8 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 464.3 | $ | 0.6 | $ | 1,251.7 | $ | — | $ | 1,716.6 |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2012 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (123.3 | ) | $ | 25.4 | $ | 2,568.9 | $ | (49.0 | ) | $ | 2,422.0 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 13,430.6 | — | 13,430.6 | ||||||||||||||
Equity securities, available-for-sale | 20.8 | 10.4 | 26.4 | — | 57.6 | ||||||||||||||
Mortgage loans on real estate | — | 1.1 | 1,257.0 | — | 1,258.1 | ||||||||||||||
Loan - Dutch State obligation | — | — | 284.0 | — | 284.0 | ||||||||||||||
Limited partnerships/corporations | — | — | 318.0 | — | 318.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (13,636.4 | ) | — | (13,636.4 | ) | ||||||||||||
Equity securities, available-for-sale | (10.4 | ) | — | (7.0 | ) | — | (17.4 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,248.9 | ) | — | (1,248.9 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (44.5 | ) | — | (44.5 | ) | ||||||||||||
Short-term investments, net | — | — | (63.5 | ) | — | (63.5 | ) | ||||||||||||
Policy loans, net | — | — | 51.0 | — | 51.0 | ||||||||||||||
Derivatives, net | — | — | (1,458.8 | ) | — | (1,458.8 | ) | ||||||||||||
Other investments, net | — | — | 4.6 | — | 4.6 | ||||||||||||||
Sales from consolidated investments entities | — | — | 1,222.2 | — | 1,222.2 | ||||||||||||||
Purchase of consolidated investment entities | — | — | (1,528.1 | ) | — | (1,528.1 | ) | ||||||||||||
Net maturity (issuance) of short-term intercompany loans | 22.5 | (23.7 | ) | 2,168.0 | (2,166.8 | ) | — | ||||||||||||
Return of capital contributions from subsidiaries | 813.0 | 720.0 | — | (1,533.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (400.0 | ) | — | — | 400.0 | — | |||||||||||||
Collateral received (delivered), net | 7.2 | — | 174.3 | — | 181.5 | ||||||||||||||
Purchases of fixed assets, net | — | — | (18.8 | ) | — | (18.8 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 453.1 | 707.8 | 930.1 | (3,299.8 | ) | (1,208.8 | ) |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2012 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 12,910.8 | — | 12,910.8 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (15,278.5 | ) | — | (15,278.5 | ) | ||||||||||||
Proceeds from issuance of debt with maturities of more than three months | 2,910.4 | — | 1.1 | — | 2,911.5 | ||||||||||||||
Repayment of debt with maturities of more than three months | (649.2 | ) | — | — | — | (649.2 | ) | ||||||||||||
Short-term debt, net | (242.4 | ) | — | — | — | (242.4 | ) | ||||||||||||
Debt issuance costs | (30.3 | ) | — | — | — | (30.3 | ) | ||||||||||||
Net proceeds from (repayments of) short-term intercompany loans | (2,144.3 | ) | — | (22.5 | ) | 2,166.8 | — | ||||||||||||
Dividends to parent | — | — | (49.0 | ) | 49.0 | — | |||||||||||||
Return of capital contributions to parent | — | (733.0 | ) | (800.0 | ) | 1,533.0 | — | ||||||||||||
Contributions of capital from parent | — | — | 400.0 | (400.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 54.3 | — | 54.3 | ||||||||||||||
Repayments of debt of consolidated investment entities | — | — | (50.4 | ) | — | (50.4 | ) | ||||||||||||
Contributions from participants in consolidated investment entities | — | — | 601.7 | — | 601.7 | ||||||||||||||
Net cash provided by (used in) financing activities | (155.8 | ) | (733.0 | ) | (2,232.5 | ) | 3,348.8 | 227.5 | |||||||||||
Net increase (decrease) in cash and cash equivalents | 174.0 | 0.2 | 1,266.5 | — | 1,440.7 | ||||||||||||||
Cash and cash equivalents, beginning of period | 1.3 | 0.6 | 636.1 | — | 638.0 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 175.3 | $ | 0.8 | $ | 1,902.6 | $ | — | $ | 2,078.7 |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | 162.4 | $ | 33.8 | $ | 2,807.9 | $ | (62.0 | ) | $ | 2,942.1 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 11,626.7 | — | 11,626.7 | ||||||||||||||
Equity securities, available-for-sale | 9.9 | 13.7 | 23.5 | — | 47.1 | ||||||||||||||
Mortgage loans on real estate | — | 0.4 | 1,253.1 | — | 1,253.5 | ||||||||||||||
Limited partnerships/corporations | — | — | 274.8 | — | 274.8 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (14,281.7 | ) | — | (14,281.7 | ) | ||||||||||||
Equity securities, available-for-sale | (10.5 | ) | — | (7.4 | ) | — | (17.9 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,583.2 | ) | — | (1,583.2 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (81.0 | ) | — | (81.0 | ) | ||||||||||||
Short-term investments, net | — | — | 3,443.2 | — | 3,443.2 | ||||||||||||||
Policy loans, net | — | — | 52.8 | — | 52.8 | ||||||||||||||
Derivatives, net | — | — | (1,981.6 | ) | — | (1,981.6 | ) | ||||||||||||
Other investments, net | — | (0.4 | ) | 34.7 | — | 34.3 | |||||||||||||
Sales from consolidated investments entities | — | — | 2,518.7 | — | 2,518.7 | ||||||||||||||
Purchase of consolidated investment entities | — | — | (3,352.2 | ) | — | (3,352.2 | ) | ||||||||||||
Maturity of intercompany loans issued to subsidiaries with maturities more than three months | 2.3 | — | — | (2.3 | ) | — | |||||||||||||
Net (issuance) maturity of short-term intercompany loans | (274.5 | ) | 58.0 | 261.1 | (44.6 | ) | — | ||||||||||||
Return of capital contributions from subsidiaries | 1,434.0 | 987.0 | — | (2,421.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (2,062.0 | ) | — | — | 2,062.0 | — | |||||||||||||
Collateral received (delivered), net | 12.7 | — | (764.2 | ) | — | (751.5 | ) | ||||||||||||
Purchases of fixed assets, net | — | — | (25.7 | ) | — | (25.7 | ) | ||||||||||||
Net cash provided by (used in) investing activities | (888.1 | ) | 1,058.7 | (2,588.4 | ) | (405.9 | ) | (2,823.7 | ) |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 8,985.2 | — | 8,985.2 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (9,648.9 | ) | — | (9,648.9 | ) | ||||||||||||
Proceeds from issuance of debt with maturities of more than three months | 2,146.8 | — | 0.3 | — | 2,147.1 | ||||||||||||||
Repayment of debt with maturities of more than three months | (1,370.3 | ) | (638.6 | ) | (688.5 | ) | — | (2,697.4 | ) | ||||||||||
Short-term debt, net | (171.7 | ) | — | 0.1 | — | (171.6 | ) | ||||||||||||
Debt issuance costs | (24.8 | ) | — | — | — | (24.8 | ) | ||||||||||||
Intercompany loans with maturities of more than three months | — | — | (2.3 | ) | 2.3 | — | |||||||||||||
Net (repayments of) proceeds from short-term intercompany loans | (319.1 | ) | 253.3 | 21.2 | 44.6 | — | |||||||||||||
Dividends to parent | — | — | (62.0 | ) | 62.0 | — | |||||||||||||
Return of capital contributions to parent | — | (987.0 | ) | (1,434.0 | ) | 2,421.0 | — | ||||||||||||
Contributions of capital from parent | — | 280.0 | 1,782.0 | (2,062.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 32.0 | — | 32.0 | ||||||||||||||
Repayments of debt of consolidated investment entities | — | — | (8.5 | ) | — | (8.5 | ) | ||||||||||||
Contributions from participants in consolidated investment entities | — | — | 626.7 | — | 626.7 | ||||||||||||||
Proceeds from issuance of common stock, net | 571.6 | — | — | — | 571.6 | ||||||||||||||
Net cash provided by (used in) financing activities | 832.5 | (1,092.3 | ) | (396.7 | ) | 467.9 | (188.6 | ) | |||||||||||
Net increase (decrease) in cash and cash equivalents | 106.8 | 0.2 | (177.2 | ) | — | (70.2 | ) | ||||||||||||
Cash and cash equivalents, beginning of period | 357.5 | 0.4 | 1,428.9 | — | 1,786.8 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 464.3 | $ | 0.6 | $ | 1,251.7 | $ | — | $ | 1,716.6 |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2012 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (123.3 | ) | $ | 25.4 | $ | 2,568.9 | $ | (49.0 | ) | $ | 2,422.0 | |||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Proceeds from the sale, maturity, disposal or redemption of: | |||||||||||||||||||
Fixed maturities | — | — | 13,430.6 | — | 13,430.6 | ||||||||||||||
Equity securities, available-for-sale | 20.8 | 10.4 | 26.4 | — | 57.6 | ||||||||||||||
Mortgage loans on real estate | — | 1.1 | 1,257.0 | — | 1,258.1 | ||||||||||||||
Loan - Dutch State obligation | — | — | 284.0 | — | 284.0 | ||||||||||||||
Limited partnerships/corporations | — | — | 318.0 | — | 318.0 | ||||||||||||||
Acquisition of: | |||||||||||||||||||
Fixed maturities | — | — | (13,636.4 | ) | — | (13,636.4 | ) | ||||||||||||
Equity securities, available-for-sale | (10.4 | ) | — | (7.0 | ) | — | (17.4 | ) | |||||||||||
Mortgage loans on real estate | — | — | (1,248.9 | ) | — | (1,248.9 | ) | ||||||||||||
Limited partnerships/corporations | — | — | (44.5 | ) | — | (44.5 | ) | ||||||||||||
Short-term investments, net | — | — | (63.5 | ) | — | (63.5 | ) | ||||||||||||
Policy loans, net | — | — | 51.0 | — | 51.0 | ||||||||||||||
Derivatives, net | — | — | (1,458.8 | ) | — | (1,458.8 | ) | ||||||||||||
Other investments, net | — | — | 4.6 | — | 4.6 | ||||||||||||||
Sales from consolidated investments entities | — | — | 1,222.2 | — | 1,222.2 | ||||||||||||||
Purchase of consolidated investment entities | — | — | (1,528.1 | ) | — | (1,528.1 | ) | ||||||||||||
Net maturity (issuance) of short-term intercompany loans | 22.5 | (23.7 | ) | 2,168.0 | (2,166.8 | ) | — | ||||||||||||
Return of capital contributions from subsidiaries | 813.0 | 720.0 | — | (1,533.0 | ) | — | |||||||||||||
Capital contributions to subsidiaries | (400.0 | ) | — | — | 400.0 | — | |||||||||||||
Collateral received (delivered), net | 7.2 | — | 174.3 | — | 181.5 | ||||||||||||||
Purchases of fixed assets, net | — | — | (18.8 | ) | — | (18.8 | ) | ||||||||||||
Net cash provided by (used in) investing activities | 453.1 | 707.8 | 930.1 | (3,299.8 | ) | (1,208.8 | ) |
Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2012 | |||||||||||||||||||
Parent Issuer | Subsidiary Guarantor | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Deposits received for investment contracts | — | — | 12,910.8 | — | 12,910.8 | ||||||||||||||
Maturities and withdrawals from investment contracts | — | — | (15,278.5 | ) | — | (15,278.5 | ) | ||||||||||||
Proceeds from issuance of debt with maturities of more than three months | 2,910.4 | — | 1.1 | — | 2,911.5 | ||||||||||||||
Repayment of debt with maturities of more than three months | (649.2 | ) | — | — | — | (649.2 | ) | ||||||||||||
Short-term debt, net | (242.4 | ) | — | — | — | (242.4 | ) | ||||||||||||
Debt issuance costs | (30.3 | ) | — | — | — | (30.3 | ) | ||||||||||||
Net proceeds from (repayments of) short-term intercompany loans | (2,144.3 | ) | — | (22.5 | ) | 2,166.8 | — | ||||||||||||
Dividends to parent | — | — | (49.0 | ) | 49.0 | — | |||||||||||||
Return of capital contributions to parent | — | (733.0 | ) | (800.0 | ) | 1,533.0 | — | ||||||||||||
Contributions of capital from parent | — | — | 400.0 | (400.0 | ) | — | |||||||||||||
Borrowings of consolidated investment entities | — | — | 54.3 | — | 54.3 | ||||||||||||||
Repayments of debt of consolidated investment entities | — | — | (50.4 | ) | — | (50.4 | ) | ||||||||||||
Contributions from participants in consolidated investment entities | — | — | 601.7 | — | 601.7 | ||||||||||||||
Net cash provided by (used in) financing activities | (155.8 | ) | (733.0 | ) | (2,232.5 | ) | 3,348.8 | 227.5 | |||||||||||
Net increase (decrease) in cash and cash equivalents | 174.0 | 0.2 | 1,266.5 | — | 1,440.7 | ||||||||||||||
Cash and cash equivalents, beginning of period | 1.3 | 0.6 | 636.1 | — | 638.0 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 175.3 | $ | 0.8 | $ | 1,902.6 | $ | — | $ | 2,078.7 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|