Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Equitable Holdings, Inc.
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Equitable Holdings, Inc. and its subsidiaries (the “Company”) as of December 31, 2023 and 2022, and the related consolidated statements of income (loss), of comprehensive income (loss), of equity and of cash flows for each of the three years in the period ended December 31, 2023, including the related notes and financial statement schedules listed in the index appearing under Item 15.2 (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.
Change in Accounting Principle
As discussed in Note 2 to the consolidated financial statements, the Company changed the manner in which it accounts for long-duration insurance contracts in 2023.
Basis for Opinions
The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s Annual Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally
accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Valuation of Market Risk Benefits
As described in Notes 2 and 8 to the consolidated financial statements, certain guaranteed minimum death and living benefits (collectively, the “GMxB features”) associated with variable annuity products, other general account annuities and ceded reinsurance contracts with GMxB features with other than nominal market risk are identified by management, measured at estimated fair value and presented separately on the balance sheet as market risk benefits. Market risk benefits (MRBs) are measured at fair value on a seriatim basis using an ascribed fee approach. The ascribed fee is determined at policy inception date so that the present value of claims, including any risk charge, is equal to the present value of the projected attributed fees which will be capped at average present value of total policyholder contractual fees. The attributed fee percentage is considered a fixed term of the MRB feature and is held static over the life of the contract. The market risk benefits fair value is equal to the estimated present value of benefits less the estimated present value of ascribed fees and is determined using a discounted cash flow valuation technique. Considerable judgment is utilized by management in determining the assumptions related to lapse rates, withdrawal rates, utilization rates, non-performance risk, volatility rates, annuitization rates and mortality (collectively, the “significant market risk benefit assumptions”). As of December 31, 2023, the estimated fair value of purchased market risk benefits, assets for market risk benefits and liabilities for market risk benefits was $9,427 million, $591 million and $14,612 million, respectively.
The principal considerations for our determination that performing procedures relating to the valuation of market risk benefits is a critical audit matter are (i) the significant judgment by management in developing the fair value estimate of market risk benefits, (ii) a high degree of auditor judgment, subjectivity and effort in performing procedures and evaluating audit evidence related to management’s significant market risk benefit assumptions and (iii) the audit effort involved the use of professionals with specialized skill and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to the valuation of market risk benefits, including controls over the development of the assumptions utilized in the valuation of market risk benefits. These procedures also included, among others (i) evaluating management’s process for developing the fair value estimate of market risk benefits, (ii) testing, on a sample basis, the completeness and accuracy of data used by management in developing the estimates, and (iii) the involvement of professionals with specialized skill and knowledge to assist in evaluating the reasonableness of the significant market risk benefit assumptions used in developing the fair value estimate of market risk benefits based on the consideration of the Company’s historical and actual experience, industry trends, and market conditions, as applicable.
/s/ PricewaterhouseCoopers LLP
New York, New York
February 26, 2024
We have served as the Company’s auditor since 1993.
EQUITABLE HOLDINGS, INC.
Consolidated Balance Sheets
December 31, 2023 and 2022
| | | | | | | | | | | |
| December 31, |
| |
| 2023 | | 2022 |
| (in millions, except share data) |
ASSETS | | | |
Investments: | | | |
Fixed maturities available-for-sale, at fair value (amortized cost of $74,033 and $72,991) (allowance for credit losses of $4 and $24) | $ | 67,030 | | | $ | 63,361 | |
Fixed maturities, at fair value using the fair value option (1) | 1,654 | | | 1,508 | |
Mortgage loans on real estate (net of allowance for credit losses of $279 and $129) (1) | 18,171 | | | 16,481 | |
| | | |
Policy loans | 4,158 | | | 4,033 | |
Other equity investments (1) | 3,384 | | | 3,152 | |
Trading securities, at fair value | 1,057 | | | 677 | |
Other invested assets (1) | 6,719 | | | 3,885 | |
Total investments | 102,173 | | | 93,097 | |
Cash and cash equivalents (1) | 8,239 | | | 4,281 | |
Cash and securities segregated, at fair value | 868 | | | 1,522 | |
Broker-dealer related receivables | 1,837 | | | 2,338 | |
Deferred policy acquisition costs | 6,705 | | | 6,369 | |
Goodwill and other intangible assets, net | 5,433 | | | 5,482 | |
Amounts due from reinsurers (allowance for credit losses of $7 and $10) | 8,352 | | | 8,471 | |
| | | |
| | | |
Current and deferred income taxes | 2,050 | | | 781 | |
Purchased market risk benefits | 9,427 | | | 10,423 | |
Other assets (1) | 3,323 | | | 4,033 | |
Assets held-for-sale | 565 | | | 562 | |
Assets for market risk benefits | 591 | | | 490 | |
Separate Accounts assets | 127,251 | | | 114,853 | |
Total Assets | $ | 276,814 | | | $ | 252,702 | |
LIABILITIES | | | |
Policyholders’ account balances | $ | 95,673 | | | $ | 83,866 | |
Liability for market risk benefits | 14,612 | | | 15,766 | |
Future policy benefits and other policyholders' liabilities | 17,363 | | | 16,603 | |
Broker-dealer related payables | 1,232 | | | 715 | |
| | | |
Customer related payables | 2,201 | | | 3,323 | |
Amounts due to reinsurers | 1,450 | | | 1,533 | |
Short-term debt | 254 | | | 759 | |
Long-term debt | 3,820 | | | 3,322 | |
| | | |
| | | |
Notes issued by consolidated variable interest entities, at fair value using the fair value option (1) | 1,559 | | | 1,150 | |
Other liabilities (1) | 6,088 | | | 7,108 | |
Liabilities held-for-sale | 153 | | | 108 | |
Separate Accounts liabilities | 127,251 | | | 114,853 | |
Total Liabilities | $ | 271,656 | | | $ | 249,106 | |
Redeemable noncontrolling interest (1) (2) | $ | 770 | | | $ | 455 | |
Commitments and contingent liabilities (3) | | | |
EQUITY | | | |
Equity attributable to Holdings: | | | |
Preferred stock and additional paid-in capital, $1 par value and $25,000 liquidation preference | $ | 1,562 | | | $ | 1,562 | |
Common stock, $0.01 par value, 2,000,000,000 shares authorized; 491,003,966 and 508,418,442 shares issued, respectively; 333,877,990 and 365,081,940 shares outstanding, respectively | 5 | | | 4 | |
Additional paid-in capital | 2,328 | | | 2,299 | |
Treasury stock, at cost, 157,125,976 and 143,336,502 shares, respectively | (3,712) | | | (3,297) | |
Retained earnings | 10,243 | | | 9,825 | |
Accumulated other comprehensive income (loss) | (7,777) | | | (8,992) | |
Total equity attributable to Holdings | 2,649 | | | 1,401 | |
Noncontrolling interest | 1,739 | | | 1,740 | |
Total Equity | 4,388 | | | 3,141 | |
Total Liabilities, Redeemable Noncontrolling Interest and Equity | $ | 276,814 | | | $ | 252,702 | |
____________
(1) See Note 2 of the Notes to these Consolidated Financial Statements for details of balances with VIEs.
(2) See Note 24 of the Notes to these Consolidated Financial Statements for details of redeemable noncontrolling interest.
(3) See Note 19 of the Notes to these Consolidated Financial Statements for details of commitments and contingent liabilities.
See Notes to Consolidated Financial Statements.
EQUITABLE HOLDINGS, INC.
Consolidated Statements of Income (Loss)
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions, except per share data) |
REVENUES | | | | | | | | | |
Policy charges and fee income | | | | | $ | 2,380 | | | $ | 2,454 | | | $ | 2,768 | |
Premiums | | | | | 1,104 | | | 994 | | | 960 | |
Net derivative gains (losses) | | | | | (2,397) | | | 907 | | | (7,149) | |
Net investment income (loss) | | | | | 4,320 | | | 3,315 | | | 3,846 | |
Investment gains (losses), net: | | | | | | | | | |
Credit and intent to sell losses on available for sale debt securities and loans | | | | | (220) | | | (314) | | | 2 | |
Other investment gains (losses), net | | | | | (493) | | | (631) | | | 866 | |
Total investment gains (losses), net | | | | | (713) | | | (945) | | | 868 | |
Investment management and service fees | | | | | 4,820 | | | 4,891 | | | 5,395 | |
Other income | | | | | 1,014 | | | 1,028 | | | 926 | |
Total revenues | | | | | 10,528 | | | 12,644 | | | 7,614 | |
| | | | | | | | | |
BENEFITS AND OTHER DEDUCTIONS | | | | | | | | | |
Policyholders’ benefits | | | | | 2,754 | | | 2,716 | | | 2,788 | |
Remeasurement of liability for future policy benefits | | | | | 75 | | | 66 | | | 13 | |
Change in market risk benefits and purchased market risk benefits | | | | | (1,807) | | | (1,280) | | | (5,943) | |
Interest credited to policyholders’ account balances | | | | | 2,083 | | | 1,410 | | | 1,219 | |
Compensation and benefits | | | | | 2,328 | | | 2,201 | | | 2,363 | |
Commissions and distribution-related payments | | | | | 1,590 | | | 1,567 | | | 1,662 | |
Interest expense | | | | | 228 | | | 201 | | | 244 | |
Amortization of deferred policy acquisition costs | | | | | 641 | | | 586 | | | 552 | |
Other operating costs and expenses | | | | | 1,898 | | | 2,185 | | | 2,107 | |
Total benefits and other deductions | | | | | 9,790 | | | 9,652 | | | 5,005 | |
Income (loss) from continuing operations, before income taxes | | | | | 738 | | | 2,992 | | | 2,609 | |
Income tax (expense) benefit | | | | | 905 | | | (598) | | | (439) | |
Net income (loss) | | | | | 1,643 | | | 2,394 | | | 2,170 | |
Less: Net income (loss) attributable to the noncontrolling interest (1) | | | | | 341 | | | 241 | | | 415 | |
Net income (loss) attributable to Holdings | | | | | 1,302 | | | 2,153 | | | 1,755 | |
Less: Preferred stock dividends | | | | | 80 | | | 80 | | | 79 | |
Net income (loss) available to Holdings’ common shareholders | | | | | $ | 1,222 | | | $ | 2,073 | | | $ | 1,676 | |
| | | | | | | | | |
EARNINGS PER COMMON SHARE | | | | | | | | | |
Net income (loss) applicable to Holdings’ common shareholders per common share: | | | | | | | | | |
Basic | | | | | $ | 3.49 | | | $ | 5.49 | | | $ | 4.02 | |
Diluted | | | | | $ | 3.48 | | | $ | 5.46 | | | $ | 3.98 | |
Weighted average common shares outstanding (in millions): | | | | | | | | | |
Basic | | | | | 350.1 | | | 377.6 | | | 417.4 | |
Diluted | | | | | 351.6 | | | 379.9 | | | 421.2 | |
____________
(1) Includes redeemable noncontrolling interest. See Note 24 of the Notes to these Consolidated Financial Statements for details of redeemable noncontrolling interest.
See Notes to Consolidated Financial Statements.
EQUITABLE HOLDINGS, INC.
Consolidated Statements of Comprehensive Income (Loss)
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
COMPREHENSIVE INCOME (LOSS) | | | | | | | | | |
Net income (loss) | | | | | $ | 1,643 | | | $ | 2,394 | | | $ | 2,170 | |
Other comprehensive income (loss) net of income taxes: | | | | | | | | | |
Change in unrealized gains (losses), net of reclassification adjustment | | | | | 2,377 | | | (12,606) | | | (2,461) | |
Change in market risk benefits - instrument-specific credit risk | | | | | (1,027) | | | 1,249 | | | 50 | |
Change in liability for future policy benefits - current discount rate | | | | | (137) | | | 1,074 | | | 279 | |
Change in defined benefit plan related items not yet recognized in periodic benefit cost, net of reclassification adjustment | | | | | (3) | | | 18 | | | 266 | |
Foreign currency translation adjustment | | | | | 15 | | | (46) | | | (11) | |
Total other comprehensive income (loss), net of income taxes | | | | | 1,225 | | | (10,311) | | | (1,877) | |
Comprehensive income (loss) | | | | | 2,868 | | | (7,917) | | | 293 | |
Less: Comprehensive income (loss) attributable to the noncontrolling interest | | | | | 351 | | | 225 | | | 416 | |
Comprehensive income (loss) attributable to Holdings | | | | | $ | 2,517 | | | $ | (8,142) | | | $ | (123) | |
See Notes to Consolidated Financial Statements.
EQUITABLE HOLDINGS, INC.
Consolidated Statements of Equity
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| Equity Attributable to Holdings | | | | |
| Preferred Stock and Additional Paid-In Capital | | Common Stock | | Additional Paid-in Capital | | Treasury Stock | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | Total Holdings Equity | | Non-controlling Interest | | Total Equity |
| (in millions) |
Balance, beginning of period | $ | 1,562 | | | $ | 4 | | | $ | 2,299 | | | $ | (3,297) | | | $ | 9,825 | | | $ | (8,992) | | | $ | 1,401 | | | $ | 1,740 | | | $ | 3,141 | |
| | | | | | | | | | | | | | | | | |
Stock compensation | — | | | — | | | 54 | | | 17 | | | — | | | — | | | 71 | | | 180 | | | 251 | |
Purchase of treasury stock | — | | | — | | | (1) | | | (918) | | | — | | | — | | | (919) | | | — | | | (919) | |
Reissuance of treasury stock | — | | | — | | | — | | | — | | | (16) | | | — | | | (16) | | | — | | | (16) | |
Retirement of common stock | — | | | — | | | — | | | 487 | | | (487) | | | — | | | — | | | — | | | — | |
Repurchase of AB Holding units | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (144) | | | (144) | |
Dividends paid to noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (334) | | | (334) | |
| | | | | | | | | | | | | | | | | |
Dividends on common stock (cash dividends declared per common share of $0.86) | — | | | — | | | — | | | — | | | (301) | | | — | | | (301) | | | — | | | (301) | |
Dividends on preferred stock | — | | | — | | | — | | | — | | | (80) | | | — | | | (80) | | | — | | | (80) | |
| | | | | | | | | | | | | | | | | |
Net income (loss) | — | | | — | | | — | | | — | | | 1,302 | | | — | | | 1,302 | | | 297 | | | 1,599 | |
Other comprehensive income (loss) | — | | | — | | | — | | | — | | | — | | | 1,215 | | | 1,215 | | | 10 | | | 1,225 | |
Other | — | | | 1 | | | (24) | | | (1) | | | — | | | — | | | (24) | | | (10) | | | (34) | |
December 31, 2023 | $ | 1,562 | | | $ | 5 | | | $ | 2,328 | | | $ | (3,712) | | | $ | 10,243 | | | $ | (7,777) | | | $ | 2,649 | | | $ | 1,739 | | | $ | 4,388 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,562 | | | $ | 4 | | | $ | 1,919 | | | $ | (2,850) | | | $ | 8,413 | | | $ | 1,303 | | | $ | 10,351 | | | $ | 1,576 | | | $ | 11,927 | |
Stock compensation | — | | | — | | | 87 | | | 38 | | | — | | | — | | | 125 | | | 199 | | | 324 | |
Purchase of treasury stock | — | | | — | | | (34) | | | (815) | | | — | | | — | | | (849) | | | — | | | (849) | |
Reissuance of treasury stock | — | | | — | | | — | | | — | | | (38) | | | — | | | (38) | | | — | | | (38) | |
Retirement of common stock | — | | | — | | | — | | | 330 | | | (330) | | | — | | | — | | | — | | | — | |
Repurchase of AB Holding units | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (211) | | | (211) | |
Dividends paid to noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (401) | | | (401) | |
Issuance of AB Units for CarVal acquisition | — | | | — | | | 314 | | | — | | | — | | | — | | | 314 | | | 275 | | | 589 | |
Dividends on common stock (cash dividends declared per common share of $0.78) | — | | | — | | | — | | | — | | | (294) | | | — | | | (294) | | | | | (294) | |
Dividends on preferred stock | — | | | — | | | — | | | — | | | (80) | | | — | | | (80) | | | — | | | (80) | |
| | | | | | | | | | | | | | | | | |
Net income (loss) | — | | | — | | | — | | | — | | | 2,153 | | | — | | | 2,153 | | | 300 | | | 2,453 | |
Other comprehensive income (loss) | — | | | — | | | — | | | — | | | — | | | (10,295) | | | (10,295) | | | (16) | | | (10,311) | |
Other | — | | | — | | | 13 | | | — | | | 1 | | | — | | | 14 | | | 18 | | | 32 | |
December 31, 2022 | $ | 1,562 | | | $ | 4 | | | $ | 2,299 | | | $ | (3,297) | | | $ | 9,825 | | | $ | (8,992) | | | $ | 1,401 | | | $ | 1,740 | | | $ | 3,141 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,269 | | | $ | 5 | | | $ | 1,985 | | | $ | (2,245) | | | $ | 10,699 | | | $ | 3,863 | | | $ | 15,576 | | | $ | 1,601 | | | $ | 17,177 | |
Cumulative effect of adoption of ASU 2018-02, Long Duration Targeted Improvements | — | | | — | | | — | | | — | | | (2,661) | | | (682) | | | (3,343) | | | — | | | (3,343) | |
Stock compensation | — | | | — | | | 15 | | | 51 | | | — | | | — | | | 66 | | | 220 | | | 286 | |
Purchase of treasury stock | — | | | (1) | | | (27) | | | (1,610) | | | — | | | — | | | (1,638) | | | — | | | (1,638) | |
Reissuance of treasury stock | — | | | — | | | — | | | — | | | (51) | | | — | | | (51) | | | — | | | (51) | |
Retirement of common stock | — | | | — | | | — | | | 954 | | | (954) | | | — | | | — | | | — | | | — | |
Repurchase of AB Holding units | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (262) | | | (262) | |
Dividends paid to noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (393) | | | (393) | |
Dividends on common stock (cash dividends declared per common share of $0.71) | — | | | — | | | — | | | — | | | (296) | | | — | | | (296) | | | — | | | (296) | |
Dividends on preferred stock | — | | | — | | | — | | | — | | | (79) | | | — | | | (79) | | | — | | | (79) | |
Issuance of preferred stock | 293 | | | — | | | — | | | — | | | — | | | — | | | 293 | | | — | | | 293 | |
Net income (loss) | — | | | — | | | — | | | — | | | 1,755 | | | — | | | 1,755 | | | 410 | | | 2,165 | |
Other comprehensive income (loss) | — | | | — | | | — | | | — | | | — | | | (1,878) | | | (1,878) | | | 1 | | | (1,877) | |
Other | — | | | — | | | (54) | | | — | | | — | | | — | | | (54) | | | (1) | | | (55) | |
December 31, 2021 | $ | 1,562 | | | $ | 4 | | | $ | 1,919 | | | $ | (2,850) | | | $ | 8,413 | | | $ | 1,303 | | | $ | 10,351 | | | $ | 1,576 | | | $ | 11,927 | |
See Notes to Consolidated Financial Statements.
EQUITABLE HOLDINGS, INC.
Consolidated Statements of Cash Flows
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Cash flows from operating activities: | | | | | |
Net income (loss) | $ | 1,643 | | | $ | 2,394 | | | $ | 2,170 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | |
Interest credited to policyholders’ account balances | 2,083 | | | 1,410 | | | 1,219 | |
Policy charges and fee income | (2,380) | | | (2,454) | | | (2,768) | |
Net derivative (gains) losses | 2,397 | | | (907) | | | 7,149 | |
Credit and intent to sell losses on available for sale debt securities and loans | 220 | | | 314 | | | (2) | |
Investment (gains) losses, net | 493 | | | 631 | | | (863) | |
(Gains) losses on businesses held-for-sale | (1) | | | 7 | | | (3) | |
Realized and unrealized (gains) losses on trading securities | (77) | | | 198 | | | 26 | |
Non-cash long term incentive compensation expense | 234 | | | 286 | | | 226 | |
Amortization and depreciation | 812 | | | 636 | | | 519 | |
Remeasurement of liability for future policy benefits | 75 | | | 66 | | | 13 | |
Change in market risk benefits | (1,807) | | | (1,280) | | | (5,943) | |
Equity (income) loss from limited partnerships | (125) | | | (146) | | | (553) | |
Changes in: | | | | | |
Net broker-dealer and customer related receivables/payables | (910) | | | 189 | | | (131) | |
Reinsurance recoverable | (1,471) | | | (636) | | | (1,092) | |
Segregated cash and securities, net | 655 | | | (18) | | | 250 | |
Capitalization of deferred policy acquisition costs | (976) | | | (841) | | | (877) | |
Future policy benefits | 329 | | | (495) | | | (151) | |
Current and deferred income taxes | (1,163) | | | 470 | | | 133 | |
Other, net | (239) | | | (74) | | | 485 | |
Net cash provided by (used in) operating activities | $ | (208) | | | $ | (250) | | | $ | (193) | |
| | | | | |
Cash flows from investing activities: | | | | | |
Proceeds from the sale/maturity/pre-payment of: | | | | | |
Fixed maturities, available-for-sale | $ | 10,492 | | | $ | 15,547 | | | $ | 34,434 | |
Fixed maturities, at fair value using the fair value option | 483 | | | 525 | | | 763 | |
Mortgage loans on real estate | 446 | | | 1,154 | | | 1,696 | |
Trading account securities | 963 | | | 371 | | | 5,159 | |
| | | | | |
Short term investments | 3,324 | | | 575 | | | 87 | |
Other | 738 | | | 573 | | | 1,716 | |
Payment for the purchase/origination of: | | | | | |
Fixed maturities, available-for-sale | (12,031) | | | (18,502) | | | (43,344) | |
Fixed maturities, at fair value using the fair value option | (592) | | | (488) | | | (1,792) | |
Mortgage loans on real estate | (2,246) | | | (3,683) | | | (2,546) | |
Trading account securities | (1,301) | | | (521) | | | (244) | |
Short term investments | (2,772) | | | (1,502) | | | (18) | |
Other | (878) | | | (1,173) | | | (2,553) | |
Purchase of business, net of cash acquired | — | | | 40 | | | — | |
Cash from the sale of business, net of cash sold | — | | | — | | | 215 | |
Cash settlements related to derivative instruments, net | (1,335) | | | (316) | | | (5,937) | |
| | | | | |
Investment in capitalized software, leasehold improvements and EDP equipment | (117) | | | (167) | | | (120) | |
Other, net | (25) | | | 80 | | | (205) | |
Net cash provided by (used in) investing activities | $ | (4,851) | | | $ | (7,487) | | | $ | (12,689) | |
See Notes to Consolidated Financial Statements.
126
EQUITABLE HOLDINGS, INC.
Consolidated Statements of Cash Flows
Years Ended December 31, 2023, 2022 and 2021
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Cash flows from financing activities: | | | | | |
Policyholders’ account balances: | | | | | |
Deposits | $ | 16,925 | | | $ | 16,367 | | | $ | 17,521 | |
Withdrawals | (9,842) | | | (6,962) | | | (7,069) | |
Transfers (to) from Separate Accounts | 1,359 | | | 1,447 | | | 1,985 | |
Payments of market risk benefits | (744) | | | (601) | | | (563) | |
Change in short-term financings | (504) | | | 147 | | | 92 | |
Change in collateralized pledged assets | (49) | | | 36 | | | 34 | |
Change in collateralized pledged liabilities | 2,354 | | | (1,575) | | | 1,413 | |
(Decrease) increase in overdrafts payable | — | | | (25) | | | 16 | |
| | | | | |
Issuance of long-term debt | 497 | | | — | | | — | |
Repayment of long term debt | — | | | — | | | (280) | |
Repayment of acquisition-related debt obligation | — | | | (43) | | | — | |
Proceeds from collateralized loan obligations | 40 | | | — | | | — | |
Proceeds from notes issued by consolidated VIEs | 362 | | | 6 | | | 873 | |
Dividends paid on common stock | (301) | | | (294) | | | (296) | |
Dividends paid on preferred stock | (80) | | | (80) | | | (79) | |
Issuance of preferred stock | — | | | — | | | 293 | |
| | | | | |
Purchase of AB Holding Units to fund long-term incentive compensation plan awards, net | (144) | | | (211) | | | (262) | |
Purchase of treasury shares | (919) | | | (849) | | | (1,637) | |
Purchases (redemptions) of noncontrolling interests of consolidated company-sponsored investment funds | 274 | | | 52 | | | 346 | |
Distribution to noncontrolling interest of consolidated subsidiaries | (334) | | | (401) | | | (392) | |
Change in securities lending | 116 | | | — | | | — | |
Other, net | (10) | | | 31 | | | (47) | |
Net cash provided by (used in) financing activities | $ | 9,000 | | | $ | 7,045 | | | $ | 11,948 | |
| | | | | |
Effect of exchange rate changes on cash and cash equivalents | $ | 23 | | | $ | (56) | | | $ | (18) | |
Change in cash and cash equivalents | 3,964 | | | (748) | | | (952) | |
Cash and cash equivalents, beginning of period | 4,281 | | | 5,188 | | | 6,179 | |
Change in cash of businesses held-for-sale | (6) | | | (159) | | | (39) | |
Cash and cash equivalents, end of period | $ | 8,239 | | | $ | 4,281 | | | $ | 5,188 | |
| | | | | |
Supplemental cash flow information: | | | | | |
Interest paid | $ | 344 | | | $ | 263 | | | $ | 215 | |
Income taxes (refunded) paid | $ | 266 | | | $ | 89 | | | $ | 305 | |
| | | | | |
Non-cash transactions from investing and financing activities: | | | | | |
| | | | | |
Transfer of assets to reinsurer | $ | — | | | $ | (2,762) | | | $ | (9,023) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
See Notes to Consolidated Financial Statements.
127
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements
1) ORGANIZATION
Equitable Holdings, Inc. is the holding company for a diversified financial services organization. The Company conducts operations in six segments: Individual Retirement, Group Retirement, Investment Management and Research, Protection Solutions, Wealth Management and Legacy. The Company’s management evaluates the performance of each of these segments independently. See Note 21 of the Notes to these Consolidated Financial Statements for further information on the change to the reportable segments in the first quarter of 2023, which was applied retrospectively.
•The Individual Retirement segment offers a diverse suite of variable annuity products which are primarily sold to affluent and high net worth individuals saving for retirement or seeking retirement income.
•The Group Retirement segment offers tax-deferred investment and retirement services or products to plans sponsored by educational entities, municipalities and not-for-profit entities, as well as small and medium-sized businesses.
•The Investment Management and Research segment provides diversified investment management, research and related solutions globally to a broad range of clients through three main client channels - Institutional, Retail and Private Wealth - and distributes its institutional research products and solutions through Bernstein Research Services. The Investment Management and Research segment reflects the business of AB Holding and ABLP and their subsidiaries (collectively, AB).
•The Protection Solutions segment includes the Company’s life insurance and group employee benefits businesses. The life insurance business offers a variety of VUL, IUL and term life products to help affluent and high net worth individuals, as well as small and medium-sized business owners, with their wealth protection, wealth transfer and corporate needs. Our group employee benefits business offers a suite of life, short- and long-term disability, dental and vision insurance products to small and medium-size businesses across the United States.
•The Wealth Management segment is an emerging leader in the wealth management space with a differentiated advice value proposition that offers discretionary and non-discretionary investment advisory accounts, financial planning and advice, life insurance, and annuity products. In 2023, we began reporting this business separately from our Individual Retirement, Group Retirement and Protection Solutions segments as well as Corporate and Other.
•The Legacy segment consists of our capital intensive fixed-rate GMxB business written prior to 2011. In 2023, we began reporting this business separately from our Individual Retirement business.
The Company reports certain activities and items that are not included in our segments in Corporate and Other. Corporate and Other includes certain of our financing and investment expenses. It also includes closed block of life insurance (the “Closed Block”), run-off variable annuity reinsurance business, run-off group pension business, run-off health business, benefit plans for our employees, certain strategic investments and certain unallocated items, including capital and related investments, interest expense and corporate expense. AB’s results of operations are reflected in the Investment Management and Research segment. Accordingly, Corporate and Other does not include any items applicable to AB.
As of December 31, 2023 and 2022, the Company’s economic interest in AB was approximately 61%, respectively. The General Partner of AB is a wholly owned subsidiary of the Company. Because the General Partner has the authority to manage and control the business of AB, AB is consolidated in the Company’s financial statements for all periods presented.
Global Atlantic Reinsurance Transaction
On October 3, 2022, Equitable Financial completed the transactions (the “Global Atlantic Transaction”) contemplated by the previously announced Master Transaction Agreement, dated August 16, 2022, by and between Equitable Financial and First Allmerica Financial Life Insurance Company, a Massachusetts-domiciled insurance company (the “Reinsurer”), a wholly owned subsidiary of Global Atlantic Financial Group.
At the closing of the Global Atlantic Transaction, Equitable Financial and the Reinsurer entered into a Coinsurance and Modified Coinsurance Agreement (the “EQUI-VEST Reinsurance Agreement”), pursuant to which Equitable Financial ceded to the Reinsurer, on a combined coinsurance and modified coinsurance basis, a 50% quota share of approximately 360,000 legacy Group EQUI-VEST deferred variable annuity contracts issued by Equitable Financial
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
between 1980 and 2008, which predominately include Equitable Financial’s highest guaranteed General Account crediting rates of 3%, supported by General Account assets of approximately $4 billion and $5 billion of Separate Account value (the “Reinsured Contracts”). The Reinsured Contracts predominately include certain of Equitable Financial’s contracts that offer the highest guaranteed General Account crediting rates of 3%. At the closing of the Global Atlantic Transaction, the Reinsurer deposited assets supporting the General Account liabilities relating to the Reinsured Contracts into a trust account for the benefit of Equitable Financial, which assets will secure its obligations to Equitable Financial under the EQUI-VEST Reinsurance Agreement. Commonwealth Annuity and Life Insurance Company, an insurance company domiciled in the Commonwealth of Massachusetts and affiliate of the Reinsurer (“Commonwealth”), provided a guarantee of the Reinsurer’s payment obligation to Equitable Financial under the EQUI-VEST Reinsurance Agreement.
The Company transferred assets of $2.8 billion, including primarily available-for-sale securities, cash and policy loans as the consideration for the reinsurance transaction. In addition, the Company recorded $4.1 billion of direct insurance liabilities ceded under the reinsurance contract included in amounts due from reinsurers and $1.2 billion of deferred gain on cost of reinsurance included within other liabilities. Additionally, $5.3 billion of Separate Account liabilities were ceded under a modified coinsurance portion of the agreement.
CarVal Acquisition
On July 1, 2022, AB acquired a 100% interest in CarVal Investments L.P. (“CarVal”). On the acquisition date, AB issued 3.2 million AB Units (with a fair value of $133 million) with the remaining 12.1 million AB units (with a fair value of $456 million) issued on November 1, 2022. AB also recorded a contingent consideration payable of $229 million (to be paid predominantly in AB Units) based on CarVal achieving certain performance objectives over a six-year period ending December 31, 2027.
2) SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation
The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions (including normal, recurring accruals) that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from these estimates.
The accompanying consolidated financial statements present the consolidated results of operations, financial condition, and cash flows of the Company and its subsidiaries and those investment companies, partnerships and joint ventures in which the Company has control and a majority economic interest as well as those VIEs that meet the requirements for consolidation.
Financial results in the historical consolidated financial statements may not be indicative of the results of operations, comprehensive income (loss), financial position, equity or cash flows that would have been achieved had we operated as a separate, standalone entity during the reporting periods presented. We believe that the consolidated financial statements include all adjustments necessary for a fair presentation of the results of operations of the Company.
All significant intercompany transactions and balances have been eliminated in consolidation. The years “2023”, “2022” and “2021” refer to the years ended December 31, 2023, 2022 and 2021, respectively.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Adoption of New Accounting Pronouncements
| | | | | |
Description | Effect on the Financial Statement or Other Significant Matters |
ASU 2018-12: Financial Services - Insurance (Topic 944) |
This ASU provides targeted improvements to existing recognition, measurement, presentation, and disclosure requirements for long-duration contracts issued by an insurance entity. The ASU primarily impacts four key areas, including: 1. Measurement of the liability for future policy benefits for traditional and limited payment contracts. The ASU requires companies to review, and if necessary, update cash flow assumptions at least annually for non-participating traditional and limited-payment insurance contracts. The ASU also prescribes the discount rate to be used in measuring the liability for future policy benefits for traditional and limited payment long-duration contracts. 2. Measurement of Market Risk Benefits (“MRBs”). MRBs, as defined under the ASU, will encompass certain GMxB features associated with variable annuity products and other general account annuities with other than nominal market risk. 3. Amortization of deferred acquisition costs. The ASU simplifies the amortization of deferred acquisition costs and other balances amortized in proportion to premiums, gross profits, or gross margins, requiring such balances to be amortized on a constant level basis over the expected term of the contracts. 4. Expanded footnote disclosures. The ASU requires additional disclosures including information about significant inputs, judgements, assumptions and methods used in measurement.
| On January 1, 2023, the Company adopted the new accounting standard ASU 2018-12 using the modified retrospective approach, except for MRBs which will use the full retrospective approach.
Refer to “Transition impact of ASU 2018-12, Financial Services- Insurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts” section within this note for further details.
|
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Future Adoption of New Accounting Pronouncements | | | | | | | | |
Description | Effective Date and Method of Adoption | Effect on the Financial Statement or Other Significant Matters |
ASU 2023-07: Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures |
This ASU provides improvements to reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple measures of segment profit or loss, provide new segment disclosure requirements for entities with a single reportable segment and contain other disclosure requirements.
| The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods in fiscal years beginning after December 15, 2024. A calendar year public entity will adopt the ASU for its 2024 Form 10-K. The ASU should be adopted retrospectively to all periods presented in the financial statements unless it is impracticable to do so.
| The Company is currently assessing the additional required disclosures under the ASU including providing new segment disclosure requirements for entities with a single reportable segment. Management is evaluating the impact the adoption of this guidance will have on the Company’s consolidated financial statements.
|
ASU 2023-09: Income Taxes (Topic 740): Improvements to Income Tax Disclosures |
The ASU enhanced existing income tax disclosures primarily related to the rate reconciliation and income taxes paid information. With regard to the improvements to disclosures of rate reconciliation, a public business entity is required on an annual basis to (1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold. Similarly, a public entity is required to provide the amount of income taxes paid (net of refunds received) disaggregated by (1) federal, state, and foreign taxes and by(2) individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The ASU also includes certain other amendments to improve the effectiveness of income tax disclosures, for example, an entity is required to provide (1) pretax income (or loss) from continuing operations disaggregated between domestic and foreign, and (2) income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign.
| The ASU will be effective for annual periods beginning after December 15, 2024. Entities are required to apply the ASU on a prospective basis. | The adoption of ASU 2023-09 is not expected to materially impact the Company’s financial position, results of operation, or cash flows. |
|
| | |
Transition impact of ASU 2018-12, Financial Services—Insurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts
The Company has not retrospectively adjusted its consolidated financial statements for the year ended December 31, 2020 to reflect the adoption of ASU 2018-12, consistent with the Division of Corporation Finance’s Financial Reporting Manual Section 11410.1.
The Company adopted ASU 2018-12 for liability for future policy benefits (“LFPB”), additional insurance liabilities, DAC and balances amortized on a basis consistent with DAC on a modified retrospective basis. ASU 2018-12 was adopted for MRBs on a full retrospective basis.
For the LFPB, the net transition adjustment has a favorable retained earnings impact due to the exclusion of DAC in loss recognition and Profits-followed-by-loss (“PFBL”) testing, resulting in a lower VISL PFBL liability. The unfavorable impact was offset by the removal of balances related to unrealized gains and losses on investments, any premium deficiency recorded in AOCI, formerly included in loss recognition testing as well as PFBL testing.
For market risk benefits, the transition adjustment to AOCI related to the effect of the changes in the instrument-specific credit risk of market risk benefits between the contract issue and transition date. The remaining transition difference was related to recording market risk benefits at fair value. This change was recorded as an adjustment to retained earnings as of the transition date.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
For DAC, and balances amortized on a basis consistent with DAC including sales inducement assets and unearned revenue liabilities, there is no retained earnings impact due to application of the modified transition approach. There is a favorable AOCI impact due to the removal of DAC balances recorded in AOCI, offsetting the unfavorable AOCI impact resulting from LFPB.
The following table presents the effect of transition adjustment to total equity resulting from the adoption of ASU 2018-12 as of January 1, 2021:
| | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| Retained Earnings | | Accumulated Other Comprehensive Income | | | | Total |
| (in millions) |
Liability for future policy benefits | $ | 30 | | | $ | (1,343) | | | | | $ | (1,313) | |
Market risk benefits | (3,398) | | | (902) | | | | | (4,300) | |
DAC | — | | | 1,548 | | | | | 1,548 | |
| | | | | | | |
Unearned revenue liability and sales inducement assets (1) | — | | | (166) | | | | | (166) | |
| | | | | | | |
Total transition adjustment before taxes | (3,368) | | | (863) | | | | | (4,231) | |
Income taxes | 707 | | | 181 | | | | | 888 | |
Total transition adjustment (net of taxes) | $ | (2,661) | | | $ | (682) | | | | | $ | (3,343) | |
_______________
(1)Unearned revenue liability included within liability for future policy benefits financial statement line item in the consolidated balance sheets. Sales inducement assets are included in other assets in the consolidated balance sheets.
The following table summarizes the balance of and changes in liability for future policy benefits on January 1, 2021 resulting from the adoption of ASU 2018-12:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Protection Solutions | | Individual Retirement | | Corporate & Other | Total | | | | | |
Term | | | | Payout | | Group Pension | | Health | | | | | |
| (in millions) | | | | | |
Balance, December 31, 2020 | $ | 1,423 | | | | | $ | 3,047 | | | $ | 771 | | | $ | 2,100 | | $ | 7,341 | | | | | | |
Adjustment for reversal of balances recorded in Accumulated Other Comprehensive Income | — | | | | | (171) | | | (85) | | | (100) | | (356) | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Effect of remeasurement of liability at current single A rate (1) | 560 | | | | | 531 | | | 94 | | | 300 | | 1,485 | | | | | | |
Balance, January 1, 2021 (1) | 1,983 | | | | | 3,407 | | | 780 | | | 2,300 | | 8,470 | | | | | | |
Less: Reinsurance recoverable | (59) | | | | | — | | | — | | | (1,837) | | (1,896) | | | | | | |
Balance, January 1, 2021, net of reinsurance | $ | 1,924 | | | | | $ | 3,407 | | | $ | 780 | | | $ | 463 | | $ | 6,574 | | | | | | |
________________
(1)LFPB transition table not inclusive of the following transition adjustments to AOCI including Protection Solutions PFBL of $550 million, PDR of $(230) million, Rider Reserves and Term Reinsurance of $(24) million and Corporate and Other of $(111) million.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table summarizes the balance of and changes in the net liability position of market risk benefits on January 1, 2021 resulting from the adoption of ASU 2018-12:
| | | | | | | | | | | | | | | | | | | | | | | |
| Individual Retirement | | Legacy | | Total |
| GMxB Core | | GMxB Legacy | | Purchased MRB | |
| (in millions) |
Balance, December 31, 2020 | $ | 2,206 | | | $ | 19,891 | | | $ | (2,572) | | | $ | 19,525 | |
Adjustment for reversal of balances recorded in Accumulated Other Comprehensive Income | (4) | | | (70) | | | — | | | (74) | |
Adjustments for the cumulative effect of the changes in the instrument-specific credit risk between the original contract issuance date and the transition date (1) | 505 | | | 461 | | | 2 | | | 968 | |
Adjustments for the remaining difference (exclusive of the instrument specific credit risk change and host contract adjustments) between previous carrying amount and fair value measurement for the MRB (1) | (563) | | | 4,122 | | | (194) | | | 3,365 | |
Balance, January 1, 2021 | $ | 2,144 | | | $ | 24,404 | | | $ | (2,764) | | | $ | 23,784 | |
_____________
(1)MRB transition table not inclusive of the following transition adjustments to retained earnings and AOCI including Individual Retirement EQUI-VEST of $43 million, SCS of $21 million, Protection Solutions of $(2) million and Group Retirement EQUI-VEST of $(20) million.
The following table summarizes the balance of and changes in DAC on January 1, 2021 resulting from the adoption of ASU 2018-12:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement | | Total |
Term | | UL (1) | | VUL (2) | | IUL (3) | | GMxB Legacy | | GMxB Core | | EI (4) | | IE (5) | | SCS | | EG (6) | | Momentum | |
| (in millions) |
Balance, December 31, 2020 | $ | 403 | | | $ | — | | | $ | — | | | $ | — | | | $ | 654 | | | $ | 1,635 | | | $ | 134 | | | $ | 95 | | | $ | 645 | | | $ | 553 | | | $ | 79 | | | $ | 4,198 | |
Adjustment for reversal of balances recorded in Accumulated Other Comprehensive Income | — | | | 177 | | | 714 | | | 162 | | | 13 | | | 11 | | | 20 | | | (1) | | | 210 | | | 81 | | | 22 | | | 1,409 | |
Balance, January 1, 2021 (7) | $ | 403 | | | $ | 177 | | | $ | 714 | | | $ | 162 | | | $ | 667 | | | $ | 1,646 | | | $ | 154 | | | $ | 94 | | | $ | 855 | | | $ | 634 | | | $ | 101 | | | $ | 5,607 | |
| | | | | | | | | | | | | | | | | | | | | | | |
______________
(1) “UL” defined as Universal Life
(2) “VUL” defined as Variable Universal Life
(3) “IUL” defined as Indexed Universal Life
(4) “EI” defined as EQUI-VEST Individual
(5) “IE” defined as Investment Edge
(6) “EG” defined as EQUI-VEST Group
(7) DAC transition table not inclusive of Closed Block of $136 million and Protection Solutions of $3 million transition adjustment.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following tables summarizes the balance of and changes in sales inducement assets and unearned revenue liability on January 1, 2021 resulting from the adoption of ASU 2018-12:
| | | | | | | | | | | | | | | | | | |
| Sales Inducement Assets | | | |
| Legacy | | Individual Retirement | | Total | |
| GMxB Legacy | | GMxB Core | | |
| (in millions) | |
Balance, December 31, 2020 | $ | 246 | | | $ | 158 | | | $ | 404 | | |
Adjustment for reversal of balances recorded in Accumulated Other Comprehensive Income | — | | | — | | | — | | |
Balance, January 1, 2021 | $ | 246 | | | $ | 158 | | | $ | 404 | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| Protection Solutions | | Total | |
| Unearned Revenue Liability | | |
| UL | | VUL | | IUL | | |
| (in millions) | |
Balance, December 31, 2020 | $ | 31 | | | $ | 438 | | | $ | 14 | | | $ | 483 | | |
Adjustment for reversal of balances recorded in Accumulated Other Comprehensive Income | 29 | | | 127 | | | 9 | | | 165 | | |
Balance, January 1, 2021 | $ | 60 | | | $ | 565 | | | $ | 23 | | | $ | 648 | | |
Investments
The carrying values of fixed maturities classified as AFS are reported at fair value. Changes in fair value are reported in OCI, net of allowance for credit losses, policy related amounts and deferred income taxes. Changes in credit losses are recognized in Investment gains (losses), net. The redeemable preferred stock investments that are reported in fixed maturities include REIT, perpetual preferred stock and redeemable preferred stock. These securities may not have a stated maturity, may not be cumulative and do not provide for mandatory redemption by the issuer.
The Company determines the fair values of fixed maturities and equity securities based upon quoted prices in active markets, when available, or through the use of alternative approaches when market quotes are not readily accessible or available. These alternative approaches include matrix or model pricing and use of independent pricing services, each supported by reference to principal market trades or other observable market assumptions for similar securities. More specifically, the matrix pricing approach to fair value is a discounted cash flow methodology that incorporates market interest rates commensurate with the credit quality and duration of the investment. The Company’s management, with the assistance of its investment advisors, evaluates AFS debt securities that experienced a decline in fair value below amortized cost for credit losses which are evaluated in accordance with the new financial instruments credit losses guidance. Integral to this review is an assessment made each quarter, on a security-by-security basis, by the IUS Committee, of various indicators of credit deterioration to determine whether the investment security has experienced a credit loss. This assessment includes, but is not limited to, consideration of the severity of the unrealized loss, failure, if any, of the issuer of the security to make scheduled payments, actions taken by rating agencies, adverse conditions specifically related to the security or sector, and the financial strength, liquidity and continued viability of the issuer.
The Company recognizes an allowance for credit losses on AFS debt securities with a corresponding adjustment to earnings rather than a direct write down that reduces the cost basis of the investment, and credit losses are limited to the amount by which the security’s amortized cost basis exceeds its fair value. Any improvements in estimated credit losses on AFS debt securities are recognized immediately in earnings. Management does not use the length of time a security has been in an unrealized loss position as a factor, either by itself or in combination with other factors, to conclude that a credit loss does not exist.
When the Company determines that there is more than 50% likelihood that it is not going to recover the principal and interest cash flows related to an AFS debt security, the security is placed on nonaccrual status and the Company reverses accrued interest receivable against interest income. Since the nonaccrual policy results in a timely reversal of accrued interest receivable, the Company does not record an allowance for credit losses on accrued interest receivable.
If there is no intent to sell or likely requirement to dispose of the fixed maturity security before its recovery, only the credit loss component of any resulting allowance is recognized in income (loss) and the remainder of the fair value loss
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
is recognized in OCI. The amount of credit loss is the shortfall of the present value of the cash flows expected to be collected as compared to the amortized cost basis of the security. The present value is calculated by discounting management’s best estimate of projected future cash flows at the effective interest rate implicit in the debt security at the date of acquisition. Projections of future cash flows are based on assumptions regarding probability of default and estimates regarding the amount and timing of recoveries. These assumptions and estimates require use of management judgment and consider internal credit analyses as well as market observable data relevant to the collectability of the security. For mortgage and asset-backed securities, projected future cash flows also include assumptions regarding prepayments and underlying collateral value.
Write-offs of AFS debt securities are recorded when all or a portion of a financial asset is deemed uncollectible. Full or partial write-offs are recorded as reductions to the amortized cost basis of the AFS debt security and deducted from the allowance in the period in which the financial assets are deemed uncollectible. The Company elected to reverse accrued interest deemed uncollectible as a reversal of interest income. In instances where the Company collects cash that it has previously written off, the recovery will be recognized through earnings or as a reduction of the amortized cost basis for interest and principal, respectively.
Policy loans represent funds loaned to policyholders up to the cash surrender value of the associated insurance policies and are carried at the unpaid principal balances due to the Company from the policyholders. Interest income on policy loans is recognized in net investment income at the contract interest rate when earned. Policy loans are fully collateralized by the cash surrender value of the associated insurance policies.
Partnerships, investment companies and joint venture interests that the Company has control of and has an economic interest in or those that meet the requirements for consolidation under accounting guidance for consolidation of VIEs are consolidated. Those that the Company does not have control of and does not have a majority economic interest in and those that do not meet the VIE requirements for consolidation are reported on the equity method of accounting and are reported in other equity investments. The Company records its interests in certain of these partnerships on a month or one quarter lag.
Trading securities, which include equity securities and fixed maturities, are carried at fair value based on quoted market prices, with realized and unrealized gains (losses) reported in net investment income (loss) in the consolidated statements of income (loss).
The carrying values of certain fixed maturities are reported at fair value where the fair value option has been elected. The fair value option allows the Company to elect fair value as an alternative measurement for selected financial assets and financial liabilities not otherwise reported at fair value. Such elections have been made to help mitigate volatility in earnings that result from different measurement attributes. Electing the fair value option also allows the consistent accounting in net investment income (loss) for certain assets and liabilities. Changes in fair value of fixed maturities that have elected the fair value option are reflected in realized and unrealized gains (losses) reported in net investment income (loss) in the consolidated statements of income (loss).
Notes issued by consolidated variable interest entities represent notes issued by certain asset-backed investment vehicles, primarily CLOs, which we are required to consolidate. The creditors of these VIEs do not have recourse to the Company in excess of the assets contained within the VIEs. The Company has elected the fair value option for the majority of these notes and has based the fair value on the corresponding debt security collateral. Changes in fair value are reported in net investment income (loss).
COLI has been purchased by the Company and certain subsidiaries on the lives of certain key employees and the Company and these subsidiaries are named as beneficiaries under these policies. COLI is carried at the cash surrender value of the policies. As of December 31, 2023 and 2022, the carrying value of COLI was $921 million and $886 million, respectively, and is reported in other invested assets in the consolidated balance sheets.
Cash and cash equivalents includes cash on hand, demand deposits, money market accounts, overnight commercial paper and highly liquid debt instruments purchased with an original maturity of three months or less. Due to the short-term nature of these investments, the recorded value is deemed to approximate fair value. Cash and securities segregated primarily includes U.S. Treasury Bills segregated by AB in a special reserve bank custody account for the exclusive benefit of its brokerage customers under Rule 15c3-3 of the Exchange Act.
Securities Sold under Agreements to Repurchase
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Securities sold under agreements to repurchase involve the temporary exchange of securities for cash or other collateral of equivalent value, with agreement to redeliver a like quantity of the same or similar securities at a future date prior to maturity at a fixed and determinable price. Securities sold under agreements to repurchase transactions are conducted by the Company under a standardized securities industry master agreement, amended to suit the requirements of each respective counterparty. Transfers of securities under these agreements to repurchase are evaluated by the Company to determine whether they satisfy the criteria for accounting treatment as secured borrowing arrangements. Agreements not meeting the criteria would require recognition of the transferred securities as sales with related forward repurchase commitments. All of the Company’s securities repurchase transactions are accounted for as secured borrowings with the related obligations distinctly captioned in the consolidated balance sheets on a gross basis. As of December 31, 2023 and 2022 the Company had no Securities sold under agreements to repurchase outstanding. During the year ended December 31, 2021 there was no activity on Securities sold under agreements to repurchase.
Securities Lending Program
The Company enters into securities lending transactions whereby securities are loaned to third parties, primarily major brokerage firms. Securities lending transactions are treated as financing arrangements and the associated liability is recorded as the amount of cash received. Income and expenses associated with securities lending transactions are reported within net investment income in the consolidated statements of income (loss).
Derivatives
Derivatives are financial instruments whose values are derived from interest rates, foreign exchange rates, financial indices, values of securities or commodities, credit spreads, market volatility, expected returns and liquidity. Values can also be affected by changes in estimates and assumptions, including those related to counterparty behavior and non-performance risk used in valuation models. Derivative financial instruments generally used by the Company include equity, currency, and interest rate futures, total return and/or other equity swaps, interest rate swaps and floors, swaptions, variance swaps and equity options, all of which may be exchange-traded or contracted in the OTC market. All derivative positions are carried in the consolidated balance sheets at fair value, generally by obtaining quoted market prices or through the use of valuation models.
Freestanding derivative contracts are reported in the consolidated balance sheets either as assets within “other invested assets” or as liabilities within “other liabilities.” The Company nets the fair value of all derivative financial instruments with counterparties for which an ISDA Master Agreement and related CSA have been executed. All changes in the fair value of the Company’s freestanding derivative positions not designated to hedge accounting relationships, including net receipts and payments, are included in “net derivative gains (losses)” without considering changes in the fair value of the economically associated assets or liabilities.
The Company has designated certain derivatives it uses to economically manage asset/liability risk in relationships which qualify for hedge accounting. To qualify for hedge accounting, we formally document our designation at inception of the hedge relationship as a cash flow, fair value or net investment hedge. This documentation includes our risk management objective and strategy for undertaking the hedging transaction. The Company identifies how the hedging instrument is expected to offset the designated risks related to the hedged item and the method that will be used to retrospectively and prospectively assess the hedge effectiveness. To qualify for hedge accounting, a hedging instrument must be assessed as being highly effective in offsetting the designated risk of the hedged item. Hedge effectiveness is formally assessed and documented at inception and periodically throughout the life of the hedge accounting relationship.
The Company does not exclude any components of the hedging instrument from the effectiveness assessments and therefore does not separately measure or account for any excluded components of the hedging instrument.
While in cash flow hedge relationships, any periodic net receipts and payments from the hedging instrument are included in the income or expense line that the hedged item’s periodic income or expense is recognized. Other changes in the fair value of the hedging instrument while in a cash flow hedging relationship are reported within OCI. These amounts are deferred in AOCI until they are reclassified to Net income (loss). The reclassified amount offsets the effect of the cash flows on Net income (loss) in the same period when the hedged item affects earnings and on the same line as the hedged item.
We discontinue cash flow hedge accounting prospectively when the Company determines: (1) the hedging instrument is no longer highly effective in offsetting changes in the cash flow from the hedged risk, (2) the hedged item is no longer probable of occurring within two months of their forecast, or (3) the hedging instrument is otherwise
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
redesignated from the hedging relationship. Changes in the fair value of the derivative after discontinuation of cash flow hedge accounting are accounted for as freestanding derivative positions not designated to hedge accounting relationships unless and until the derivative is redesignated to a hedge accounting relationship. When cash flow hedge accounting is discontinued the amounts deferred in AOCI during the hedge relationship continue to be deferred in AOCI, as long as the hedged items continue to be probable of occurring within two months of their forecast, until the hedged item affects Net income (loss). Any amount deferred in AOCI for hedged items which are no longer probable of occurring within two months of their forecast will be reclassified to “net derivative gains (losses)” at that time.
The Company is a party to financial instruments and other contracts that contain “embedded” derivative instruments. At inception, the Company assesses whether the economic characteristics of the embedded instrument are “clearly and closely related” to the economic characteristics of the remaining component of the “host contract” and whether a separate instrument with the same terms as the embedded instrument would meet the definition of a derivative instrument. Once those criteria are met the resulting embedded derivative is bifurcated from the host contract, carried in the consolidated balance sheets at fair value, and changes in its fair value are recognized immediately and captioned in the consolidated statements of income (loss) according to the nature of the related host contract. For certain financial instruments that contain an embedded derivative that otherwise would need to be bifurcated and reported at fair value, the Company instead may elect to carry the entire instrument at fair value.
Mortgage Loans on Real Estate
The Company invests in commercial, agricultural and residential mortgage loans which are included in the consolidated balance sheets as mortgage loans on real estate. Mortgage loans are stated at unpaid principal balances, net of unamortized discounts and the allowance for credit losses. The Company calculates the allowance for credit losses in accordance with the CECL model in order to provide for the risk of credit losses in the lending process.
Expected credit losses for loans with similar risk characteristics are estimated on a collective (i.e., pool) basis in order to meet CECL’s risk of loss concept which requires the Company to consider possibilities of loss, even if remote.
For collectively evaluated mortgages, the Company estimates the allowance for credit losses based on the amortized cost basis of its mortgages over their expected life using a PD / LGD model. The PD / LGD model incorporates the Company’s reasonable and supportable forecast of macroeconomic information over a specified period. The length of the reasonable and supportable forecast period is reassessed on a quarterly basis and may be adjusted as appropriate over time to be consistent with macroeconomic conditions and the environment as of the reporting date. For periods beyond the reasonable and supportable forecast period, the model reverts to historical loss information. The PD and LGD are estimated at the loan-level based on loans’ current and forecasted risk characteristics as well as macroeconomic forecasts. The PD is estimated using both macroeconomic conditions as well as individual loan risk characteristics including LTV ratios, DSC ratios, DTI ratio, seasoning, collateral type, geography, and underlying credit. The LGD is driven primarily by the type and value of collateral, and secondarily by expected liquidation costs and time to recovery.
For individually evaluated mortgages, the Company continues to recognize a valuation allowance on the present value of expected future cash flows discounted at the loan’s original effective interest rate or on its collateral value.
The CECL model is configured to the Company’s specifications and takes into consideration the detailed risk attributes of each discrete loan in the mortgage portfolio which will vary by loan type, but are not limited to the following:
•LTV ratio – Derived from current loan balance divided by the fair market value of the property. An LTV ratio in excess of 100% indicates an underwater mortgage.
•DSC ratio – Derived from actual operating earnings divided by annual debt service. If the ratio is below 1.0x, then the income from the property does not support the debt.
•DTI ratio - Is used for residential mortgage loans to assess a borrower’s ability to repay a loan. DTI ratio is derived by adding up all of the borrower’s debt payments and dividing that sum by the borrower’s gross monthly income.
•Consumer Credit Score - Is used for residential mortgage loans to determine the borrower’s credit worthiness and eligibility for a residential loan based upon credit reports.
•Occupancy – Criteria varies by property type but low or below market occupancy is an indicator of sub-par property performance.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
•Lease expirations – The percentage of leases expiring in the upcoming 12 to 36 months are monitored as a decline in rent and/or occupancy may negatively impact the debt service coverage ratio. In the case of single-tenant properties or properties with large tenant exposure, the lease expiration is a material risk factor.
•Other – Any other factors such as maturity, borrower/tenant related issues, payment status, property condition, or current economic conditions may call into question the performance of the loan.
Mortgage loans that do not share similar risk characteristics with other loans in the portfolio are individually evaluated quarterly by the Company’s IUS Committee. The allowance for credit losses on these individually evaluated mortgages is a loan-specific reserve as a result of the loan review process that is recorded based on the present value of expected future cash flows discounted at the loan’s effective interest rate or based on the fair value of the collateral. The individually assessed allowance for mortgage loans can increase or decrease from period to period based on such factors.
Individually assessed loans may include, but are not limited to, mortgages that have deteriorated in credit quality such as a TDR and reasonably expected TDRs, mortgages for which foreclosure is probable, and mortgages which have been classified as “potential problem” or “problem” loans within the Company’s IUS Committee processes as described below.
Within the IUS process, commercial mortgages 60 days or more past due and agricultural and residential mortgages 90 days or more past due, as well as all mortgages in the process of foreclosure, are identified as problem mortgage loans. Based on its monthly monitoring of mortgages, a class of potential problem mortgage loans are also identified, consisting of mortgage loans not currently classified as problem mortgage loans but for which management has doubts as to the ability of the borrower to comply with the present loan payment terms and which may result in the loan becoming a problem or being modified. The decision whether to classify a performing mortgage loan as a potential problem involves judgments by management as to likely future industry conditions and developments with respect to the borrower or the individual mortgaged property.
Individually assessed mortgage loans without provision for losses are mortgage loans where the fair value of the collateral or the net present value of the expected future cash flows related to the loan equals or exceeds the recorded investment. Interest income earned on mortgage loans where the collateral value is used to measure impairment is recorded on a cash basis. Interest income on mortgage loans where the present value method is used to measure impairment is accrued on the net carrying value amount of the loan at the interest rate used to discount the cash flows.
Mortgage loans are placed on nonaccrual status once management believes the collection of accrued interest is not probable. Once mortgage loans are classified as nonaccrual mortgage loans, interest income is recognized under the cash basis of accounting and the resumption of the interest accrual would commence only after all past due interest has been collected or the mortgage loan has been restructured to where the collection of interest is considered likely. The Company charges off loan balances and accrued interest that are deemed uncollectible.
The components of amortized cost for mortgage loans on the consolidated balance sheets excludes accrued interest amounts because the Company presents accrued interest receivables within other assets. Once mortgage loans are placed on nonaccrual status, the Company reverses accrued interest receivable against interest income. Since the nonaccrual policy results in the timely reversal of accrued interest receivable, the Company does not record an allowance for credit losses on accrued interest receivable.
Held-for-Sale
The Company classifies assets and liabilities (“disposal group”) as held-for-sale when the specified criteria in Accounting Standards Codification 360, Property, Plant and Equipment, are met. Assets and liabilities held-for-sale are presented separately within the Consolidated Balance Sheets. Depreciation of property, plant and equipment and amortization of intangible and right-of-use assets are not recorded while these assets are classified as held-for-sale. If, in any period, the carrying value of the disposal group exceeds the estimated fair value, less costs to sell, an impairment loss will be recognized. See Note 25 of the Notes to these Consolidated Financial Statements for additional information regarding the disposal group.
Troubled Debt Restructuring
The investment the Company makes in commercial, agricultural and residential mortgage loans are included in the consolidated balance sheets as mortgage loans on real estate. The investments the Company makes in privately negotiated fixed maturities are included in the consolidated balance sheets as fixed maturities AFS. Under certain
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
circumstances, modifications are granted to these contracts. Each modification is evaluated as to whether a TDR has occurred. A modification is a TDR when the borrower is in financial difficulty and the creditor makes concessions. Generally, the types of concessions may include reducing the face amount or maturity amount of the debt as originally stated, reducing the contractual interest rate, extending the maturity date at an interest rate lower than current market interest rates and/or reducing accrued interest. The Company considers the amount, timing and extent of the concession granted in determining any impairment or changes in the specific credit allowance recorded in connection with the TDR. A credit allowance may have been recorded prior to the period when the loan is modified in a TDR. Accordingly, the carrying value (net of the allowance) before and after modification through a TDR may not change significantly, or may increase if the expected recovery is higher than the pre-modification recovery assessment. For information pertaining to our TDRs see Note 3 of the Notes to these Consolidated Financial Statements.
Net Investment Income (Loss), Investment Gains (Losses) Net and Unrealized Investment Gains (Losses)
Realized investment gains (losses) are determined by identification with the specific asset and are presented as a component of revenue. Changes in the allowance for credit losses are included in investment gains (losses), net.
Realized and unrealized holding gains (losses) on trading and equity securities are reflected in net investment income (loss).
Unrealized investment gains (losses) on fixed maturities designated as AFS held by the Company are accounted for as a separate component of AOCI, net of related deferred income taxes, as are amounts attributable to certain pension operations, Closed Block’s policyholders’ dividend obligation, insurance liability loss recognition, DAC related to UL policies, investment-type products and participating traditional life policies.
Changes in unrealized gains (losses) reflect changes in fair value of only those fixed maturities classified as AFS and do not reflect any change in fair value of policyholders’ account balances and future policy benefits.
Fair Value of Financial Instruments
See Note 8 of the Notes to these Consolidated Financial Statements for additional information regarding determining the fair value of financial instruments.
Recognition of Insurance Income and Related Expenses
Deposits related to UL and investment-type contracts are reported as deposits to policyholders’ account balances. Revenues from these contracts consist of fees assessed during the period against policyholders’ account balances for mortality charges, policy administration charges and surrender charges. Policy benefits and claims that are charged to expense include benefit claims incurred in the period in excess of related policyholders’ account balances.
DAC
Acquisition costs that vary with and are primarily related to the acquisition of new and renewal insurance business, reflecting incremental direct costs of contract acquisition with independent third parties or employees that are essential to the contract transaction, as well as the portion of employee compensation, including employee fringe benefits and other costs directly related to underwriting, policy issuance and processing, medical inspection, and contract selling for successfully negotiated contracts including commissions, underwriting, agency and policy issue expenses, are deferred.
Contracts are measured on a grouped basis utilizing cohorts consistent with those used in the calculation of future policy benefit reserves. DAC is amortized on a constant level basis for the grouped contracts over the expected term of the contract. For life insurance products, DAC is amortized in proportion to the face amount in force. For annuity products DAC is amortized in proportion to policy counts. The constant level basis used for amortization determines the current period amortization considering both the current period’s actual experience and future projections. The amortization pattern is revised quarterly on a prospective basis. Amortization of DAC is included in Amortization of DAC, part of total benefits and other deductions.
For some products, policyholders can elect to modify product benefits, features, rights or coverages that occur by the exchange of a contract for a new contract, or by amendment, endorsement, or rider to a contract, or by election or coverage within a contract. These transactions are known as internal replacements. If such modification substantially changes the contract, the associated DAC is written off immediately through income and any new acquisition costs associated with the replacement contract are deferred.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Amount due to and from Reinsurers
For each of its reinsurance agreements, the Company determines whether the agreement provides indemnification against loss or liability relating to insurance risk in accordance with applicable accounting standards. Cessions under reinsurance agreements do not discharge the Company’s obligations as the primary insurer. The Company reviews all
contractual features, including those that may limit the amount of insurance risk to which the reinsurer is subject or features that delay the timely reimbursement of claims.
For reinsurance of existing in-force blocks of long-duration contracts that transfer significant insurance risk, the difference, if any, between the amounts paid (received), and the liabilities ceded (assumed) related to the underlying contracts is considered the net cost of reinsurance at the inception of the reinsurance agreement. Subsequent amounts paid (received) on the reinsurance of in-force blocks, as well as amounts paid (received) related to new business, are recorded as premiums ceded (assumed); and amounts due from reinsurers (amounts due to reinsurers) are established.
Assets and liabilities relating to reinsurance agreements with the same reinsurer may be recorded net on the balance sheet if a right of offset exists within the reinsurance agreement. In the event that reinsurers do not meet their obligations to the Company under the terms of the reinsurance agreements, reinsurance recoverable balances could become uncollectible. In such instances, reinsurance recoverable balances are stated net of allowances for uncollectible reinsurance.
Premiums, policy charges and fee income, and policyholders’ benefits include amounts assumed under reinsurance agreements and are net of reinsurance ceded. Amounts received from reinsurers for policy administration are reported in other revenues.
For reinsurance contracts, reinsurance recoverable balances are generally calculated using methodologies and assumptions that are consistent with those used to calculate the direct liabilities.
Ceded reinsurance transactions are recognized and measured in a manner consistent with underlying reinsured contracts, including using consistent assumptions. Assumed and ceded reinsurance contract rights and obligations are accounted for on a basis consistent with our direct contract. The reinsurance cost or benefit for traditional life non-participating and limited-payment contracts is recognized in proportion to the Gross Premiums of the underlying direct cohorts. The locked-in single A discount rate used to calculate the reinsurance cost or benefit is established at inception of the reinsurance contract. Changes to the single A discount rate are reflected in comprehensive income at each reporting date.
If the Company determines that a reinsurance agreement does not expose the reinsurer to a reasonable possibility of a significant loss from insurance risk, the Company records the agreement using the deposit method of accounting. Deposits received are included in other liabilities and deposits made are included within other assets. As amounts are paid or received, consistent with the underlying contracts, the deposit assets or liabilities are adjusted. Interest on such deposits is recorded as other income or other operating costs and expenses, as appropriate.
Sales Inducement Assets
Sales inducement assets are offered on certain deferred annuity products in the form of either immediate bonus interest credited or enhanced interest crediting rates for a period of time. The interest crediting expense associated with these sales inducement assets is deferred and amortized over the lives of the underlying contracts in a manner consistent with the amortization of DAC. Unamortized balances are included in other assets in the consolidated balance sheets and amortization is included in interest credited to policyholders’ account balances in the consolidated statements of income (loss).
Policyholders’ Account Balances
Policyholders’ account balances relate to contracts or contract features where the Company has no significant insurance risk. This liability represents the contract value that has accrued to the benefit of the policyholder as of the balance sheet date.
Obligations arising from funding agreements are also reported in policyholders’ account balances in the consolidated balance sheets. As a member of the FHLB, the Company has access to collateralized borrowings. The Company may also issue funding agreements to the FHLB. Both the collateralized borrowings and funding agreements would require the Company to pledge qualified mortgage-backed assets and/or government securities as collateral.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Future Policy Benefits and Other Policyholders’ Liabilities
The liability for future policy benefits is estimated based upon the present value of future policy benefits and related claim expenses less the present value of estimated future net premiums where net premium equals gross premium under the contract multiplied by the net premium ratio. Related claim expenses include termination and settlement costs and exclude acquisition costs and non-claim related costs. The liability is estimated using current assumptions that include discount rate, mortality, and lapses. Assumptions are based on judgments that consider the Company’s historical experience, industry data, and other factors.
For participating traditional life insurance policies, future policy benefit liabilities are calculated using a net level premium method based on guaranteed mortality and dividend fund interest rates. The liability for annual dividends represents the accrual of annual dividends earned. Terminal dividends are accrued in proportion to face amount over the life of the contract.
For non-participating traditional life insurance policies (Term) and limited pay contracts (Payout, Pension), contracts are grouped into cohorts by contract type and issue year. The Company quarterly updates its estimate of cash flows using actual experience and current future cash flow assumptions, which is reflected in an updated net premium ratio used to calculate the liability. The ratio of actual and future expected claims to actual and future expected premiums determines the net premium ratio. The policy administration expense assumption is not updated after policy issuance. If actual expenses differ from the original expense assumptions, the differences are recognized in the period identified. The revised net premium ratio is used to determine the updated liability for future policy benefits as of the beginning of the reporting period, discounted at the original contract issuance rate. Changes in the liability due to current discount rates differing from original rates are included in other comprehensive income within the consolidated statement of comprehensive income.
For non-participating traditional life insurance policies and limited pay contracts, the discount rate assumption used is corporate A rated forward curve. We use a forward curve based upon a Bloomberg index. The liability is remeasured each quarter with the remeasurement change reported in other comprehensive income. The locked-in discount rate is generally based on expected investment returns at contract inception for contracts issued prior to January 1, 2021 and the upper medium grade fixed income corporate instrument yield (i.e., single A) at contract inception for contracts issued after January 1, 2021. The Company developed an LDTI discount rate methodology used to calculate the LFPB for its traditional insurance liabilities and constructed a discount rate curve that references upper-medium grade (low credit risk) fixed-income instrument yields (i.e. Single-A rated Corporate bond yields) which are meant to reflect the duration characteristics of the corresponding insurance liabilities. The methodology uses observable market data, where available, and uses various estimation techniques in line with fair value guidance (such as interpolation and extrapolation) where data is limited. Discount rates are updated quarterly.
For limited-payment products, Gross Premiums received in excess of net premiums are deferred at initial recognition as a deferred profit liability (“DPL”). DPL will be amortized in relation to the expected future benefit payments. As the calculation of the DPL is based on discounted cash flows, interest accrues on the unamortized DPL balance using the discount rate determined at contract issuance. The DPL is updated at the same time as the estimates for cash flows for the liability for future policy benefits. Any difference between the recalculated and beginning of period DPL is recognized in remeasurement gain or loss in the consolidated statements of income (loss), Remeasurement of Liability for Future Policy Benefits, part of total benefits and other deductions. On the consolidated balance sheets the DPL is recorded in the liability for future policy benefits.
Additional liabilities for contract or contract feature that provide for additional benefits in addition to the account balance but are not market risk benefits or embedded derivatives (“additional insurance liabilities”) are established by estimating the expected value of death or other insurance benefits in excess of the projected contract accumulation value and recognizing the excess over the estimated life based on expected assessments (i.e., benefit ratio). The liability equals the current benefit ratio multiplied by cumulative assessments recognized to date, plus interest, less cumulative excess payments to date. These reserves are recorded within future policy benefits and other policyholders’ liabilities. The determination of this estimated future policy benefits liability is based on models that involve numerous assumptions and subjective judgments, including those regarding expected market rates of return and volatility, contract surrender and withdrawal rates, and mortality experience. There can be no assurance that actual experience will be consistent with management’s estimates. Assumptions are reviewed annually and updated with the remeasurement gain or loss reflected in total benefit expense.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The Company recognizes an adjustment in other comprehensive income for the additional insurance liabilities for unrealized gains and losses not included when calculating the present value of expected assessments for the benefit ratios.
The Company conducts annual premium deficiency testing except for liability for future policy benefits for non-participating traditional and limited payment contracts. The Company reviews assumptions and determines whether the sum of existing liabilities and the present value of future Gross Premiums is sufficient to cover the present value of future benefits to be paid and settlement costs. Anticipated investment income is considered when performing premium deficiency for long duration contracts. The anticipated investment income is projected based on current investment portfolio returns grading to long term reinvestment rates over the projection periods, based on anticipated gross reinvestment spreads, defaults and investment expenses. Premium deficiency reserves are recorded in certain instances where the policyholder liability for a particular line of business may not be deficient in the aggregate to trigger loss recognition, but the pattern of earnings may be such that profits are expected to be recognized in earlier years followed by losses in later years. This pattern of profits followed by losses is exhibited in our VISL business and is generated by the cost structure of the product or secondary guarantees in the contract. The secondary guarantee ensures that, subject to specified conditions, the policy will not terminate and will continue to provide a death benefit even if there is insufficient policy value to cover the monthly deductions and charges. We accrue for these PFBL using a dynamic approach that changes over time as the projection of future losses change.
Market Risk Benefits
Market risk benefits (“MRBs”) are contracts or contract features that provide protection to the contract holder from other than nominal capital market risk and expose the Company to other than nominal capital market risk. Market risk benefits include contract features that provide minimum guarantees to policyholders and include GMIB, GMDB, GMWB, GMAB, and ROP DB benefits. MRBs are identified and measured at fair value on a seriatim basis using an ascribed fee approach based upon policyholder behavior projections and risk neutral economic scenarios adjusted based on the facts and circumstances of the Company’s product features. The MRB Asset and MRB Liability will be equal to the estimated present value of benefits and risk margins less the estimated present value of ascribed fees. Ascribed fees will consist of the fee needed at policy inception date, under a stochastically generated set of risk-neutral scenarios, so that the present value of claims, including any risk charge, is equal to the present value of the projected attributed fees which will be capped at estimated present value of total policyholder contractual fees. The attributed fee percentage is considered a fixed term of the MRB feature and is held static over the life of the contract. Discount rates are updated quarterly. Changes in fair value are recognized as a remeasurement gain/loss in the Change in market risk benefits and purchased market risk benefits, part of total benefits and other deductions except for the portion of the change in the fair value due to change in the Company’s own credit risk, which is recognized in other than comprehensive income. Additionally, when an annuitization occurs (for annuitization benefits) or upon extinguishment of the account balance (for withdrawal benefits) the balance related to the MRB will be derecognized and the amount deducted (after derecognition of any related amount included in accumulated other comprehensive income) shall be used in the calculation of the liability for future policy benefits for the payout annuity. Upon derecognition, any related balance will be removed from AOCI.
The Company has issued and continues to offer certain variable annuity products with GMDB and/or contain a GMLB (collectively, the “GMxB features”) which, if elected by the policyholder after a stipulated waiting period from contract issuance, guarantees a minimum lifetime annuity based on predetermined annuity purchase rates that may be in excess of what the contract account value can purchase at then-current annuity purchase rates. This minimum lifetime annuity is based on predetermined annuity purchase rates applied to a GMIB base. The Company previously issued certain variable annuity products with GMIB, GWBL, GMWB, and GMAB features. The Company has also assumed reinsurance for products with GMxB features.
Features in ceded reinsurance contracts that meet the definition of MRBs are accounted for at fair value as a purchased MRB. The fees used to determine the fair value of the reinsured market risk benefit are those defined in the reinsurance contract. The expected periodic future premiums would represent cash outflows and the expected future benefits would represent cash inflows in the fair value calculation. On the ceded side, the Purchased MRB will be measured considering the counterparty credit risk of the reinsurer, while the direct contract liabilities will be measured considering the instrument-specific credit risk of the insurer. As a result of the difference in the treatment of the counterparty credit risk, the fair value of the direct and ceded contracts may be different even if the contractual fees and benefits are the same. Changes in instrument-specific credit risk of the Company is included in the fair value of its market risk benefit, whether in an asset or liability position, and whether related to an issued or purchased MRB, is
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
recognized in OCI. The counterparty credit risk of the reinsurer is recorded in the consolidated statements of income (loss).
Policyholders’ Dividends
The amount of policyholders’ dividends to be paid (including dividends on policies included in the Closed Block) is determined annually by the board of directors of the issuing insurance company. The aggregate amount of policyholders’ dividends is related to actual interest, mortality, morbidity and expense experience for the year and judgment as to the appropriate level of statutory surplus to be retained by the Company.
Separate Accounts
Generally, Separate Accounts established under New York State and Arizona State Insurance Law are not chargeable with liabilities that arise from any other business of the Company. Separate Accounts assets are subject to General Account claims only to the extent Separate Accounts assets exceed Separate Accounts liabilities. Assets and liabilities of the Separate Account represent the net deposits and accumulated net investment earnings (loss) less fees, held primarily for the benefit of policyholders, and for which the Company does not bear the investment risk. Separate Accounts assets and liabilities are shown on separate lines in the consolidated balance sheets. Assets held in Separate Accounts are reported at quoted market values or, where quoted values are not readily available or accessible for these securities, their fair value measures most often are determined through the use of model pricing that effectively discounts prospective cash flows to present value using appropriate sector-adjusted credit spreads commensurate with the security’s duration, also taking into consideration issuer-specific credit quality and liquidity. Investment performance (including investment income, net investment gains (losses) and changes in unrealized gains (losses)) and the corresponding amounts credited to policyholders of such Separate Accounts are offset within the same line in the consolidated statements of income (loss).
Deposits to Separate Accounts are reported as increases in Separate Accounts assets and liabilities and are not reported in the consolidated statements of income (loss). Mortality, policy administration and surrender charges on all policies including those funded by Separate Accounts are included in revenues.
The Company reports the General Account’s interests in Separate Accounts as trading securities, at fair value, in the consolidated balance sheets.
Leases
The Company does not record leases with an initial term of 12 months or less in its consolidated balance sheets, but instead recognizes lease expense for these leases on a straight-line basis over the lease term. For leases with a term greater than one year, the Company records in its consolidated balance sheets at the time of lease commencement or modification a RoU operating lease asset and a lease liability, initially measured at the present value of the lease payments. Lease costs are recognized in the consolidated statements of income (loss) over the lease term on a straight-line basis. RoU operating lease assets represent the Company’s right to use an underlying asset for the lease term and RoU operating lease liabilities represent the Company’s obligation to make lease payments arising from the lease.
Broker-Dealer Revenues, Receivables and Payables
Equitable Advisors and certain of the Company’s other subsidiaries provide investment management, brokerage and distribution services for affiliates and third parties. Third-party revenues earned from these services are reported in other income in the Company’s consolidated statement of income (loss).
Receivables from and payables to clients include amounts due on cash and margin transactions. Securities owned by customers are held as collateral for receivables; such collateral is not reflected in the consolidated financial statements.
Goodwill and Other Intangible Assets
Goodwill recorded by the Company represents the excess of purchase price over the estimated fair value of identifiable net assets of companies acquired in a business combination and relates principally to the acquisition of SCB Inc., an investment research and management company formerly known as Sanford C. Bernstein Inc. (“Bernstein Acquisition”), the purchase of AB Units, and AB’s acquisition of CarVal on July 1, 2022. The Company tests goodwill for recoverability each annual reporting period at December 31 and at interim periods if facts or circumstances are indicative of potential impairment.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The Company uses a market valuation approach. Under the market valuation approach, the fair value of the reporting unit is based on its adjusted market valuation assuming a control premium. The Company determined that this valuation technique provided a more exact determination of fair value for the reporting unit and was applied during its annual testing for goodwill recoverability at December 31, 2023 and 2022.
The Company’s intangible assets primarily relate to AB’s acquisition of CarVal and reflect amounts assigned to acquired investment management contracts based on their estimated fair values at the time of acquisition, less accumulated amortization. These intangible assets generally are amortized on a straight-line basis over their estimated useful life, ranging from six to twenty years. All intangible assets are periodically reviewed for impairment as events or changes in circumstances indicate that the carrying value may not be recoverable. If the carrying value exceeds fair value, impairment tests are performed to measure the amount of the impairment loss, if any.
Deferred Sales Commissions, Net
Commissions paid to financial intermediaries in connection with the sale of shares of open-end AB sponsored mutual funds sold without a front-end sales charge (“back-end load shares”) are capitalized as deferred sales commissions and amortized over periods not exceeding five and one-half years for U.S. fund shares and four years for non-U.S. fund shares, the periods of time during which the deferred sales commissions are generally recovered. These commissions are recovered from distribution services fees received from those funds and from CDSC received from shareholders of those funds upon the redemption of their shares. CDSC cash recoveries are recorded as reductions of unamortized deferred sales commissions when received. Since January 31, 2009, AB sponsored U.S. mutual funds have not offered back-end load shares to new investors.
Management periodically reviews the deferred sales commission asset for impairment as events or changes in circumstances indicate that the carrying value may not be recoverable. If these factors indicate impairment in value, a comparison is made of the carrying value to the undiscounted cash flows expected to be generated by the asset over its remaining life. If it is determined the deferred sales commission asset is not fully recoverable, the asset will be deemed impaired and a loss will be recorded in the amount by which the recorded amount of the asset exceeds its estimated fair value.
As of December 31, 2023 and 2022, respectively, net deferred sales commissions from AB totaled $87 million and $52 million and are included within other assets in the consolidated balance sheets. The estimated amortization expense of deferred sales commissions, based on the December 31, 2023 net asset balance for each of the next three years is $42 million, $28 million and $16 million. The Company tests the deferred sales commission asset for impairment quarterly by comparing undiscounted future cash flows to the recorded value, net of accumulated amortization. Each quarter, significant assumptions used to estimate the future cash flows are updated to reflect management’s consideration of current market conditions on expectations made with respect to future market levels and redemption rates. As of December 31, 2023 and 2022, the Company determined that the deferred sales commission asset was not impaired.
Capitalized Computer Software and Hosting Arrangements
Capitalized computer software and hosting arrangements include certain internal and external costs used to implement internal-use software and cloud computing hosting arrangements. These capitalized computer costs are included in other assets in the consolidated balance sheets and amortized on a straight-line basis over the estimated useful life of the software or term of the hosting arrangement that ranges between three and five years. Capitalized amounts are periodically tested for impairment in accordance with the guidance on impairment of long-lived assets. An immediate charge to earnings is recognized if capitalized computer costs no longer are deemed to be recoverable. In addition, service potential is periodically reassessed to determine whether facts and circumstances have compressed the software’s useful life or a significant change in the term of the hosting arrangement such that acceleration of amortization over a shorter period than initially determined would be required.
Capitalized computer software and hosting arrangements, net of accumulated amortization, amounted to $163 million and $224 million as of December 31, 2023 and 2022, respectively. Amortization of capitalized computer software and hosting arrangements in 2023, 2022 and 2021 was $53 million, $45 million and $57 million, respectively, recorded in other operating costs and expenses in the consolidated statements of income (loss).
Short-term and Long-term Debt
Liabilities for short-term and long-term debt are primarily carried at an amount equal to unpaid principal balance, net of unamortized discount or premium and debt issue costs. Original-issue discount or premium and debt-issue costs are recognized as a component of interest expense over the period the debt is expected to be outstanding, using the interest
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
method of amortization. Interest expense is generally presented within interest expense in the consolidated statements of income (loss). Short-term debt represents debt coming due in the next twelve months, including that portion of debt otherwise classified as long-term. See Note 14 of the Notes to these Consolidated Financial Statements for additional information regarding short-term and long-term debt.
Income Taxes
The Company and certain of its consolidated subsidiaries and affiliates file a consolidated federal income tax return. The Company provides for federal and state income taxes currently payable, as well as those deferred due to temporary differences between the financial reporting and tax bases of assets and liabilities. Current federal income taxes are charged or credited to operations based upon amounts estimated to be payable or recoverable as a result of taxable operations for the current year. Deferred income tax assets and liabilities are recognized based on the difference between financial statement carrying amounts and income tax bases of assets and liabilities using enacted income tax rates and laws. Valuation allowances are established when management determines, based on available information, that it is more likely than not that deferred tax assets will not be realized.
Under accounting for uncertainty in income taxes guidance, the Company determines whether it is more likely than not that a tax position will be sustained upon examination by the appropriate taxing authorities before any part of the benefit can be recorded in the consolidated financial statements. Tax positions are then measured at the largest amount of benefit that is greater than 50% likely of being realized upon settlement.
ABLP is a private partnership for federal income tax purposes and, accordingly, is not subject to federal and state corporate income taxes. However, ABLP is subject to a 4.0% New York City unincorporated business tax. AB Holding is subject to a 3.5% federal tax on partnership gross income from the active conduct of a trade or business. Domestic corporate subsidiaries of AB are subject to federal, state and local income taxes. Foreign corporate subsidiaries are generally subject to taxes in the foreign jurisdictions where they are located.
Recognition of Investment Management and Service Fees and Related Expenses
Investment management, advisory and service fees
Investment management and service fees principally include the Investment Management and Research segment’s investment advisory and service fees, distribution revenues and institutional research services revenue. Investment advisory and service base fees, generally calculated as a percentage, referred to as BPs, of assets under management, are recorded as revenue as the related services are performed. Certain investment advisory contracts, including those associated with hedge funds, provide for a performance-based fee, in addition to or in lieu of a base fee which is calculated as either a percentage of absolute investment results or a percentage of the investment results in excess of a stated benchmark over a specified period of time.
Investment management and administrative service fees are also earned by EIM and EIMG and reported in the Individual Retirement, Group Retirement, Protection Solutions and Legacy segments as well as certain asset-based fees associated with insurance contracts.
AB provides asset management services by managing customer assets and seeking to deliver returns to investors. Similarly, EIM and EIMG provides investment management and administrative services, such as fund accounting and compliance services, to EQAT and 1290 Funds as well as two private investment trusts established in the Cayman Islands, AXA Allocation Funds Trust and AXA Offshore Multimanager Funds Trust (collectively, the “Other AXA Trusts”). The contracts supporting these revenue streams create a distinct, separately identifiable performance obligation for each day the assets are managed for the performance of a series of services that are substantially the same and have the same pattern of transfer to the customer. Accordingly, these investment management, advisory, and administrative service base fees are recorded over time as services are performed and entitle the Company to variable consideration. Base fees, generally calculated as a percentage of AUM, are recognized as revenue at month-end when the transaction price no longer is variable and the value of the consideration is determined. These fees are not subject to claw back and there is minimal probability that a significant reversal of the revenue recorded will occur.
Certain investment advisory contracts of AB, including those associated with hedge funds or other alternative investments, provide for a performance-based fee (including carried interest), in addition to a base advisory fee, calculated either as a percentage of absolute investment results or a percentage of investment results in excess of a stated benchmark over a specified period of time. These performance-based fees are forms of variable consideration and, therefore, are excluded from the transaction price until it becomes probable there will not be significant reversal of the cumulative revenue recognized. At each reporting date, the Company evaluates constraining factors surrounding
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
the variable consideration to determine the extent to which, if any, revenues associated with the performance-based fee can be recognized. Constraining factors impacting the amount of variable consideration included in the transaction price include contractual claw-back provisions, the length of time of the uncertainty, the number and range of possible amounts, the probability of significant fluctuations in the fund’s market value and the level in which the fund’s value exceeds the contractual threshold required to earn such a fee and the materiality of the amount being evaluated.
Sub-advisory and sub-administrative expenses associated with these services are calculated and recorded as the related services are performed in other operating costs and expense in the consolidated statements of income (loss) as the Company is acting in a principal capacity in these transactions and, as such, reflects these revenues and expenses on a gross basis.
Research services
Research services revenue principally consists of brokerage transaction charges received by SCB LLC, SCBL and AB’s other sell side subsidiaries for providing equity research services to institutional clients. Brokerage commissions for trade execution services and related expenses may be used to pay for equity research services in accordance with Section 28(e) of the Exchange Act and are recorded on a trade-date basis when the performance obligations are satisfied. Generally, the transaction price is agreed upon at the point of each trade and based upon the number of shares traded or the value of the consideration traded. Research revenues are recognized when the transaction price is quantified, collectability is assured and significant reversal of such revenue is not probable.
Distribution services
Revenues from distribution services include fees received as partial reimbursement of expenses incurred in connection with the sale of certain AB sponsored mutual funds and the 1290 Funds and for the distribution primarily of EQAT Trust shares to separate accounts in connection with the sale of variable life and annuity contracts. The amount and timing of revenues recognized from performance of these distribution services often is dependent upon the contractual arrangements with the customer and the specific product sold as further described below.
Most open-end management investment companies, such as U.S. funds and the EQAT and the 1290 Funds, have adopted a plan under Rule 12b-1 of the Investment Company Act that allows for certain share classes to pay out of assets, distribution and service fees for the distribution and sale of its shares (“12b-1 Fees”). These open-end management investment companies have such agreements with the Company, and the Company has selling and distribution agreements pursuant to which it pays sales commissions to the financial intermediaries that distribute the shares. These agreements may be terminated by either party upon notice (generally 30 days) and do not obligate the financial intermediary to sell any specific amount of shares.
The Company records 12b-1 fees monthly based upon a percentage of the NAV of the funds. At month-end, the variable consideration of the transaction price is no longer constrained as the NAV can be calculated and the value of consideration is determined. These services are separate and distinct from other asset management services as the customer can benefit from these services independently of other services. The Company accrues the corresponding 12b-1 fees paid to sub-distributors monthly as the expenses are incurred. The Company is acting in a principal capacity in these transactions; as such, these revenues and expenses are recorded on a gross basis in the consolidated statements of income (loss).
AB sponsored mutual funds offer back-end load shares in limited instances and charge the investor a CDSC if the investment is redeemed within a certain period. The variable consideration for these contracts is contingent upon the timing of the redemption by the investor and the value of the sales proceeds. Due to these constraining factors, the Company excludes the CDSC fee from the transaction price until the investor redeems the investment. Upon redemption, the cash consideration received for these contractual arrangements is recorded as a reduction of unamortized deferred sales commissions.
AB’s Luxembourg subsidiary, the management company for most of its non-U.S. funds, earns a management fee which is accrued daily and paid monthly, at an annual rate, based on the average daily net assets of the fund. With respect to certain share classes, the management fee also may contain a component paid to distributors and other financial intermediaries and service providers to cover shareholder servicing and other administrative expenses (also referred to as an “All-in-Fee”). Based on the conclusion that asset management is distinct from distribution, the Company allocates a portion of the investment and advisory fee to distribution revenues for the servicing component based on standalone selling prices.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Other revenues
Also reported as investment management and service fees in the Company’s consolidated statements of income (loss) are other revenues from contracts with customers, primarily consisting of shareholder servicing fees, mutual fund reimbursements and other brokerage income.
Shareholder services, including transfer agency, administration and record-keeping are provided by AB to company-sponsored mutual funds. The consideration for these services is based on a percentage of the NAV of the fund or a fixed-fee based on the number of shareholder accounts being serviced. The revenues are recorded at month-end when the constraining factors involved with determining NAV or the numbers of shareholders’ accounts are resolved.
Other income
Revenues from contracts with customers reported as other income in the Company’s consolidated statements of income (loss) primarily consist of advisory account fees and brokerage commissions from the Company’s broker-dealer operations and sales commissions from the Company’s general agents for the distribution of non-affiliate insurers’ life insurance and annuity products. These revenues are recognized at month-end when constraining factors, such as AUM and product mix, are resolved and the transaction pricing no longer is variable such that the value of consideration can be determined. The change in deposit asset/liability accounts arising from reinsurance agreements which do not expose the reinsurer to a reasonable possibility of significant loss from insurance risk is included in other income.
Accounting and Consolidation of VIEs
For all new investment products and entities developed by the Company, the Company first determines whether the entity is a VIE, which involves determining an entity’s variability and variable interests, identifying the holders of the equity investment at risk and assessing the five characteristics of a VIE. Once an entity is determined to be a VIE, the Company then determines whether it is the primary beneficiary of the VIE based on its beneficial interests. If the Company is deemed to be the primary beneficiary of the VIE, the Company consolidates the entity.
Quarterly, management of the Company reviews its investment management agreements and its investments in, and other financial arrangements with, certain entities that hold client AUM to determine the entities the Company is required to consolidate under this guidance. These entities include certain mutual fund products, hedge funds, structured products, group trusts, collective investment trusts, and limited partnerships.
The analysis performed to identify variable interests held, determine whether entities are VIEs or VOEs, and evaluate whether the Company has a controlling financial interest in such entities requires the exercise of judgment and is updated on a continuous basis as circumstances change or new entities are developed. The primary beneficiary evaluation generally is performed qualitatively based on all facts and circumstances, including consideration of economic interests in the VIE held directly and indirectly through related parties and entities under common control, as well as quantitatively, as appropriate.
Consolidated VIEs
Consolidated CLOs
The Company is the investment manager of certain asset-backed investment vehicles, commonly referred to as CLOs, and certain other vehicles for which the Company earns fee income for investment management services. The Company may sell or syndicate investments through these vehicles, principally as part of the strategic investing activity as part of its investment management businesses. Additionally, the Company may invest in securities issued by these vehicles which are eliminated in consolidation of the CLOs.
As of December 31, 2023 and 2022, respectively, Equitable Financial holds $113 million and $85 million of equity interests in the CLOs. The Company consolidated the CLOs as of December 31, 2023 and 2022 as it is the primary beneficiary due to the combination of both its equity interest held by Equitable Financial and the majority ownership of AB, which functions as the CLOs loan manager. The assets of the CLOs are legally isolated from the Company’s creditors and can only be used to settle obligations of the CLOs. The liabilities of the CLOs are non-recourse to the Company and the Company has no obligation to satisfy the liabilities of the CLOs. As of December 31, 2023, Equitable Financial holds $23 million of equity interests in a SPE established to purchase loans from the market in anticipation of a new CLO transaction. The Company consolidated the SPE as of December 31, 2023 as it is the
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
primary beneficiary due to the combination of both its equity interest held by Equitable Financial and the majority ownership of AB, which functions as the SPE loan manager.
Resulting from this consolidation in the Company’s consolidated balance sheets are fixed maturities, at fair value using the fair value option with total assets of $1.7 billion and $1.5 billion notes issued by consolidated variable interest entities, at fair value using the fair value option with total liabilities of $1.6 billion and $1.2 billion at December 31, 2023 and 2022, respectively. The unpaid outstanding principal balance of the notes and short-term borrowing is $1.6 billion and $1.4 billion at December 31, 2023 and 2022.
Consolidated Limited Partnerships and LLCs
As of December 31, 2023 and 2022 the Company consolidated limited partnerships and LLCs for which it was identified as the primary beneficiary under the VIE model. Included in other invested assets, mortgage loans on real estate, other equity investments, trading securities, cash and other liabilities in the Company’s consolidated balance sheets at December 31, 2023 and 2022 are total net assets of $1.8 billion and $644 million, respectively related to these VIEs.
Consolidated AB-Sponsored Investment Funds
Included in the Company’s consolidated balance sheets as of December 31, 2023 and 2022 are assets of $309 million and $581 million, liabilities of $10 million and $56 million, and redeemable noncontrolling interests of $203 million and $369 million, respectively, associated with the consolidation of AB-sponsored investment funds under the VIE model. Also included in the Company’s consolidated balance sheets as of December 31, 2023 and 2022 are assets of $121 million and $0 million, liabilities of $3 million and $0 million, and redeemable noncontrolling interests of $7 million and $0 million, respectively, from consolidation of AB-sponsored investment funds under the VOE model.
Non-Consolidated VIEs
As of December 31, 2023 and 2022 respectively, the Company held approximately $2.6 billion and $2.4 billion of investment assets in the form of equity interests issued by non-corporate legal entities determined under the guidance to be VIEs, such as limited partnerships and limited liability companies, including CLOs, hedge funds, private equity funds and real estate-related funds. The Company continues to reflect these equity interests in the consolidated balance sheets as other equity investments and applies the equity method of accounting for these positions. The net assets of these non-consolidated VIEs are approximately $268.6 billion and $282.5 billion as of December 31, 2023 and 2022 respectively. The Company’s maximum exposure to loss from its direct involvement with these VIEs is the carrying value of its investment of $2.6 billion and $2.4 billion and approximately $1.3 billion and $1.3 billion of unfunded commitments as of December 31, 2023 and 2022, respectively. The Company has no further economic interest in these VIEs in the form of guarantees, derivatives, credit enhancements or similar instruments and obligations.
Non-Consolidated AB-Sponsored Investment Products
As of December 31, 2023 and 2022, the net assets of investment products sponsored by AB that are non-consolidated VIEs are approximately $54.6 billion and $46.4 billion, respectively. The Company’s maximum exposure to loss from its direct involvement with these VIEs is its investment of $10 million and $6 million as of December 31, 2023 and 2022. The Company has no further commitments to or economic interest in these VIEs.
Assumption Updates and Model Changes
The Company conducts its annual review of its assumptions and models during the third quarter of each year. The annual review encompasses assumptions underlying the valuation of MRB, liabilities for future policyholder benefits and additional liability update.
However, the Company updates its assumptions as needed in the event it becomes aware of economic conditions or events that could require a change in assumptions that it believes may have a significant impact to the carrying value of product liabilities and assets and consequently materially impact its earnings in the period of the change.
MRB Update
The Company updates its assumptions to reflect emerging experience for withdrawals, mortality and lapse election. This includes actuarial judgement informed by actual experience of how policy holders are expected to use these policies in the future. In addition, as part of the 2021 assumption update, the reference interest rate utilized in our GAAP fair value calculations was updated from the LIBOR swap curve to the US Treasury curve due to the impending
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
cessation of LIBOR and our GAAP fair value liability risk margins. There were no other significant change to the process used to calculate the MRB balances.
LFPB Update
The significant assumptions for the LFPB balances include mortality and lapses for our Traditional life businesses. The primary assumption for the payout block of business is mortality. Impacts to expected net premiums and expected future policy benefits due to assumption changes in 2021 can be observed in the liability for future policy benefit roll forward tables.
Additional Liability Update
The significant assumptions for the additional insurance liability balances include mortality, lapses, premium payment pattern, and interest crediting assumption.
Impact of Assumption Updates
The net impact of assumption changes during 2023 decreased other income by $9 million, increased remeasurement of liability for future policy benefits by $51 million, decreased policy benefits by $2 million, and decreased the change in market risk benefits and purchased market risk benefits by $53 million. This resulted in a decrease in income (loss) from operations, before income taxes of $5 million and decreased net income (loss) by $4 million.
The net impact of this assumption update during 2022 increased remeasurement of liability for future policy benefits by $14 million, decreased policyholders’ benefits by $13 million, increased change in market risk benefits and purchased market risk benefits by $204 million and increased interest credited to policyholder’s account balances by $1 million. This resulted in a decrease in income (loss) from operations, before income taxes of $206 million and decreased net income (loss) by $163 million.
The net impact of this assumption update during 2021 increased remeasurement of liability for future policy benefits by $33 million, increased policyholders’ benefits by $11 million, decreased change in market risk benefits and purchased market risk benefits by $446 million, increased interest credited to policyholder’s account balances by $1 million and increased amortization of DAC by $1 million. This resulted in an increase in income (loss) from operations, before income taxes of $400 million and increased net income (loss) by $316 million.
Model Changes
There were no material model changes during 2023, 2022 and 2021.
Out of Period Adjustment
During the year ended December 31, 2023, the Company recorded an out of period adjustment to correct the Treasury Inflation-Protected Securities (TIPS) hedging income. The hedging impact was incorrectly recorded in accumulated other comprehensive income. The impact resulted in an increase of $46.4 million, net of taxes in net investment income and a decrease in accumulated other comprehensive income. The correction was recorded in Corporate & Other. The impact associated with this correction was not considered material to the financial statements of any previously filed interim or annual periods.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
3) INVESTMENTS
Fixed Maturities AFS
The components of fair value and amortized cost for fixed maturities classified as AFS on the consolidated balance sheets excludes accrued interest receivable because the Company elected to present accrued interest receivable within other assets. Accrued interest receivable on AFS fixed maturities as of December 31, 2023 and 2022 was $626 million and $591 million, respectively. There was no accrued interest written off for AFS fixed maturities for the years ended December 31, 2023, 2022 and 2021.
The following tables provide information relating to the Company’s fixed maturities classified as AFS:
AFS Fixed Maturities by Classification
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortized Cost | | Allowance for Credit Losses | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
| (in millions) |
December 31, 2023 | | | | | | | | | |
Fixed Maturities: | | | | | | | | | |
Corporate (1) | $ | 49,786 | | | $ | 4 | | | $ | 320 | | | $ | 5,360 | | | $ | 44,742 | |
U.S. Treasury, government and agency | 5,735 | | | — | | | 2 | | | 1,106 | | | 4,631 | |
States and political subdivisions | 614 | | | — | | | 9 | | | 74 | | | 549 | |
Foreign governments | 719 | | | — | | | 3 | | | 111 | | | 611 | |
Residential mortgage-backed (2) | 2,470 | | | — | | | 18 | | | 133 | | | 2,355 | |
Asset-backed (3) | 11,058 | | | — | | | 52 | | | 109 | | | 11,001 | |
Commercial mortgage-backed | 3,595 | | | — | | | 2 | | | 515 | | | 3,082 | |
Redeemable preferred stock | 56 | | | — | | | 3 | | | — | | | 59 | |
Total at December 31, 2023 | $ | 74,033 | | | $ | 4 | | | $ | 409 | | | $ | 7,408 | | | $ | 67,030 | |
| | | | | | | | | |
December 31, 2022: | | | | | | | | | |
Fixed Maturities: | | | | | | | | | |
Corporate (1) | $ | 50,712 | | | $ | 24 | | | $ | 89 | | | $ | 7,206 | | | $ | 43,571 | |
U.S. Treasury, government and agency | 7,054 | | | — | | | 1 | | | 1,218 | | | 5,837 | |
States and political subdivisions | 609 | | | — | | | 7 | | | 89 | | | 527 | |
Foreign governments | 985 | | | — | | | 2 | | | 151 | | | 836 | |
Residential mortgage-backed (2) | 908 | | | — | | | 1 | | | 87 | | | 822 | |
Asset-backed (3) | 8,859 | | | — | | | 4 | | | 373 | | | 8,490 | |
Commercial mortgage-backed | 3,823 | | | — | | | — | | | 588 | | | 3,235 | |
Redeemable preferred stock | 41 | | | — | | | 2 | | | — | | | 43 | |
Total at December 31, 2022 | $ | 72,991 | | | $ | 24 | | | $ | 106 | | | $ | 9,712 | | | $ | 63,361 | |
______________
(1)Corporate fixed maturities include both public and private issues.
(2)Includes publicly traded agency pass-through securities and collateralized obligations.
(3)Includes credit-tranched securities collateralized by sub-prime mortgages, credit risk transfer securities and other asset types.
The contractual maturities of AFS fixed maturities as of December 31, 2023 are shown in the table below. Bonds not due at a single maturity date have been included in the table in the final year of maturity. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or pre-payment penalties.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Contractual Maturities of AFS Fixed Maturities
| | | | | | | | | | | |
| Amortized Cost (Less Allowance for Credit Losses) | | Fair Value |
| (in millions) |
December 31, 2023 | | | |
Contractual maturities: | | | |
Due in one year or less | $ | 1,524 | | | $ | 1,509 | |
Due in years two through five | 14,556 | | | 14,071 | |
Due in years six through ten | 16,627 | | | 15,585 | |
Due after ten years | 24,143 | | | 19,368 | |
Subtotal | 56,850 | | | 50,533 | |
Residential mortgage-backed | 2,470 | | | 2,355 | |
Asset-backed | 11,058 | | | 11,001 | |
Commercial mortgage-backed | 3,595 | | | 3,082 | |
Redeemable preferred stock | 56 | | | 59 | |
Total at December 31, 2023 | $ | 74,029 | | | $ | 67,030 | |
The following table shows proceeds from sales, gross gains (losses) from sales and allowance for credit losses for AFS fixed maturities:
Proceeds from Sales, Gross Gains (Losses) from Sales and Allowance for Credit and Intent to Sell Losses for AFS Fixed Maturities
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Proceeds from sales | | | | | $ | 6,790 | | | $ | 11,932 | | | $ | 27,363 | |
Gross gains on sales | | | | | $ | 10 | | | $ | 45 | | | $ | 1,152 | |
Gross losses on sales | | | | | $ | (504) | | | $ | (663) | | | $ | (195) | |
| | | | | | | | | |
Net (increase) decrease in Allowance for Credit and Intent to Sell losses | | | | | $ | (70) | | | $ | (247) | | | $ | (16) | |
The following table sets forth the amount of credit loss impairments on AFS fixed maturities held by the Company at the dates indicated and the corresponding changes in such amounts:
AFS Fixed Maturities - Credit and Intent to Sell Loss Impairments
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Balance, beginning of year | | | | | $ | 36 | | | $ | 44 | | | $ | 32 | |
Previously recognized impairments on securities that matured, paid, prepaid or sold | | | | | (67) | | | (263) | | | (4) | |
Recognized impairments on securities impaired to fair value this period (1) (2) | | | | | 52 | | | 246 | | | — | |
Credit losses recognized this period on securities for which credit losses were not previously recognized | | | | | 15 | | | — | | | 9 | |
Additional credit losses this period on securities previously impaired | | | | | 12 | | | 9 | | | 7 | |
| | | | | | | | | |
| | | | | | | | | |
Balance, end of year | | | | | $ | 48 | | | $ | 36 | | | $ | 44 | |
______________
(1)Represents circumstances where the Company determined in the current period that it intends to sell the security, or it is more likely than not that it will be required to sell the security before recovery of the security’s amortized cost.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
(2)Amounts reflected for the year ended December 31, 2023 represent AFS fixed maturities in an unrealized loss position, which the Company sold in anticipation of Equitable Financial’s ordinary dividend to Holdings. Amounts reflected for the year ended December 31, 2022 represent an impairment on AFS securities of $245 million related to the Global Atlantic Transaction. See Note 13 of the Notes to these Consolidated Financial Statements for additional details on the Global Atlantic Transaction.
The tables below present a roll-forward of net unrealized investment gains (losses) recognized in AOCI:
Net Unrealized Gains (Losses) on AFS Fixed Maturities
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 |
| Net Unrealized Gains (Losses) on Investments | | DAC | | Policyholders’ Liabilities | | Deferred Income Tax Asset (Liability) | | AOCI Gain (Loss) Related to Net Unrealized Investment Gains (Losses) |
| (in millions) |
Balance, beginning of year | $ | (9,606) | | | $ | — | | | $ | 41 | | | $ | 440 | | | $ | (9,125) | |
Net investment gains (losses) arising during the period | 2,048 | | | — | | | — | | | — | | | 2,048 | |
Reclassification adjustment: | | | | | | | | | |
Included in net income (loss) | 563 | | | — | | | — | | | — | | | 563 | |
| | | | | | | | | |
| | | | | | | | | |
Impact of net unrealized investment gains (losses) | — | | | — | | | 9 | | | (551) | | | (542) | |
Net unrealized investment gains (losses) excluding credit losses | (6,995) | | | — | | | 50 | | | (111) | | | (7,056) | |
Net unrealized investment gains (losses) with credit losses | (4) | | | — | | | — | | | 1 | | | (3) | |
Balance, end of year | $ | (6,999) | | | $ | — | | | $ | 50 | | | $ | (110) | | | $ | (7,059) | |
| | | | | | | | | |
| Year Ended December 31, 2022 |
Balance, beginning of year | $ | 4,809 | | | $ | — | | | $ | (169) | | | $ | (974) | | | $ | 3,666 | |
Net investment gains (losses) arising during the period | (15,275) | | | — | | | — | | | — | | | (15,275) | |
Reclassification adjustment: | | | | | | | | | |
Included in net income (loss) | 867 | | | — | | | — | | | — | | | 867 | |
| | | | | | | | | |
Other (1) | — | | | — | | | — | | | (1,569) | | | (1,569) | |
Impact of net unrealized investment gains (losses) | — | | | — | | | 210 | | | 2,982 | | | 3,192 | |
Net unrealized investment gains (losses) excluding credit losses | (9,599) | | | — | | | 41 | | | 439 | | | (9,119) | |
Net unrealized investment gains (losses) with credit losses | (7) | | | — | | | — | | | 1 | | | (6) | |
Balance, end of year | $ | (9,606) | | | $ | — | | | $ | 41 | | | $ | 440 | | | $ | (9,125) | |
| | | | | | | | | |
| Year Ended December 31, 2021 |
Balance, beginning of year | $ | 8,811 | | | $ | (1,548) | | | $ | (1,065) | | | $ | (1,302) | | | $ | 4,896 | |
Transition adjustment (2) | — | | | 1,548 | | | (77) | | | — | | | 1,471 | |
Net investment gains (losses) arising during the period | (3,122) | | | — | | | — | | | — | | | (3,122) | |
Reclassification adjustment: | | | | | | | | | |
Included in net income (loss) | (846) | | | — | | | — | | | — | | | (846) | |
Other (3) | (33) | | | — | | | — | | | — | | | (33) | |
Impact of net unrealized investment gains (losses) | — | | | — | | | 973 | | | 328 | | | 1,301 | |
Net unrealized investment gains (losses) excluding credit losses | 4,810 | | | — | | | (169) | | | (974) | | | 3,667 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) with credit losses | (1) | | | — | | | — | | | — | | | (1) | |
Balance, end of year | $ | 4,809 | | | $ | — | | | $ | (169) | | | $ | (974) | | | $ | 3,666 | |
______________
(1) Reflects a Deferred Tax Asset valuation allowance of $1.6 billion recorded during the fourth quarter of 2022. See Note 18 of the Notes to these Consolidated Financial Statements for additional details.
(2) Reflects transition adjustment of DAC and Policyholder Liabilities under the adoption of ASU 2018-12 effective January 1, 2021.Effective January 1, 2021, certain preferred stock have been reclassified to other equity investments.
(3) Effective January 1, 2021, certain preferred stock have been reclassified to other equity investments.
The following tables disclose the fair values and gross unrealized losses of the 4,402 issues as of December 31, 2023 and the 5,209 issues as of December 31, 2022 that are not deemed to have credit losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position for the specified periods at the dates indicated:
AFS Fixed Maturities in an Unrealized Loss Position for Which No Allowance Is Recorded
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less Than 12 Months | | 12 Months or Longer | | Total |
| Fair Value | | Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses |
| (in millions) |
December 31, 2023 | | | | | | | | | | | |
Fixed Maturities: | | | | | | | | | | | |
Corporate | $ | 2,228 | | | $ | 126 | | | $ | 33,135 | | | $ | 5,231 | | | $ | 35,363 | | | $ | 5,357 | |
U.S. Treasury, government and agency | 111 | | | 2 | | | 4,447 | | | 1,104 | | | 4,558 | | | 1,106 | |
States and political subdivisions | 10 | | | — | | | 300 | | | 74 | | | 310 | | | 74 | |
Foreign governments | 15 | | | 2 | | | 517 | | | 109 | | | 532 | | | 111 | |
Residential mortgage-backed | 210 | | | 2 | | | 1,044 | | | 131 | | | 1,254 | | | 133 | |
Asset-backed | 528 | | | 1 | | | 5,522 | | | 108 | | | 6,050 | | | 109 | |
Commercial mortgage-backed | 92 | | | 11 | | | 2,856 | | | 504 | | | 2,948 | | | 515 | |
| | | | | | | | | | | |
Total at December 31, 2023 | $ | 3,194 | | | $ | 144 | | | $ | 47,821 | | | $ | 7,261 | | | $ | 51,015 | | | $ | 7,405 | |
| | | | | | | | | | | |
December 31, 2022: | | | | | | | | | | | |
Fixed Maturities: | | | | | | | | | | | |
Corporate | $ | 24,580 | | | $ | 2,668 | | | $ | 16,534 | | | $ | 4,536 | | | $ | 41,114 | | | $ | 7,204 | |
U.S. Treasury, government and agency | 5,564 | | | 1,200 | | | 204 | | | 18 | | | 5,768 | | | 1,218 | |
States and political subdivisions | 130 | | | 25 | | | 173 | | | 64 | | | 303 | | | 89 | |
Foreign governments | 349 | | | 42 | | | 417 | | | 109 | | | 766 | | | 151 | |
Residential mortgage-backed | 671 | | | 49 | | | 83 | | | 38 | | | 754 | | | 87 | |
Asset-backed | 6,298 | | | 230 | | | 1,765 | | | 143 | | | 8,063 | | | 373 | |
Commercial mortgage-backed | 1,577 | | | 201 | | | 1,640 | | | 387 | | | 3,217 | | | 588 | |
| | | | | | | | | | | |
Total at December 31, 2022 | $ | 39,169 | | | $ | 4,415 | | | $ | 20,816 | | | $ | 5,295 | | | $ | 59,985 | | | $ | 9,710 | |
The Company maintains a diversified portfolio of corporate securities across industries and issuers and does not have exposure to any single issuer in excess of 0.8% of total corporate securities. The largest exposures to a single issuer of corporate securities held as of December 31, 2023 and 2022 were $360 million and $327 million, respectively, representing 8.2% and 10.4% of the consolidated equity of the Company.
Corporate high yield securities, consisting primarily of public high yield bonds, are classified as other than investment grade by the various rating agencies, i.e., a rating below Baa3/BBB- or the NAIC designation of 3 (medium investment grade), 4 or 5 (below investment grade) or 6 (in or near default). As of December 31, 2023 and 2022, respectively, approximately $2.6 billion and $2.9 billion, or 3.5% and 4.0%, of the $74.0 billion and $73.0 billion aggregate amortized cost of fixed maturities held by the Company were considered to be other than investment grade. These
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
securities had gross unrealized losses of $101 million and $208 million as of December 31, 2023 and 2022, respectively.
As of December 31, 2023 and 2022, respectively, the $7.3 billion and $5.3 billion of gross unrealized losses of twelve months or more were primarily concentrated in corporate securities. In accordance with the policy described in Note 2 of the Notes to these Consolidated Financial Statements, the Company concluded that an adjustment to the allowance for credit losses for these securities was not warranted at either December 31, 2023 or December 31, 2022. As of December 31, 2023 and 2022, the Company did not intend to sell the securities nor was it more likely than not be required to dispose of the securities before the anticipated recovery of their remaining amortized cost basis.
Based on the Company’s evaluation both qualitatively and quantitatively of the drivers of the decline in fair value of fixed maturity securities as of December 31, 2023, the Company determined that the unrealized loss was primarily due to increases in interest rates and credit spreads.
Securities Lending
Beginning in 2023, the Company has entered into securities lending agreements with an agent bank whereby blocks of securities are loaned to third parties, primarily major brokerage firms. As of December 31, 2023, the estimated fair value of loaned securities was $113 million. The agreements require a minimum of 102% of the fair value of the loaned securities to be held as cash collateral, calculated daily. To further minimize the credit risks related to these programs, the financial condition of counterparties is monitored on a regular basis. As of December 31, 2023, cash collateral received in the amount of $116 million, was invested by the agent bank. A securities lending payable for the overnight and continuous loans is included in other liabilities in the amount of cash collateral received. Securities lending transactions are used to generate income. Income and expenses associated with these transactions are reported as net investment income and were not material for the year ended December 31, 2023.
Mortgage Loans on Real Estate
In September 2023, the Company began investing in residential mortgage loans. Accrued interest receivable on commercial, agricultural and residential mortgage loans as of December 31, 2023 and 2022 was $82 million and $71 million, respectively. There was no accrued interest written off for commercial, agricultural and residential mortgage loans for the years ended December 31, 2023 and 2022.
As of December 31, 2023, the Company had one commercial mortgage loan for which foreclosure was probable. That loan has an amortized cost of $108 million and an associated allowance of $54 million.
Allowance for Credit Losses on Mortgage Loans
The change in the allowance for credit losses for commercial, agricultural and residential mortgage loans were as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Allowance for credit losses on mortgage loans: | | | | | | | | | |
Commercial mortgages: | | | | | | | | | |
Balance, beginning of year | | | | | $ | 123 | | | $ | 57 | | | $ | 77 | |
Current-period provision for expected credit losses | | | | | 149 | | | 66 | | | (20) | |
Write-offs charged against the allowance | | | | | — | | | — | | | — | |
Recoveries of amounts previously written off | | | | | — | | | — | | | — | |
Net change in allowance | | | | | 149 | | | 66 | | | (20) | |
Balance, end of year | | | | | $ | 272 | | | $ | 123 | | | $ | 57 | |
| | | | | | | | | |
Agricultural mortgages: | | | | | | | | | |
Balance, beginning of year | | | | | $ | 6 | | | $ | 5 | | | $ | 4 | |
Current-period provision for expected credit losses | | | | | — | | | 1 | | | 1 | |
Write-offs charged against the allowance | | | | | — | | | — | | | — | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Recoveries of amounts previously written off | | | | | — | | | — | | | — | |
Net change in allowance | | | | | — | | | 1 | | | 1 | |
Balance, end of year | | | | | $ | 6 | | | $ | 6 | | | $ | 5 | |
| | | | | | | | | |
Residential mortgages: | | | | | | | | | |
Balance, beginning of year | | | | | $ | — | | | $ | — | | | $ | — | |
Current-period provision for expected credit losses | | | | | 1 | | | — | | | — | |
Write-offs charged against the allowance | | | | | — | | | — | | | — | |
Recoveries of amounts previously written off | | | | | — | | | — | | | — | |
Net change in allowance | | | | | 1 | | | — | | | — | |
Balance, end of year | | | | | $ | 1 | | | $ | — | | | $ | — | |
| | | | | | | | | |
Total allowance for credit losses | | | | | $ | 279 | | | $ | 129 | | | $ | 62 | |
The change in the allowance for credit losses is attributable to:
•increases/decreases in the loan balance due to new originations, maturing mortgages, and loan amortization; and
•changes in credit quality and economic assumptions.
Credit Quality Information
The Company’s commercial and agricultural mortgage loans segregated by risk rating exposure were as follows:
Loan to Value (“LTV”) Ratios (1) (3)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost Basis by Origination Year |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
Commercial: | | | | | | | | | | | | | | | | | |
0% - 50% | $ | 249 | | | $ | 164 | | | $ | 129 | | | $ | 35 | | | $ | — | | | $ | 1,557 | | | $ | — | | | $ | — | | | $ | 2,134 | |
50% - 70% | 924 | | | 1,916 | | | 671 | | | 750 | | | 299 | | | 2,319 | | | 463 | | | 96 | | | 7,438 | |
70% - 90% | 308 | | | 1,197 | | | 1,236 | | | 523 | | | 245 | | | 1,384 | | | 37 | | | 35 | | | 4,965 | |
90% plus | — | | | — | | | 66 | | | 54 | | | 92 | | | 858 | | | — | | | — | | | 1,070 | |
Total commercial | $ | 1,481 | | | $ | 3,277 | | | $ | 2,102 | | | $ | 1,362 | | | $ | 636 | | | $ | 6,118 | | | $ | 500 | | | $ | 131 | | | $ | 15,607 | |
| | | | | | | | | | | | | | | | | |
Agricultural: | | | | | | | | | | | | | | | | | |
0% - 50% | $ | 102 | | | $ | 162 | | | $ | 191 | | | $ | 235 | | | $ | 132 | | | $ | 802 | | | $ | — | | | $ | — | | | $ | 1,624 | |
50% - 70% | 60 | | | 146 | | | 152 | | | 201 | | | 58 | | | 288 | | | — | | | — | | | 905 | |
70% - 90% | — | | | — | | | — | | | — | | | — | | | 16 | | | — | | | — | | | 16 | |
90% plus | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total agricultural | $ | 162 | | | $ | 308 | | | $ | 343 | | | $ | 436 | | | $ | 190 | | | $ | 1,106 | | | $ | — | | | $ | — | | | $ | 2,545 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost Basis by Origination Year |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Total commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
0% - 50% | $ | 351 | | | $ | 326 | | | $ | 320 | | | $ | 270 | | | $ | 132 | | | $ | 2,359 | | | $ | — | | | $ | — | | | $ | 3,758 | |
50% - 70% | 984 | | | 2,062 | | | 823 | | | 951 | | | 357 | | | 2,607 | | | 463 | | | 96 | | | 8,343 | |
70% - 90% | 308 | | | 1,197 | | | 1,236 | | | 523 | | | 245 | | | 1,400 | | | 37 | | | 35 | | | 4,981 | |
90% plus | — | | | — | | | 66 | | | 54 | | | 92 | | | 858 | | | — | | | — | | | 1,070 | |
Total commercial and agricultural mortgage loans | $ | 1,643 | | | $ | 3,585 | | | $ | 2,445 | | | $ | 1,798 | | | $ | 826 | | | $ | 7,224 | | | $ | 500 | | | $ | 131 | | | $ | 18,152 | |
Debt Service Coverage (“DSC”) Ratios (2) (3)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost Basis by Origination Year |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
Commercial: | | | | | | | | | | | | | | | | | |
Greater than 2.0x | $ | 175 | | | $ | 693 | | | $ | 1,125 | | | $ | 1,135 | | | $ | 249 | | | $ | 3,273 | | | $ | — | | | $ | — | | | $ | 6,650 | |
1.8x to 2.0x | — | | | — | | | 182 | | | 167 | | | 171 | | | 662 | | | 383 | | | 96 | | | 1,661 | |
1.5x to 1.8x | 80 | | | 1,060 | | | 234 | | | — | | | 162 | | | 924 | | | — | | | — | | | 2,460 | |
1.2x to 1.5x | 690 | | | 687 | | | 457 | | | — | | | 11 | | | 838 | | | 41 | | | — | | | 2,724 | |
1.0x to 1.2x | 528 | | | 668 | | | 38 | | | — | | | 43 | | | 317 | | | 76 | | | 35 | | | 1,705 | |
Less than 1.0x | 8 | | | 169 | | | 66 | | | 60 | | | — | | | 104 | | | — | | | — | | | 407 | |
Total commercial | $ | 1,481 | | | $ | 3,277 | | | $ | 2,102 | | | $ | 1,362 | | | $ | 636 | | | $ | 6,118 | | | $ | 500 | | | $ | 131 | | | $ | 15,607 | |
| | | | | | | | | | | | | | | | | |
Agricultural: | | | | | | | | | | | | | | | | | |
Greater than 2.0x | $ | 7 | | | $ | 50 | | | $ | 36 | | | $ | 59 | | | $ | 20 | | | $ | 179 | | | $ | — | | | $ | — | | | $ | 351 | |
1.8x to 2.0x | 18 | | | 16 | | | 56 | | | 33 | | | 23 | | | 61 | | | — | | | — | | | 207 | |
1.5x to 1.8x | 12 | | | 50 | | | 31 | | | 109 | | | 17 | | | 193 | | | — | | | — | | | 412 | |
1.2x to 1.5x | 46 | | | 111 | | | 148 | | | 170 | | | 98 | | | 365 | | | — | | | — | | | 938 | |
1.0x to 1.2x | 47 | | | 57 | | | 68 | | | 57 | | | 26 | | | 284 | | | — | | | — | | | 539 | |
Less than 1.0x | 32 | | | 24 | | | 4 | | | 8 | | | 6 | | | 24 | | | — | | | — | | | 98 | |
Total agricultural | $ | 162 | | | $ | 308 | | | $ | 343 | | | $ | 436 | | | $ | 190 | | | $ | 1,106 | | | $ | — | | | $ | — | | | $ | 2,545 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost Basis by Origination Year |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Total commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
Greater than 2.0x | $ | 182 | | | $ | 743 | | | $ | 1,161 | | | $ | 1,194 | | | $ | 269 | | | $ | 3,452 | | | $ | — | | | $ | — | | | $ | 7,001 | |
1.8x to 2.0x | 18 | | | 16 | | | 238 | | | 200 | | | 194 | | | 723 | | | 383 | | | 96 | | | 1,868 | |
1.5x to 1.8x | 92 | | | 1,110 | | | 265 | | | 109 | | | 179 | | | 1,117 | | | — | | | — | | | 2,872 | |
1.2x to 1.5x | 736 | | | 798 | | | 605 | | | 170 | | | 109 | | | 1,203 | | | 41 | | | — | | | 3,662 | |
1.0x to 1.2x | 575 | | | 725 | | | 106 | | | 57 | | | 69 | | | 601 | | | 76 | | | 35 | | | 2,244 | |
Less than 1.0x | 40 | | | 193 | | | 70 | | | 68 | | | 6 | | | 128 | | | — | | | — | | | 505 | |
Total commercial and agricultural mortgage loans | $ | 1,643 | | | $ | 3,585 | | | $ | 2,445 | | | $ | 1,798 | | | $ | 826 | | | $ | 7,224 | | | $ | 500 | | | $ | 131 | | | $ | 18,152 | |
______________
(1)The LTV ratio is derived from current loan balance divided by the fair value of the property. The fair value of the underlying commercial properties is updated annually for each mortgage loan.
(2)The DSC ratio is calculated using the most recently reported operating income results from property operations divided by annual debt service.
(3)Residential mortgage loans are excluded from the above tables.
LTV Ratios (1) (3)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Amortized Cost Basis by Origination Year |
| 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
Commercial: | | | | | | | | | | | | | | | | | |
0% - 50% | $ | 624 | | | $ | 130 | | | $ | — | | | $ | — | | | $ | 119 | | | $ | 1,259 | | | $ | — | | | $ | — | | | $ | 2,132 | |
50% - 70% | 2,285 | | | 1,569 | | | 906 | | | 313 | | | 623 | | | 2,254 | | | 328 | | | — | | | 8,278 | |
70% - 90% | 363 | | | 415 | | | 463 | | | 329 | | | 424 | | | 1,314 | | | — | | | 34 | | | 3,342 | |
90% plus | — | | | — | | | — | | | — | | | 35 | | | 233 | | | — | | | — | | | 268 | |
Total commercial | $ | 3,272 | | | $ | 2,114 | | | $ | 1,369 | | | $ | 642 | | | $ | 1,201 | | | $ | 5,060 | | | $ | 328 | | | $ | 34 | | | $ | 14,020 | |
| | | | | | | | | | | | | | | | | |
Agricultural: | | | | | | | | | | | | | | | | | |
0% - 50% | $ | 163 | | | $ | 182 | | | $ | 228 | | | $ | 129 | | | $ | 132 | | | $ | 725 | | | $ | — | | | $ | — | | | $ | 1,559 | |
50% - 70% | 190 | | | 185 | | | 222 | | | 68 | | | 83 | | | 267 | | | — | | | — | | | 1,015 | |
70% - 90% | — | | | — | | | — | | | — | | | — | | | 16 | | | — | | | — | | | 16 | |
90% plus | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total agricultural | $ | 353 | | | $ | 367 | | | $ | 450 | | | $ | 197 | | | $ | 215 | | | $ | 1,008 | | | $ | — | | | $ | — | | | $ | 2,590 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Amortized Cost Basis by Origination Year |
| 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Total commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
0% - 50% | $ | 787 | | | $ | 312 | | | $ | 228 | | | $ | 129 | | | $ | 251 | | | $ | 1,984 | | | $ | — | | | $ | — | | | $ | 3,691 | |
50% - 70% | 2,475 | | | 1,754 | | | 1,128 | | | 381 | | | 706 | | | 2,521 | | | 328 | | | — | | | 9,293 | |
70% - 90% | 363 | | | 415 | | | 463 | | | 329 | | | 424 | | | 1,330 | | | — | | | 34 | | | 3,358 | |
90% plus | — | | | — | | | — | | | — | | | 35 | | | 233 | | | — | | | — | | | 268 | |
Total commercial and agricultural mortgage loans | $ | 3,625 | | | $ | 2,481 | | | $ | 1,819 | | | $ | 839 | | | $ | 1,416 | | | $ | 6,068 | | | $ | 328 | | | $ | 34 | | | $ | 16,610 | |
DSC Ratios (2) (3)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Amortized Cost Basis by Origination Year |
| 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
Commercial: | | | | | | | | | | | | | | | | | |
Greater than 2.0x | $ | 771 | | | $ | 1,159 | | | $ | 1,113 | | | $ | 102 | | | $ | 571 | | | $ | 1,923 | | | $ | — | | | $ | — | | | $ | 5,639 | |
1.8x to 2.0x | 158 | | | 215 | | | 164 | | | 197 | | | 186 | | | 482 | | | 279 | | | — | | | 1,681 | |
1.5x to 1.8x | 337 | | | 390 | | | 32 | | | 153 | | | 176 | | | 1,175 | | | 4 | | | — | | | 2,267 | |
1.2x to 1.5x | 1,041 | | | 259 | | | — | | | 92 | | | 73 | | | 917 | | | — | | | — | | | 2,382 | |
1.0x to 1.2x | 507 | | | 43 | | | 60 | | | 98 | | | 160 | | | 492 | | | 45 | | | 34 | | | 1,439 | |
Less than 1.0x | 458 | | | 48 | | | — | | | — | | | 35 | | | 71 | | | — | | | — | | | 612 | |
Total commercial | $ | 3,272 | | | $ | 2,114 | | | $ | 1,369 | | | $ | 642 | | | $ | 1,201 | | | $ | 5,060 | | | $ | 328 | | | $ | 34 | | | $ | 14,020 | |
| | | | | | | | | | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Amortized Cost Basis by Origination Year |
| 2022 | | 2021 | | 2020 | | 2019 | | 2018 | | Prior | | Revolving Loans Amortized Cost Basis | | Revolving Loans Converted to Term Loans Amortized Cost Basis | | Total |
| (in millions) |
Agricultural: | | | | | | | | | | | | | | | | | |
Greater than 2.0x | $ | 51 | | | $ | 40 | | | $ | 62 | | | $ | 21 | | | $ | 12 | | | $ | 193 | | | $ | — | | | $ | — | | | $ | 379 | |
1.8x to 2.0x | 16 | | | 58 | | | 35 | | | 24 | | | 14 | | | 51 | | | — | | | — | | | 198 | |
1.5x to 1.8x | 69 | | | 42 | | | 111 | | | 18 | | | 19 | | | 196 | | | — | | | — | | | 455 | |
1.2x to 1.5x | 107 | | | 147 | | | 177 | | | 98 | | | 99 | | | 298 | | | — | | | — | | | 926 | |
1.0x to 1.2x | 91 | | | 80 | | | 61 | | | 30 | | | 60 | | | 257 | | | — | | | — | | | 579 | |
Less than 1.0x | 19 | | | — | | | 4 | | | 6 | | | 11 | | | 13 | | | — | | | — | | | 53 | |
Total agricultural | $ | 353 | | | $ | 367 | | | $ | 450 | | | $ | 197 | | | $ | 215 | | | $ | 1,008 | | | $ | — | | | $ | — | | | $ | 2,590 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total commercial and agricultural mortgage loans: | | | | | | | | | | | | | | | | | |
Greater than 2.0x | $ | 822 | | | $ | 1,199 | | | $ | 1,175 | | | $ | 123 | | | $ | 583 | | | $ | 2,116 | | | $ | — | | | $ | — | | | $ | 6,018 | |
1.8x to 2.0x | 174 | | | 273 | | | 199 | | | 221 | | | 200 | | | 533 | | | 279 | | | — | | | 1,879 | |
1.5x to 1.8x | 406 | | | 432 | | | 143 | | | 171 | | | 195 | | | 1,371 | | | 4 | | | — | | | 2,722 | |
1.2x to 1.5x | 1,148 | | | 406 | | | 177 | | | 190 | | | 172 | | | 1,215 | | | — | | | — | | | 3,308 | |
1.0x to 1.2x | 598 | | | 123 | | | 121 | | | 128 | | | 220 | | | 749 | | | 45 | | | 34 | | | 2,018 | |
Less than 1.0x | 477 | | | 48 | | | 4 | | | 6 | | | 46 | | | 84 | | | — | | | — | | | 665 | |
Total commercial and agricultural mortgage loans | $ | 3,625 | | | $ | 2,481 | | | $ | 1,819 | | | $ | 839 | | | $ | 1,416 | | | $ | 6,068 | | | $ | 328 | | | $ | 34 | | | $ | 16,610 | |
______________
(1)The LTV ratio is derived from current loan balance divided by the fair value of the property. The fair value of the underlying commercial properties is updated annually for each mortgage loan.
(2)The DSC ratio is calculated using the most recently reported operating income results from property operations divided by annual debt service.
(3)Residential mortgage loans are excluded from the above tables.
The amortized cost of residential mortgage loans by credit quality indicator and origination year was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Amortized Cost Basis by Origination Year |
| 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | Total |
| (in millions) |
Performance indicators: (1) | | | | | | | | | | | | | |
Performing | $ | 98 | | | $ | 121 | | | $ | 74 | | | $ | 2 | | | $ | 1 | | | $ | 2 | | | $ | 298 | |
Nonperforming | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total | $ | 98 | | | $ | 121 | | | $ | 74 | | | $ | 2 | | | $ | 1 | | | $ | 2 | | | $ | 298 | |
| | | | | | | | | | | | | |
______________
(1)The Company began investing in residential mortgages in 2023. Therefore, 2022 comparative information is not applicable.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Past-Due and Nonaccrual Mortgage Loan Status
The aging analysis of past-due mortgage loans were as follows:
Age Analysis of Past Due Mortgage Loans (1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accruing Loans | | Non-accruing Loans | | Total Loans | | Non-accruing Loans with No Allowance | | Interest Income on Non-accruing Loans |
| Past Due | | Current | | Total | |
| 30-59 Days | | 60-89 Days | | 90 Days or More | | Total |
| (in millions) |
December 31, 2023: | | | | | | | | | | | | | | | | | | | |
Mortgage loans: | | | | | | | | | | | | | | | | | | | |
Commercial | $ | 32 | | | $ | — | | | $ | — | | | $ | 32 | | | $ | 15,341 | | | $ | 15,373 | | | $ | 234 | | | $ | 15,607 | | | $ | — | | | $ | 7 | |
Agricultural | 7 | | | 5 | | | 40 | | | 52 | | | 2,474 | | | 2,526 | | | 19 | | | 2,545 | | | — | | | — | |
Residential | — | | | — | | | — | | | — | | | 298 | | | 298 | | | — | | | 298 | | | — | | | — | |
Total | $ | 39 | | | $ | 5 | | | $ | 40 | | | $ | 84 | | | $ | 18,113 | | | $ | 18,197 | | | $ | 253 | | | $ | 18,450 | | | $ | — | | | $ | 7 | |
| | | | | | | | | | | | | | | | | | | |
December 31, 2022: | | | | | | | | | | | | | | | | | | | |
Mortgage loans: | | | | | | | | | | | | | | | | | | | |
Commercial | $ | 56 | | | $ | — | | | $ | — | | | $ | 56 | | | $ | 13,964 | | | $ | 14,020 | | | $ | — | | | $ | 14,020 | | | $ | — | | | $ | — | |
Agricultural | 3 | | | 5 | | | 13 | | | 21 | | | 2,553 | | | 2,574 | | | 16 | | | 2,590 | | | — | | | — | |
Residential | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total | $ | 59 | | | $ | 5 | | | $ | 13 | | | $ | 77 | | | $ | 16,517 | | | $ | 16,594 | | | $ | 16 | | | $ | 16,610 | | | $ | — | | | $ | — | |
_______________
(1)Amounts presented at amortized cost basis.
As of December 31, 2023 and 2022, the amortized cost of problem mortgage loans that had been classified as non-accrual loans were $127 million and $16 million, respectively.
Troubled Debt Restructuring
During 2023, the Company granted modification of interest rates on four commercial mortgage loans, but not to market terms and required management of excess cash. The loans have an amortized cost of $234 million which represents 1.5% of total commercial mortgage loans. Two of the four loans also have term extensions of 17 months to 4 years. The impact to Investment income or gains (losses) as a result of these modifications in 2023 was not material to the consolidated financial statements. For the accounting policy pertaining to our TDRs see Note 2 of the Notes to these Consolidated Financial Statements.
During the years ended December 31, 2022 and 2021 the Company identified an immaterial amount of TDRs.
Equity Securities
The breakdown of unrealized and realized gains and (losses) on equity securities was as follows:
Unrealized and Realized Gains (Losses) from Equity Securities
| | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | | | 2023 | | 2022 | 2021 |
| | | | (in millions) |
Net investment gains (losses) recognized during the period on securities held at the end of the period | | | | $ | 35 | | | $ | (114) | | $ | (19) | |
Net investment gains (losses) recognized on securities sold during the period | | | | (8) | | | (36) | | 45 | |
Unrealized and realized gains (losses) on equity securities | | | | $ | 27 | | | $ | (150) | | $ | 26 | |
| | | | | | | |
| | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Trading Securities
As of December 31, 2023 and 2022, respectively, the fair value of the Company’s trading securities was $1.1 billion and $677 million. As of December 31, 2023 and 2022, respectively, trading securities included the General Account’s investment in Separate Accounts had carrying values of $49 million and $39 million.
The breakdown of net investment income (loss) from trading securities was as follows:
Net Investment Income (Loss) from Trading Securities
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Net investment gains (losses) recognized during the period on securities held at the end of the period | | | | | $ | 82 | | | $ | (198) | | | $ | (274) | |
Net investment gains (losses) recognized on securities sold during the period | | | | | (5) | | | — | | | 248 | |
Unrealized and realized gains (losses) on trading securities | | | | | 77 | | | (198) | | | (26) | |
Interest and dividend income from trading securities | | | | | 33 | | | 29 | | | 99 | |
Net investment income (loss) from trading securities | | | | | $ | 110 | | | $ | (169) | | | $ | 73 | |
Fixed maturities, at fair value using the fair value option
The breakdown of net investment income (loss) from fixed maturities, at fair value using the fair value option were as follows:
Net Investment Income (Loss) from Fixed Maturities, at Fair Value using the Fair Value Option
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) | | |
Net investment gains (losses) recognized during the period on securities held at the end of the period | | | | | $ | 23 | | | $ | (14) | | | $ | 12 | |
Net investment gains (losses) recognized on securities sold during the period | | | | | (19) | | | 2 | | | 4 | |
Unrealized and realized gains (losses) from fixed maturities | | | | | 4 | | | (12) | | | 16 | |
Interest and dividend income from fixed maturities | | | | | 10 | | | 7 | | | 19 | |
Net investment income (loss) from fixed maturities | | | | | $ | 14 | | | $ | (5) | | | $ | 35 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Net Investment Income (Loss)
The following table breaks out net investment income (loss) by asset category:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Fixed maturities | $ | 3,107 | | | $ | 2,625 | | | $ | 2,440 | |
Mortgage loans on real estate | 806 | | | 587 | | | 546 | |
Other equity investments | 77 | | | 134 | | | 609 | |
Policy loans | 216 | | | 215 | | | 203 | |
Trading securities | 110 | | | (169) | | | 73 | |
Other investment income | 98 | | | 33 | | | 17 | |
Fixed maturities, at fair value using the fair value option | 14 | | | (5) | | | 35 | |
Gross investment income (loss) | 4,428 | | | 3,420 | | | 3,923 | |
Investment expenses | (108) | | | (105) | | | (77) | |
Net investment income (loss) | $ | 4,320 | | | $ | 3,315 | | | $ | 3,846 | |
Investment Gains (Losses), Net
Investment gains (losses), net, including changes in the valuation allowances and credit losses are as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Fixed maturities | $ | (563) | | | $ | (868) | | | $ | 847 | |
Mortgage loans on real estate | (151) | | | (66) | | | 19 | |
Other equity investments | — | | | — | | | — | |
Other | 1 | | | (11) | | | 2 | |
Investment gains (losses), net | $ | (713) | | | $ | (945) | | | $ | 868 | |
For the years ended December 31, 2023, 2022 and 2021, respectively, investment results passed through to certain participating group annuity contracts as interest credited to policyholders’ account balances totaled $1 million, $1 million and $2 million.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
4) DERIVATIVES
The Company uses derivatives as part of its overall asset/liability risk management primarily to reduce exposures to equity market and interest rate risks. Derivative hedging strategies are designed to reduce these risks from an economic perspective and are all executed within the framework of a “Derivative Use Plan” approved by applicable states’ insurance law. Derivatives are generally not accounted for using hedge accounting, with the exception of TIPS and cash flow hedges, which are discussed further below. Operation of these hedging programs is based on models involving numerous estimates and assumptions, including, among others, mortality, lapse, surrender and withdrawal rates, election rates, fund performance, market volatility and interest rates. A wide range of derivative contracts are used in these hedging programs, including exchange traded equity, currency and interest rate futures contracts, total return and/or other equity swaps, interest rate swap and floor contracts, bond and bond-index total return swaps, swaptions, variance swaps and equity options, credit and foreign exchange derivatives, as well as bond and repo transactions to support the hedging. The derivative contracts are collectively managed in an effort to reduce the economic impact of unfavorable changes in guaranteed benefits’ exposures attributable to movements in capital markets. In addition, as part of its hedging strategy, the Company targets an asset level for all variable annuity products at or above a CTE98 level under most economic scenarios (CTE is a statistical measure of tail risk which quantifies the total asset requirement to sustain a loss if an event outside a given probability level has occurred. CTE98 denotes the financial resources a company would need to cover the average of the worst 2% of scenarios.)
Derivatives Utilized to Hedge Exposure to Variable Annuities with Guarantee Features
The Company has issued and continues to offer variable annuity products with GMxB features which are accounted for as market risk benefits. The risk associated with the GMDB feature is that under-performance of the financial markets could result in GMDB benefits, in the event of death, being higher than what accumulated policyholders’ account balances would support. The risk associated with the GMIB feature is that under-performance of the financial markets could result in the present value of GMIB, in the event of annuitization, being higher than what accumulated policyholders’ account balances would support, taking into account the relationship between current annuity purchase rates and the GMIB guaranteed annuity purchase rates. The risk associated with products that have a GMxB feature and are accounted for as market risk benefits is that under-performance of the financial markets could result in the GMxB features benefits being higher than what accumulated policyholders’ account balances would support.
For GMxB features, the Company retains certain risks including basis, credit spread, and some volatility risk and risk associated with actual experience versus expected actuarial assumptions for mortality, lapse and surrender, withdrawal and policyholder election rates, among other things. The derivative contracts are managed to correlate with changes in the value of the GMxB features that result from financial markets movements. A portion of exposure to realized equity volatility is hedged using equity options and variance swaps and a portion of exposure to credit risk is hedged using total return swaps on fixed income indices. Additionally, the Company is party to total return swaps for which the reference U.S. Treasury securities are contemporaneously purchased from the market and sold to the swap counterparty. As these transactions result in a transfer of control of the U.S. Treasury securities to the swap counterparty, the Company derecognizes these securities with consequent gain or loss from the sale. The Company has also purchased reinsurance contracts to mitigate the risks associated with GMDB features and the impact of potential market fluctuations on future policyholder elections of GMIB features contained in certain annuity contracts issued by the Company. The reinsurance of these features is accounted for as purchased market risk benefits. In addition, on June 1, 2021, we ceded legacy variable annuity policies sold by Equitable Financial between 2006-2008 (the “Block”), comprised of non-New York “Accumulator” policies containing fixed rate GMIB and/or GMDB guarantees to CS Life. As this contract provides full risk transfer and thus has the same risk attributes as the underlying direct contracts, the benefits of this treaty are accounted for in the same manner as the underlying gross reserves and therefore the amounts due from reinsurers related to the GMIB with NLG are accounted for as purchased market risk benefits.
The Company has in place an economic hedge program using U.S. Treasury futures to partially protect the overall profitability of future variable annuity sales against declining interest rates.
Derivatives Utilized to Hedge Crediting Rate Exposure on SCS, SIO, MSO and IUL Products/Investment Options
The Company hedges crediting rates in the SCS variable annuity, SIO in the EQUI-VEST variable annuity series, MSO in the variable life insurance products and IUL insurance products. These products permit the contract owner to participate in the performance of an index, ETF or commodity price movement up to a cap for a set period of time. They also contain a protection feature, in which the Company will absorb, up to a certain percentage, the loss of value in an index, ETF or commodity price, which varies by product segment.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
In order to support the returns associated with these features, the Company enters into derivative contracts whose payouts, in combination with fixed income investments, emulate those of the index, ETF or commodity price, subject to caps and buffers, thereby substantially reducing any exposure to market-related earnings volatility.
Derivatives Used to Hedge Equity Market Risks Associated with the General Account’s Seed Money Investments in Retail Mutual Funds
The Company’s General Account seed money investments in retail mutual funds expose us to market risk, including equity market risk which is partially hedged through equity-index futures contracts to minimize such risk.
Derivatives Used for General Account Investment Portfolio
The Company purchased CDS to mitigate its exposure to a reference entity through cash positions. These positions do not replicate credit spreads.
The Company purchased 30-year TIPS and other sovereign bonds, both inflation linked and non-inflation linked, as General Account investments and enters into asset or cross-currency basis swaps, to result in payment of the given bond’s coupons and principal at maturity in the bond’s specified currency to the swap counterparty in return for fixed dollar amounts. These swaps, when considered in combination with the bonds, together result in a net position that is intended to replicate a dollar-denominated fixed-coupon cash bond with a yield higher than a term-equivalent U.S. Treasury bond.
Derivatives Utilized to Hedge Exposure to Foreign Currency Denominated Cash Flows
The Company purchases private placement debt securities and issues funding agreements in the FABN program in currencies other than its functional U.S. dollar currency. The Company enters into cross currency swaps with external counterparties to hedge the exposure of the foreign currency denominated cash flows of these instruments. The foreign currency received from or paid to the cross currency swap counterparty is exchanged for fixed U.S. dollar amounts with improved net investment yields or net product costs over equivalent U.S. dollar denominated instruments issued at that time. The transactions are accounted for as cash flow hedges when they are designated in hedging relationships and qualify for hedge accounting.
These cross currency swaps are for the period the foreign currency denominated private placement debt securities and funding agreement are outstanding, with the longest cross currency swap expiring in 2033. Since these cross currency swaps are designated and qualify as cash flow hedges, the corresponding interest accruals are recognized in net investment income and in interest credited to policyholders’ account balances.
The tables below present quantitative disclosures about the Company’s derivative instruments designated in hedging relationships and derivative instruments which have not been designated in hedging relationships, including those embedded in other contracts required to be accounted for as derivative instruments.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table presents the gross notional amount and fair value of the Company’s derivatives:
Derivative Instruments by Category
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 | | |
| | | Fair Value | | | | Fair Value | | |
| Notional Amount | | Derivative Assets | | Derivative Liabilities | | Net Derivatives | | Notional Amount | | Derivative Assets | | Derivative Liabilities | | Net Derivatives | | |
| (in millions) | |
Derivatives: designated for hedge accounting (1) | | | | | | | | | | | | | | | | | |
Cash flow hedges: | | | | | | | | | | | | | | | | | |
Currency swaps | $ | 2,358 | | | $ | 79 | | | $ | 90 | | | $ | (11) | | | $ | 1,431 | | | $ | 99 | | | $ | 85 | | | $ | 14 | | | |
Interest swaps | 952 | | | — | | | 311 | | | (311) | | | 955 | | | — | | | 294 | | | (294) | | | |
Total: designated for hedge accounting | 3,310 | | | 79 | | | 401 | | | (322) | | | 2,386 | | | 99 | | | 379 | | | (280) | | | |
Derivatives: not designated for hedge accounting (1) | | | | | | | | | | | | | | | | | |
Equity contracts: | | | | | | | | | | | | | | | | | |
Futures | 7,877 | | | — | | | 4 | | | (4) | | | 5,151 | | | 2 | | | — | | | 2 | | | |
Swaps | 15,021 | | | 53 | | | 10 | | | 43 | | | 11,188 | | | 39 | | | 9 | | | 30 | | | |
Options | 53,927 | | | 13,213 | | | 3,129 | | | 10,084 | | | 40,122 | | | 7,583 | | | 3,412 | | | 4,171 | | | |
Interest rate contracts: | | | | | | | | | | | | | | | | | |
Futures | 8,094 | | | — | | | — | | | — | | | 12,693 | | | — | | | — | | | — | | | |
Swaps | 2,887 | | | 118 | | | 2 | | | 116 | | | 1,515 | | | — | | | 166 | | | (166) | | | |
Credit contracts: | | | | | | | | | | | | | | | | | |
Credit default swaps | 242 | | | 9 | | | 6 | | | 3 | | | 327 | | | 18 | | | 9 | | | 9 | | | |
Currency contracts: | | | | | | | | | | | | | | | | | |
Currency swaps | 823 | | | — | | | 27 | | | (27) | | | 397 | | | 4 | | | 13 | | | (9) | | | |
Currency forwards | 36 | | | 20 | | | 21 | | | (1) | | | 62 | | | 31 | | | 32 | | | (1) | | | |
Other freestanding contracts: | | | | | | | | | | | | | | | | | |
Margin | — | | | 468 | | | — | | | 468 | | | — | | | 226 | | | — | | | 226 | | | |
Collateral | — | | | 75 | | | 9,232 | | | (9,157) | | | — | | | 142 | | | 4,472 | | | (4,330) | | | |
Total: not designated for hedge accounting | 88,907 | | | 13,956 | | | 12,431 | | | 1,525 | | | 71,455 | | | 8,045 | | | 8,113 | | | (68) | | | |
| | | | | | | | | | | | | | | | | |
Embedded derivatives: | | | | | | | | | | | | | | | | | |
SCS, SIO, MSO and IUL indexed features (2) | — | | | — | | | 10,745 | | | (10,745) | | | — | | | — | | | 4,164 | | | (4,164) | | | |
Total embedded derivatives | — | | | — | | | 10,745 | | | (10,745) | | | — | | | — | | | 4,164 | | | (4,164) | | | |
| | | | | | | | | | | | | | | | | |
Total derivative instruments | $ | 92,217 | | | $ | 14,035 | | | $ | 23,577 | | | $ | (9,542) | | | $ | 73,841 | | | $ | 8,144 | | | $ | 12,656 | | | $ | (4,512) | | | |
___________
(1)Reported in other invested assets in the consolidated balance sheets.
(2)Reported in policyholders’ account balances in the consolidated balance sheets.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table presents the effects of derivative instruments on the consolidated statements of income and comprehensive income (loss):
Derivative Instruments by Category
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 | | Year Ended December 31, 2022 |
| Net Derivatives Gain (Losses) (1) | | Net Investment Income | Interest Credited To Policyholders Account Balances | | AOCI | | Net Derivatives Gain (Losses) (1) | | Net Investment Income | Interest Credited To Policyholders Account Balances | | AOCI |
| (in millions) |
Derivatives: designated for hedge accounting | | | | | | | | | | | | | |
Cash flow hedges: | | | | | | | | | | | | | |
Currency swaps | $ | (4) | | | $ | 13 | | $ | (23) | | | $ | (12) | | | $ | 19 | | | $ | 7 | | $ | (4) | | | $ | 24 | |
Interest swaps | (18) | | | 58 | | — | | | (40) | | | (86) | | | — | | — | | | 206 | |
Total: designated for hedge accounting | (22) | | | 71 | | (23) | | | (52) | | | (67) | | | 7 | | (4) | | | 230 | |
Derivatives: not Designated for hedge accounting | | | | | | | | | | | | | |
Equity contracts: | | | | | | | | | | | | | |
Futures | (73) | | | — | | — | | | — | | | 285 | | | — | | — | | | — | |
Swaps | (1,990) | | | — | | — | | | — | | | 2,644 | | | — | | — | | | — | |
Options | 5,711 | | | — | | — | | | — | | | (2,750) | | | — | | — | | | — | |
Interest rate contracts: | | | | | | | | | | | | | |
Futures | 39 | | | — | | — | | | — | | | (1,688) | | | — | | — | | | — | |
Swaps | 12 | | | — | | — | | | — | | | (492) | | | — | | — | | | — | |
Credit contracts: | | | | | | | | | | | | | |
Credit default swaps | (7) | | | — | | — | | | — | | | 7 | | | — | | — | | | — | |
Currency contracts: | | | | | | | | | | | | | |
Currency swaps | (23) | | | — | | — | | | — | | | 10 | | | — | | — | | | — | |
Currency forwards | — | | | — | | — | | | — | | | 3 | | | — | | — | | | — | |
Other freestanding contracts: | | | | | | | | | | | | | |
Margin | — | | | — | | — | | | — | | | — | | | — | | — | | | — | |
Collateral | — | | | — | | — | | | — | | | — | | | — | | — | | | — | |
Total: not designated for hedge accounting | 3,669 | | | — | | — | | | — | | | (1,981) | | | — | | — | | | — | |
| | | | | | | | | | | | | |
Embedded derivatives: | | | | | | | | | | | | | |
SCS, SIO,MSO and IUL indexed features | (6,044) | | | — | | — | | | — | | | 2,955 | | | — | | — | | | — | |
Total embedded derivatives | (6,044) | | | — | | — | | | — | | | 2,955 | | | — | | — | | | — | |
| | | | | | | | | | | | | |
Total derivative instruments | $ | (2,397) | | | $ | 71 | | $ | (23) | | | $ | (52) | | | $ | 907 | | | $ | 7 | | $ | (4) | | | $ | 230 | |
______________
(1)Reported in net derivative gains (losses) in the consolidated statements of income (loss).
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 | | |
| Net Derivatives Gain (Losses) (1) | | Net Investment Income | Interest Credited To Policyholders Account Balances | | AOCI | | | | | | | |
| (in millions) |
Derivatives: designated for hedge accounting | | | | | | | | | | | | | |
Cash flow hedges: | | | | | | | | | | | | | |
Currency swaps | $ | (2) | | | $ | — | | $ | (45) | | | $ | 5 | | | | | | | | |
Interest swaps | (69) | | | — | | — | | | (87) | | | | | | | | |
Total: designated for hedge accounting | (71) | | | — | | (45) | | | (82) | | | | | | | | |
Derivatives: not Designated for hedge accounting | | | | | | | | | | | | | |
Equity contracts: | | | | | | | | | | | | | |
Futures | (567) | | | — | | — | | | — | | | | | | | | |
Swaps | (3,614) | | | — | | — | | | — | | | | | | | | |
Options | 3,886 | | | — | | — | | | — | | | | | | | | |
Interest rate contracts: | | | | | | | | | | | | | |
Futures | (728) | | | — | | — | | | — | | | | | | | | |
Swaps | (2,317) | | | — | | — | | | — | | | | | | | | |
Credit contracts: | | | | | | | | | | | | | |
Credit default swaps | (2) | | | — | | — | | | — | | | | | | | | |
Currency contracts: | | | | | | | | | | | | | |
Currency swaps | 3 | | | — | | — | | | — | | | | | | | | |
Currency forwards | 2 | | | — | | — | | | — | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Total: not designated for hedge accounting | (3,337) | | | — | | — | | | — | | | | | | | | |
| | | | | | | | | | | | | |
Embedded derivatives: | | | | | | | | | | | | | |
SCS, SIO,MSO and IUL indexed features | (3,835) | | | — | | — | | | — | | | | | | | | |
Total embedded derivatives | (3,835) | | | — | | — | | | — | | | | | | | | |
| | | | | | | | | | | | | |
Total derivative instruments (2) | $ | (7,243) | | | $ | — | | $ | (45) | | | $ | (82) | | | | | | | | |
(1)Reported in net derivative gains (losses) in the consolidated statements of income (loss).
(2)Excludes settlement fees of $45 million and attributed fees of $(7) million on CS Life reinsurance contract and ACS change in policy reserves of $55 million for the year ended December 31, 2021.
.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table presents a roll-forward of cash flow hedges recognized in AOCI:
Roll-forward of Cash flow hedges in AOCI
| | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Balance, beginning of period | | | | | $ | 22 | | | $ | (208) | | | $ | (126) | |
Amount recorded in AOCI | | | | | | | | | |
Currency swaps | | | | | (23) | | | 29 | | | (35) | |
Interest swaps | | | | | (17) | | | 102 | | | (183) | |
Total amount recorded in AOCI | | | | | (40) | | | 131 | | | (218) | |
Amount reclassified from (to) income to AOCI | | | | | | | | | |
Currency swaps (1) | | | | | 11 | | | (5) | | | 40 | |
Interest swaps (1) | | | | | (22) | | | 104 | | | 96 | |
Total amount reclassified from (to) income to AOCI | | | | | (11) | | | 99 | | | 136 | |
Balance, end of period (2) | | | | | $ | (29) | | | $ | 22 | | | $ | (208) | |
_______________
(1) Currency swaps income is reported in net investment income in the consolidated statements of income (loss). Interest swaps income is reported in net derivative gains (losses) in the consolidated statements of income (loss).
(2) The Company does not estimate the amount of the deferred losses in AOCI at December 31, 2023, 2022 and 2021 which will be released and reclassified into net income (loss) over the next 12 months as the amounts cannot be reasonably estimated.
Equity-Based and Treasury Futures Contracts Margin
All outstanding equity-based and treasury futures contracts as of December 31, 2023 and 2022 are exchange-traded and net settled daily in cash. As of December 31, 2023 and 2022, respectively, the Company had open exchange-traded futures positions on: (i) the S&P 500, Nasdaq, Russell 2000 and Emerging Market indices, having initial margin requirements of $369 million and $247 million, (ii) the 2-year, 5-year and 10-year U.S. Treasury Notes on U.S. Treasury bonds and ultra-long bonds, having initial margin requirements of $120 million and $113 million, and (iii) the Euro Stoxx, FTSE 100, Topix, ASX 200 and EAFE indices as well as corresponding currency futures on the Euro/U.S. dollar, Pound/U.S. dollar, Australian dollar/U.S. dollar, and Yen/U.S. dollar, having initial margin requirements of $14 million and $16 million.
Collateral Arrangements
The Company generally has executed a CSA under the ISDA Master Agreement it maintains with each of its OTC derivative counterparties that requires both posting and accepting collateral either in the form of cash or high-quality securities, such as U.S. Treasury securities, U.S. government and government agency securities and investment grade corporate bonds. The Company nets the fair value of all derivative financial instruments with counterparties for which an ISDA Master Agreement and related CSA have been executed. As of December 31, 2023 and 2022, respectively, the Company held $9.2 billion and $4.5 billion in cash and securities collateral delivered by trade counterparties, representing the fair value of the related derivative agreements. The unrestricted cash collateral is reported in other invested assets. The Company posted collateral of $75 million and $142 million as of December 31, 2023 and 2022, respectively, in the normal operation of its collateral arrangements. The Company is exposed to losses in the event of non-performance by counterparties to financial derivative transactions with a positive fair value. The Company manages credit risk by: (i) entering into derivative transactions with highly rated major international financial institutions and other creditworthy counterparties governed by master netting agreements, as applicable; (ii) trading through central clearing and OTC parties; (iii) obtaining collateral, such as cash and securities, when appropriate; and (iv) setting limits on single party credit exposures which are subject to periodic management review.
Substantially all of the Company’s derivative agreements have zero thresholds which require daily full collateralization by the party in a liability position. In addition, certain of the Company’s derivative agreements contain credit-risk related contingent features; if the credit rating of one of the parties to the derivative agreement is to fall below a certain level, the party with positive fair value could request termination at the then fair value or demand immediate full collateralization from the party whose credit rating fell and is in a net liability position.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
As of December 31, 2023 and 2022, there were no net liability derivative positions with counterparties with credit risk-related contingent features whose credit rating has fallen. All derivatives have been appropriately collateralized by the Company or the counterparty in accordance with the terms of the derivative agreements.
The following tables present information about the Company’s offsetting of financial assets and liabilities and derivative instruments:
Offsetting of Financial Assets and Liabilities and Derivative Instruments
As of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Amount Recognized | | Gross Amount Offset in the Balance Sheets | | Net Amount Presented in the Balance Sheets | | Gross Amount not Offset in the Balance Sheets (3) | | Net Amount |
| (in millions) |
Assets: | | | | | | | | | |
Derivative assets (1) | $ | 14,036 | | | $ | 9,543 | | | $ | 4,493 | | | $ | (3,254) | | | $ | 1,239 | |
Secured lending | 116 | | | — | | | 116 | | | — | | | 116 | |
Other financial assets | 2,110 | | | — | | | 2,110 | | | — | | | 2,110 | |
Other invested assets | $ | 16,262 | | | $ | 9,543 | | | $ | 6,719 | | | $ | (3,254) | | | $ | 3,465 | |
| | | | | | | | | |
Liabilities: | | | | | | | | | |
Derivative liabilities (2) | $ | 9,579 | | | $ | 9,543 | | | $ | 36 | | | $ | — | | | $ | 36 | |
Secured lending | 116 | | | — | | | $ | 116 | | | — | | | 116 | |
Other financial liabilities | 5,936 | | | — | | | 5,936 | | | — | | | 5,936 | |
Other liabilities | $ | 15,631 | | | $ | 9,543 | | | $ | 6,088 | | | $ | — | | | $ | 6,088 | |
| | | | | | | | | |
______________
(1)Excludes Investment Management and Research segment’s derivative assets of consolidated VIEs/VOEs.
(2)Excludes Investment Management and Research segment’s derivative liabilities of consolidated VIEs/VOEs.
(3)Financial instruments/collateral sent (held).
As of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Amount Recognized | | Gross Amount Offset in the Balance Sheets | | Net Amount Presented in the Balance Sheets | | Gross Amount not Offset in the Balance Sheets (3) | | Net Amount | | |
| (in millions) | | |
Assets: | | | | | | | | | | | |
Derivative assets (1) | $ | 8,143 | | | $ | 7,047 | | | $ | 1,096 | | | $ | (848) | | | $ | 248 | | | |
| | | | | | | | | | | |
Other financial assets | 2,789 | | | — | | | 2,789 | | | — | | | 2,789 | | | |
Other invested assets | $ | 10,932 | | | $ | 7,047 | | | $ | 3,885 | | | $ | (848) | | | $ | 3,037 | | | |
| | | | | | | | | | | |
Liabilities: | | | | | | | | | | | |
Derivative liabilities (2) | $ | 7,645 | | | $ | 7,047 | | | $ | 598 | | | $ | — | | | $ | 598 | | | |
| | | | | | | | | | | |
Other financial liabilities | 6,510 | | | — | | | 6,510 | | | — | | | 6,510 | | | |
Other liabilities | $ | 14,155 | | | $ | 7,047 | | | $ | 7,108 | | | $ | — | | | $ | 7,108 | | | |
______________
(1)Excludes Investment Management and Research segment’s derivative assets of consolidated VIEs/VOEs.
(2)Excludes Investment Management and Research segment’s derivative liabilities of consolidated VIEs/VOEs.
(3)Financial instruments sent (held).
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
5) GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill
Goodwill represents the excess of purchase price over the estimated fair value of identifiable net assets acquired in a business combination. The Company tests goodwill for recoverability each annual reporting period at December 31 and at interim periods if facts or circumstances are indicative of potential impairment.
The carrying value of goodwill from the Company’s Investment Management reporting unit totaled $5.1 billion and $5.1 billion at December 31, 2023 and 2022, resulting from its investment in AB as well as direct strategic acquisitions of AB, including its purchases of Sanford C. Bernstein, Inc and CarVal.
On November 22, 2022, AB and Société Générale, a leading European bank, announced plans to form a joint venture combining their respective cash equities and research businesses, as such AB’s Bernstein Research Services business was classified as held-for-sale and $170 million of goodwill recorded was allocated to the held-for-sale disposal group. See Note 25 of the Notes to these Consolidated Financial Statements for additional information.
As of December 31, 2023 and 2022, the Company’s annual testing resulted in no impairment of this goodwill, as the fair value of the reporting unit exceeded its carrying amount at each respective date.
Other Intangible Assets
The Company’s intangible assets primarily relate to amounts assigned to acquired investment management contracts based on their estimated fair values at the time of acquisition, less accumulated amortization.
The gross carrying amount of AB-related intangible assets was $1.2 billion as of December 31, 2023 and $1.2 billion as of December 31, 2022, and the accumulated amortization of these intangible assets was $911 million and $853 million as of December 31, 2023 and 2022, respectively. Amortization expense for AB-related intangible assets totaled $58 million, $43 million, and $21 million for 2023, 2022 and 2021, respectively. Estimated annual amortization expense for each of the next five years is approximately $59 million, $59 million, $59 million, $38 million and $38 million, respectively.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
6) CLOSED BLOCK
As a result of demutualization, the Company’s Closed Block was established in 1992 for the benefit of certain individual participating policies that were in force on that date. Assets, liabilities and earnings of the Closed Block are specifically identified to support its participating policyholders.
Assets allocated to the Closed Block inure solely to the benefit of the Closed Block policyholders and will not revert to the benefit of the Company. No reallocation, transfer, borrowing or lending of assets can be made between the Closed Block and other portions of the Company’s General Account, any of its Separate Accounts or any affiliate of the Company without the approval of the NYDFS. Closed Block assets and liabilities are carried on the same basis as similar assets and liabilities held in the General Account.
The excess of Closed Block liabilities over Closed Block assets (adjusted to exclude the impact of related amounts in AOCI) represents the expected maximum future post-tax earnings from the Closed Block that would be recognized in income from continuing operations over the period the policies and contracts in the Closed Block remain in force. As of January 1, 2001, the Company has developed an actuarial calculation of the expected timing of the Closed Block’s earnings.
If the actual cumulative earnings from the Closed Block are greater than the expected cumulative earnings, only the expected earnings will be recognized in net income. Actual cumulative earnings in excess of expected cumulative earnings at any point in time are recorded as a policyholder dividend obligation because they will ultimately be paid to Closed Block policyholders as an additional policyholder dividend unless offset by future performance that is less favorable than originally expected. If a policyholder dividend obligation has been previously established and the actual Closed Block earnings in a subsequent period are less than the expected earnings for that period, the policyholder dividend obligation would be reduced (but not below zero). If, over the period the policies and contracts in the Closed Block remain in force, the actual cumulative earnings of the Closed Block are less than the expected cumulative earnings, only actual earnings would be recognized in income from continuing operations. If the Closed Block has insufficient funds to make guaranteed policy benefit payments, such payments will be made from assets outside the Closed Block.
Many expenses related to Closed Block operations, including amortization of DAC, are charged to operations outside of the Closed Block; accordingly, net revenues of the Closed Block do not represent the actual profitability of the Closed Block operations. Operating costs and expenses outside of the Closed Block are, therefore, disproportionate to the business outside of the Closed Block.
Summarized financial information for the Company’s Closed Block is as follows:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Closed Block Liabilities: | | | |
Future policy benefits, policyholders’ account balances and other | $ | 5,461 | | | $ | 5,692 | |
| | | |
Other liabilities | 57 | | | 68 | |
Total Closed Block liabilities | 5,518 | | | 5,760 | |
| | | |
Assets Designated to the Closed Block: | | | |
Fixed maturities AFS, at fair value (amortized cost of $2,945 and $3,171) (allowance for credit losses of $0 and $0) | 2,800 | | | 2,948 | |
Mortgage loans on real estate (net of allowance for credit losses of $13 and $4) | 1,612 | | | 1,645 | |
Policy loans | 554 | | | 569 | |
Cash and other invested assets | 58 | | | — | |
Other assets | 150 | | | 187 | |
Total assets designated to the Closed Block | 5,174 | | | 5,349 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| | | |
Excess of Closed Block liabilities over assets designated to the Closed Block | 344 | | | 411 | |
Amounts included in AOCI: | | | |
Net unrealized investment gains (losses), net of policyholders’ dividend obligation: $0 and $0; and net of income tax: $31 and $47 | (115) | | | (177) | |
Maximum future earnings to be recognized from Closed Block assets and liabilities | $ | 229 | | | $ | 234 | |
The Company’s Closed Block revenues and expenses were as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Revenues: | | | | | | | | | |
Premiums and other income | | | | | $ | 115 | | | $ | 125 | | | $ | 144 | |
Net investment income (loss) | | | | | 209 | | | 221 | | | 237 | |
Investment gains (losses), net | | | | | (8) | | | (3) | | | 4 | |
Total revenues | | | | | 316 | | | 343 | | | 385 | |
| | | | | | | | | |
Benefits and Other Deductions: | | | | | | | | | |
Policyholders’ benefits and dividends | | | | | 309 | | | 330 | | | 375 | |
Other operating costs and expenses | | | | | — | | | 2 | | | 3 | |
Total benefits and other deductions | | | | | 309 | | | 332 | | | 378 | |
Net income (loss), before income taxes | | | | | 7 | | | 11 | | | 7 | |
Income tax (expense) benefit | | | | | (2) | | | 3 | | | (3) | |
Net income (loss) | | | | | $ | 5 | | | $ | 14 | | | $ | 4 | |
7) DAC AND OTHER DEFERRED ASSETS/LIABILITIES
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table presents a reconciliation of DAC to the consolidated balance sheets:
| | | | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 | | |
| (in millions) |
Protection Solutions | | | | | |
Term | $ | 337 | | | $ | 362 | | | |
Universal Life | 174 | | | 179 | | | |
Variable Universal Life | 987 | | | 889 | | | |
Indexed Universal Life | 188 | | | 185 | | | |
Individual Retirement | | | | | |
GMxB Core | 1,602 | | | 1,625 | | | |
EQUI-VEST Individual | 155 | | | 156 | | | |
Investment Edge | 172 | | | 148 | | | |
SCS | 1,571 | | | 1,279 | | | |
Legacy Segment | | | | | |
GMxB Legacy | 555 | | | 593 | | | |
Group Retirement | | | | | |
EQUI-VEST Group | 742 | | | 710 | | | |
Momentum | 82 | | | 89 | | | |
Corporate and Other | 116 | | | 127 | | | |
Other | 24 | | | 27 | | | |
Total | $ | 6,705 | | | $ | 6,369 | | | |
Annually, or as circumstances warrant, we review the associated decrements assumptions (i.e., mortality and lapse) based on our multi-year average of companies experience with actuarial judgements to reflect other observable industry trends. In addition to DAC, the unearned revenue liability and sales inducement asset (“SIA”) use similar techniques and quarterly update processes for balance amortization.
During the third quarter of 2023, 2022 and 2021, we completed our annual assumption update and the impact to the current period amortization of DAC and DAC like balances due to the new assumptions is immaterial. There were as no other material changes to the inputs, judgements or calculation processes used in the DAC calculation this period or year.
Changes in the DAC asset were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 |
| Protection Solutions | | Individual Retirement | Legacy | | Group Retirement | | Corporate and Other | | Total |
| Term | | UL | | VUL | | IUL | | GMxB Core | | EI | | IE | | SCS | | GMxB Legacy | | EG | | Momentum | | CB (1) | |
| (in millions) |
Balance, beginning of year | $ | 362 | | | $ | 179 | | | $ | 889 | | | $ | 185 | | | $ | 1,625 | | | $ | 156 | | | $ | 148 | | | $ | 1,279 | | | $ | 593 | | | $ | 710 | | | $ | 89 | | | $ | 127 | | | $ | 6,342 | |
Capitalization | 14 | | | 7 | | | 155 | | | 14 | | | 121 | | | 11 | | | 38 | | | 507 | | | 26 | | | 73 | | | 10 | | | — | | | 976 | |
Amortization (2) | (39) | | | (12) | | | (57) | | | (11) | | | (144) | | | (12) | | | (14) | | | (215) | | | (64) | | | (41) | | | (17) | | | (11) | | | (637) | |
Balance, end of year | $ | 337 | | | $ | 174 | | | $ | 987 | | | $ | 188 | | | $ | 1,602 | | | $ | 155 | | | $ | 172 | | | $ | 1,571 | | | $ | 555 | | | $ | 742 | | | $ | 82 | | | $ | 116 | | | $ | 6,681 | |
______________
(1)“CB” defined as Closed Block.
(2)DAC amortization of $4 million related to Other not reflected in table above.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Protection Solutions | | Individual Retirement | Legacy | | Group Retirement | | Corporate and Other | | Total |
| Term | | UL | | VUL | | IUL | | GMxB Core | | EI | | IE | | SCS | | GMxB Legacy | | EG | | Momentum | | CB | |
| (in millions) |
Balance, beginning of year | $ | 385 | | | $ | 180 | | | $ | 799 | | | $ | 180 | | | $ | 1,653 | | | $ | 156 | | | $ | 121 | | | $ | 1,070 | | | $ | 631 | | | $ | 677 | | | $ | 94 | | | $ | 138 | | | $ | 6,084 | |
Capitalization | 18 | | | 11 | | | 142 | | | 16 | | | 109 | | | 12 | | | 40 | | | 378 | | | 27 | | | 74 | | | 14 | | | — | | | 841 | |
Amortization (1) | (41) | | | (12) | | | (52) | | | (11) | | | (137) | | | (12) | | | (13) | | | (169) | | | (65) | | | (41) | | | (19) | | | (11) | | | (583) | |
Balance, end of year | $ | 362 | | | $ | 179 | | | $ | 889 | | | $ | 185 | | | $ | 1,625 | | | $ | 156 | | | $ | 148 | | | $ | 1,279 | | | $ | 593 | | | $ | 710 | | | $ | 89 | | | $ | 127 | | | $ | 6,342 | |
______________
(1)DAC amortization of $3 million related to Other not reflected in table above.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Protection Solutions | | | | | Individual Retirement | | | Legacy | | Group Retirement | | Corporate and Other | Total |
| Term | UL | VUL | IUL | | | GMxB Core | EI | IE | SCS | | | GMxB Legacy | | EG | Momentum | | CB |
| (in millions) |
Balance beginning of the year | $ | 403 | | $ | 177 | | $ | 714 | | $ | 162 | | | | $ | 1,646 | | $ | 154 | | $ | 94 | | $ | 855 | | | | $ | 667 | | | $ | 634 | | $ | 101 | | | $ | 150 | | $ | 5,757 | |
Capitalization | 26 | | 15 | | 133 | | 28 | | | | 141 | | 15 | | 38 | | 350 | | | | 30 | | | 84 | | 16 | | | — | | 876 | |
Amortization (2) | (44) | | (12) | | (48) | | (10) | | | | (134) | | (13) | | (11) | | (135) | | | | (66) | | | (41) | | (23) | | | (12) | | (549) | |
Balance, December 31, 2021 | $ | 385 | | $ | 180 | | $ | 799 | | $ | 180 | | | | $ | 1,653 | | $ | 156 | | $ | 121 | | $ | 1,070 | | | | $ | 631 | | | $ | 677 | | $ | 94 | | | $ | 138 | | $ | 6,084 | |
______________
(1) DAC amortization of $3 million related to Other not reflected in table above.
Changes in the Individual Retirement sales inducement assets were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| GMxB Core | | GMxB Legacy | | GMxB Core | | GMxB Legacy | | GMxB Core | | GMxB Legacy |
| (in millions) |
| | | | | | | | | | | |
Balance, beginning of year | $ | 137 | | | $ | 200 | | | $ | 147 | | | $ | 222 | | | $ | 158 | | | $ | 246 | |
Capitalization | 2 | | | — | | | 2 | | | — | | | 1 | | | — | |
Amortization | (12) | | | (21) | | | (12) | | | (22) | | | (12) | | | (24) | |
Balance, end of year | $ | 127 | | | $ | 179 | | | $ | 137 | | | $ | 200 | | | $ | 147 | | | $ | 222 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Changes in the Protection Solutions unearned revenue liability were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| UL | | VUL | | IUL | | UL | | VUL | | IUL | | UL | | VUL | | IUL |
| (in millions) |
| | | | | | | | | | | | | | | | | |
Balance, beginning of year | $ | 95 | | | $ | 684 | | | $ | 157 | | | $ | 80 | | | $ | 619 | | | $ | 94 | | | $ | 60 | | | $ | 566 | | | $ | 24 | |
Capitalization | 19 | | | 115 | | | 64 | | | 21 | | | 105 | | | 71 | | | 25 | | | 92 | | | 74 | |
Amortization | (7) | | | (45) | | | (11) | | | (6) | | | (40) | | | (8) | | | (5) | | | (39) | | | (4) | |
Balance, end of year | $ | 107 | | | $ | 754 | | | $ | 210 | | | $ | 95 | | | $ | 684 | | | $ | 157 | | | $ | 80 | | | $ | 619 | | | $ | 94 | |
8) FAIR VALUE DISCLOSURES
U.S. GAAP establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value, and identifies three levels of inputs that may be used to measure fair value:
Level 1 Unadjusted quoted prices for identical instruments in active markets. Level 1 fair values generally are supported by market transactions that occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar instruments, quoted prices in markets that are not active, and inputs to model-derived valuations that are directly observable or can be corroborated by observable market data.
Level 3 Unobservable inputs supported by little or no market activity and often requiring significant management judgment or estimation, such as an entity’s own assumptions about the cash flows or other significant components of value that market participants would use in pricing the asset or liability.
The Company uses unadjusted quoted market prices to measure fair value for those instruments that are actively traded in financial markets. In cases where quoted market prices are not available, fair values are measured using present value or other valuation techniques. The fair value determinations are made at a specific point in time, based on available market information and judgments about the financial instrument, including estimates of the timing and amount of expected future cash flows and the credit standing of counterparties. Such adjustments do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument, nor do they consider the tax impact of the realization of unrealized gains or losses. In many cases, the fair value cannot be substantiated by direct comparison to independent markets, nor can the disclosed value be realized in immediate settlement of the instrument.
Management is responsible for the determination of the value of investments carried at fair value and the supporting methodologies and assumptions. Under the terms of various service agreements, the Company often utilizes independent valuation service providers to gather, analyze, and interpret market information and derive fair values based upon relevant methodologies and assumptions for individual securities. These independent valuation service providers typically obtain data about market transactions and other key valuation model inputs from multiple sources and, through the use of widely accepted valuation models, provide a single fair value measurement for individual securities for which a fair value has been requested. As further described below with respect to specific asset classes, these inputs include, but are not limited to, market prices for recent trades and transactions in comparable securities, benchmark yields, interest rate yield curves, credit spreads, quoted prices for similar securities, and other market-observable information, as applicable. Specific attributes of the security being valued are also considered, including its term, interest rate, credit rating, industry sector, and when applicable, collateral quality and other security- or issuer-specific information. When insufficient market observable information is available upon which to measure fair value, the Company either will request brokers knowledgeable about these securities to provide a non-binding quote or will employ internal valuation models. Fair values received from independent valuation service providers and brokers and those internally modeled or otherwise estimated are assessed for reasonableness.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Fair value measurements are required on a non-recurring basis for certain assets only when an impairment or other events occur. For the periods ended December 31, 2023 and December 31, 2022, the Company recognized impairment adjustments and impairment losses, respectively, to adjust the carrying value of held-for-sale asset and liabilities to their fair value less cost to sell. The value is measured on a nonrecurring basis and categorized within Level 3 of the fair value hierarchy. The fair value was determined using a market approach, estimated based on the negotiated value of the asset and liabilities. See Note 25 of the Notes to these Consolidated Financial Statements for additional details of the Held-for-Sale assets and liabilities.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Assets and liabilities measured at fair value on a recurring basis are summarized below:
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Fair Value Measurements as of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | |
| Level 1 | | Level 2 | | Level 3 | | Total |
| (in millions) |
Assets: | | | | | | | |
Investments | | | | | | | |
Fixed maturities, AFS: | | | | | | | |
Corporate (1) | $ | — | | | $ | 42,584 | | | $ | 2,158 | | | $ | 44,742 | |
U.S. Treasury, government and agency | — | | | 4,631 | | | — | | | 4,631 | |
States and political subdivisions | — | | | 522 | | | 27 | | | 549 | |
Foreign governments | — | | | 611 | | | — | | | 611 | |
Residential mortgage-backed (2) | — | | | 2,355 | | | — | | | 2,355 | |
Asset-backed (3) | — | | | 10,954 | | | 47 | | | 11,001 | |
Commercial mortgage-backed | — | | | 3,075 | | | 7 | | | 3,082 | |
Redeemable preferred stock | — | | | 59 | | | — | | | 59 | |
Total fixed maturities, AFS | — | | | 64,791 | | | 2,239 | | | 67,030 | |
Fixed maturities, at fair value using the fair value option | — | | | 1,473 | | | 181 | | | 1,654 | |
Other equity investments (4) | 217 | | | 464 | | | 54 | | | 735 | |
Trading securities | 321 | | | 675 | | | 61 | | | 1,057 | |
Other invested assets: | | | | | | | |
Short-term investments | — | | | 429 | | | — | | | 429 | |
Assets of consolidated VIEs/VOEs | 61 | | | 350 | | | 3 | | | 414 | |
Swaps | — | | | (190) | | | — | | | (190) | |
Credit default swaps | — | | | 3 | | | — | | | 3 | |
Futures | (4) | | | — | | | — | | | (4) | |
Options | — | | | 10,084 | | | — | | | 10,084 | |
Total other invested assets | 57 | | | 10,676 | | | 3 | | | 10,736 | |
Cash equivalents | 5,901 | | | 694 | | | — | | | 6,595 | |
Segregated securities | — | | | 868 | | | — | | | 868 | |
Purchased market risk benefits | — | | | — | | | 9,427 | | | 9,427 | |
Assets for market risk benefits | — | | | — | | | 591 | | | 591 | |
Separate Accounts assets (5) | 124,099 | | | 2,624 | | | — | | | 126,723 | |
Total Assets | $ | 130,595 | | | $ | 82,265 | | | $ | 12,556 | | | $ | 225,416 | |
| | | | | | | |
Liabilities: | | | | | | | |
Notes issued by consolidated VIE’s, at fair value using the fair value option (6) | $ | — | | | $ | 1,539 | | | $ | — | | | $ | 1,539 | |
SCS, SIO, MSO and IUL indexed features’ liability | — | | | 10,745 | | | — | | | 10,745 | |
Liabilities of consolidated VIEs and VOEs | 1 | | | 2 | | | — | | | 3 | |
Liabilities for market risk benefits | — | | | — | | | 14,612 | | | 14,612 | |
Contingent payment arrangements | — | | | — | | | 253 | | | 253 | |
Total Liabilities | $ | 1 | | | $ | 12,286 | | | $ | 14,865 | | | $ | 27,152 | |
______________
(1)Corporate fixed maturities includes both public and private issues.
(2)Includes publicly traded agency pass-through securities and collateralized obligations.
(3)Includes credit-tranched securities collateralized by sub-prime mortgages, credit risk transfer securities and other asset types.
(4)Includes short position equity securities of $4 million that are reported in other liabilities.
(5)Separate Accounts assets included in the fair value hierarchy exclude investments in entities that calculate NAV per share (or its equivalent) as a practical expedient. Such investments excluded from the fair value hierarchy include investments in real estate. As of December 31, 2023, the fair value of such investments was $371 million.
(6)Accrued interest payable of $20 million is reported in Notes issued by consolidated VIE’s, at fair value using the fair value option in the consolidated balance sheets, which is not required to be measured at fair value on a recurring basis.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Fair Value Measurements as of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | |
| Level 1 | | Level 2 | | Level 3 | | Total |
| (in millions) |
Assets: | | | | | | | |
Investments | | | | | | | |
Fixed maturities, AFS: | | | | | | | |
Corporate (1) | $ | — | | | $ | 41,450 | | | $ | 2,121 | | | $ | 43,571 | |
U.S. Treasury, government and agency | — | | | 5,837 | | | — | | | 5,837 | |
States and political subdivisions | — | | | 499 | | | 28 | | | 527 | |
Foreign governments | — | | | 836 | | | — | | | 836 | |
Residential mortgage-backed (2) | — | | | 788 | | | 34 | | | 822 | |
Asset-backed (3) | — | | | 8,490 | | | — | | | 8,490 | |
Commercial mortgage-backed (2) | — | | | 3,203 | | | 32 | | | 3,235 | |
Redeemable preferred stock | — | | | 43 | | | — | | | 43 | |
Total fixed maturities, AFS | — | | | 61,146 | | | 2,215 | | | 63,361 | |
Fixed maturities, at fair value using the fair value option | — | | | 1,284 | | | 224 | | | 1,508 | |
Other equity investments (4) | 214 | | | 497 | | | 12 | | | 723 | |
Trading securities | 290 | | | 332 | | | 55 | | | 677 | |
Other invested assets: | | | | | | |
|
Short-term investments | — | | | 943 | | | — | | | 943 | |
Assets of consolidated VIEs/VOEs | 131 | | | 393 | | | 5 | | | 529 | |
Swaps | — | | | (425) | | | — | | | (425) | |
Credit default swaps | — | | | 9 | | | — | | | 9 | |
Futures | 2 | | | — | | | — | | | 2 | |
Options | — | | | 4,171 | | | — | | | 4,171 | |
Total other invested assets | 133 | | | 5,091 | | | 5 | | | 5,229 | |
Cash equivalents | 2,386 | | | 501 | | | — | | | 2,887 | |
Segregated securities | — | | | 1,522 | | | — | | | 1,522 | |
Purchased market risk benefits | — | | | — | | | 10,423 | | | 10,423 | |
Assets for market risk benefits | — | | | — | | | 490 | | | 490 | |
Separate Accounts assets (5) | 111,744 | | | 2,436 | | | 1 | | | 114,181 | |
Total Assets | $ | 114,767 | | | $ | 72,809 | | | $ | 13,425 | | | $ | 201,001 | |
| | | | | | | |
Liabilities: | | | | | | | |
Notes issued by consolidated VIE’s, at fair value using the fair value option (6) | $ | — | | | $ | 1,374 | | | $ | — | | | $ | 1,374 | |
SCS, SIO, MSO and IUL indexed features’ liability | — | | | 4,164 | | | — | | | 4,164 | |
Liabilities of consolidated VIEs and VOEs | 15 | | | 7 | | | — | | | 22 | |
Liabilities for market risk benefits | — | | | — | | | 15,766 | | | 15,766 | |
Contingent payment arrangements | — | | | — | | | 247 | | | 247 | |
Total Liabilities | $ | 15 | | | $ | 5,545 | | | $ | 16,013 | | | $ | 21,573 | |
______________
(1)Corporate fixed maturities includes both public and private issues.
(2)Includes publicly traded agency pass-through securities and collateralized obligations.
(3)Includes credit-tranched securities collateralized by sub-prime mortgages, credit risk transfer securities and other asset types.
(4)Separate Accounts assets included in the fair value hierarchy exclude investments in entities that calculate NAV per share (or its equivalent) as a practical expedient. Such investments excluded from the fair value hierarchy include investments in real estate. As of December 31, 2022, the fair value of such investments was $456 million.
(5)Includes CLO short-term debt of $239 million, which is inclusive as fair valued within Notes issued by consolidated VIE’s, at fair value using the fair value option. Accrued interest payable of $15 million is reported in Notes issued by consolidated VIE’s, at fair value using the fair value option in the consolidated balance sheets, which is not required to be measured at fair value on a recurring basis.
(6)Includes short position equity securities of $12 million that are reported in other liabilities.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Public Fixed Maturities
The fair values of the Company’s public fixed maturities, including those accounted for using the fair value option are generally based on prices obtained from independent valuation service providers and for which the Company maintains a vendor hierarchy by asset type based on historical pricing experience and vendor expertise. Although each security generally is priced by multiple independent valuation service providers, the Company ultimately uses the price received from the independent valuation service provider highest in the vendor hierarchy based on the respective asset type, with limited exception. To validate reasonableness, prices also are internally reviewed by those with relevant expertise through comparison with directly observed recent market trades. Consistent with the fair value hierarchy, public fixed maturities validated in this manner generally are reflected within Level 2, as they are primarily based on observable pricing for similar assets and/or other market observable inputs.
Private Fixed Maturities
The fair values of the Company’s private fixed maturities, including those accounted for using the fair value option are determined from prices obtained from independent valuation service providers. Prices not obtained from an independent valuation service provider are determined by using a discounted cash flow model or a market comparable company valuation technique. In certain cases, these models use observable inputs with a discount rate based upon the average of spread surveys collected from private market intermediaries who are active in both primary and secondary transactions, taking into account, among other factors, the credit quality and industry sector of the issuer and the reduced liquidity associated with private placements. Generally, these securities have been reflected within Level 2. For certain private fixed maturities, the discounted cash flow model or a market comparable company valuation technique may also incorporate unobservable inputs, which reflect the Company’s own assumptions about the inputs market participants would use in pricing the asset. To the extent management determines that such unobservable inputs are significant to the fair value measurement of a security, a Level 3 classification generally is made.
Notes issued by consolidated VIE’s, at fair value using the fair value option
These notes are based on the fair values of corresponding fixed maturity collateral. The CLO liabilities are also reduced by the fair value of the beneficial interests the Company retains in the CLO and the carrying value of any beneficial interests that represent compensation for services. As the notes are valued based on the reference collateral, they are classified as Level 2 or 3.
Freestanding Derivative Positions
The net fair value of the Company’s freestanding derivative positions as disclosed in Note 4 of the Notes to these Consolidated Financial Statements are generally based on prices obtained either from independent valuation service providers or derived by applying market inputs from recognized vendors into industry standard pricing models. The majority of these derivative contracts are traded in the OTC derivative market and are classified in Level 2. The fair values of derivative assets and liabilities traded in the OTC market are determined using quantitative models that require use of the contractual terms of the derivative instruments and multiple market inputs, including interest rates, prices, and indices to generate continuous yield or pricing curves, including overnight index swap curves, and volatility factors, which then are applied to value the positions. The predominance of market inputs is actively quoted and can be validated through external sources or reliably interpolated if less observable.
Level Classifications of the Company’s Financial Instruments
Financial Instruments Classified as Level 1
Investments classified as Level 1 primarily include redeemable preferred stock, trading securities, cash equivalents and Separate Accounts assets. Fair value measurements classified as Level 1 include exchange-traded prices of fixed maturities, equity securities and derivative contracts, and net asset values for transacting subscriptions and redemptions of mutual fund shares held by Separate Accounts. Cash equivalents classified as Level 1 include money market accounts, overnight commercial paper and highly liquid debt instruments purchased with an original maturity of three months or less and are carried at cost as a proxy for fair value measurement due to their short-term nature.
Financial Instruments Classified as Level 2
Investments classified as Level 2 are measured at fair value on a recurring basis and primarily include U.S. government and agency securities, certain corporate debt securities and financial assets and liabilities accounted for
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
using the fair value option, such as public and private fixed maturities. As market quotes generally are not readily available or accessible for these securities, their fair value measures are determined utilizing relevant information generated by market transactions involving comparable securities and often are based on model pricing techniques that effectively discount prospective cash flows to present value using appropriate sector-adjusted credit spreads commensurate with the security’s duration, also taking into consideration issuer-specific credit quality and liquidity. Segregated securities classified as Level 2 are U.S. Treasury bills segregated by AB in a special reserve bank custody account for the exclusive benefit of brokerage customers, as required by Rule 15c3-3 of the Exchange Act and for which fair values are based on quoted yields in secondary markets.
Observable inputs generally used to measure the fair value of securities classified as Level 2 include benchmark yields, reported secondary trades, issuer spreads, benchmark securities and other reference data. Additional observable inputs are used when available, and as may be appropriate, for certain security types, such as pre-payment, default, and collateral information for the purpose of measuring the fair value of mortgage- and asset-backed securities. The Company’s AAA-rated mortgage- and asset-backed securities are classified as Level 2 for which the observability of market inputs to their pricing models is supported by sufficient, albeit more recently contracted, market activity in these sectors.
Certain Company products, such as the SCS, EQUI-VEST variable annuity products, IUL and the MSO fund available in some life contracts, offer investment options which permit the contract owner to participate in the performance of an index, ETF or commodity price. These investment options, which depending on the product and on the index selected, can currently have one, three, five or six year terms, provide for participation in the performance of specified indices, ETF or commodity price movement up to a segment-specific declared maximum rate. Under certain conditions that vary by product, e.g., holding these segments for the full term, these segments also shield policyholders from some or all negative investment performance associated with these indices, ETF or commodity prices. These investment options have defined formulaic liability amounts, and the current values of the option component of these segment reserves are classified as Level 2 embedded derivatives. The fair values of these embedded derivatives are based on data obtained from independent valuation service providers.
Financial Instruments Classified as Level 3
The Company’s investments classified as Level 3 primarily include corporate debt securities and financial assets and liabilities accounted for using the fair value option, such as private fixed maturities and asset-backed securities. Determinations to classify fair value measures within Level 3 of the valuation hierarchy generally are based upon the significance of the unobservable factors to the overall fair value measurement. Included in the Level 3 classification are fixed maturities with indicative pricing obtained from brokers that otherwise could not be corroborated to market observable data.
The Company has certain variable annuity contracts with GMDB, GMIB, GIB and GWBL and other features in-force that guarantee one of the following:
•Return of Premium: the benefit is the greater of current account value or premiums paid (adjusted for withdrawals);
•Ratchet: the benefit is the greatest of current account value, premiums paid (adjusted for withdrawals), or the highest account value on any anniversary up to contractually specified ages (adjusted for withdrawals);
•Roll-Up: the benefit is the greater of current account value or premiums paid (adjusted for withdrawals) accumulated at contractually specified interest rates up to specified ages;
•Combo: the benefit is the greater of the ratchet benefit or the roll-up benefit, which may include either a five year or an annual reset; or
•Withdrawal: the withdrawal is guaranteed up to a maximum amount per year for life.
The Company also issues certain benefits on its variable annuity products that are accounted for as Market Risk Benefits carried at fair value and are also considered Level 3 for fair value leveling.
The GMIBNLG feature allows the policyholder to receive guaranteed minimum lifetime annuity payments based on predetermined annuity purchase rates applied to the contract’s benefit base if and when the contract account value is depleted and the NLG feature is activated. The optional GMIB feature allows the policyholder to receive guaranteed minimum lifetime annuity payments based on predetermined annuity purchase rates.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The GMWB feature allows the policyholder to withdraw at a minimum, over the life of the contract, an amount based on the contract’s benefit base. The GWBL feature allows the policyholder to withdraw, each year for the life of the contract, a specified annual percentage of an amount based on the contract’s benefit base. The GMAB feature increases the contract account value at the end of a specified period to a GMAB base. The GIB feature provides a lifetime annuity based on predetermined annuity purchase rates if and when the contract account value is depleted. This lifetime annuity is based on predetermined annuity purchase rates applied to a GIB base. The GMDB feature guarantees that the benefit paid upon death will not be less than a guaranteed benefit base. If the contract’s account value is less than the benefit base at the time a death claim is paid, the amount payable will be equal to the benefit base.
The market risk benefits fair value will be equal to the present value of benefits less the present value of ascribed fees. Considerable judgment is utilized by management in determining the assumptions used in determining present value of benefits and ascribed fees related to lapse rates, withdrawal rates, utilization rates, non-performance risk, volatility rates, annuitization rates and mortality (collectively, the significant MRB assumptions).
Purchased MRB assets, which are accounted for as market risk benefits carried at fair value are also considered Level 3 for fair value leveling. The purchased MRB asset fair value reflects the present value of reinsurance premiums, net of recoveries, adjusted for risk margins and nonperformance risk over a range of market consistent economic scenarios while the MRB asset and liability reflects the present value of expected future payments (benefits) less fees, adjusted for risk margins and nonperformance risk, attributable to the MRB asset and liability over a range of market-consistent economic scenarios.
The valuations of the MRBs and purchased MRB assets incorporate significant non-observable assumptions related to policyholder behavior, risk margins and projections of equity Separate Accounts funds. The credit risks of the counterparty and of the Company are considered in determining the fair values of its MRBs and purchased MRB assets after taking into account the effects of collateral arrangements. Incremental adjustment to the risk-free curve for counterparty non-performance risk is made to the fair values of the purchased MRB assets. Risk margins were applied to the non-capital markets inputs to the MRBs and purchased MRB valuations.
After giving consideration to collateral arrangements, the Company reduced the fair value of its purchased MRB asset by $687 million and $1.1 billion as of December 31, 2023 and 2022, respectively, to recognize incremental counterparty non-performance risk.
The Company’s Level 3 liabilities include contingent payment arrangements associated with acquisitions in 2020 and 2022 by AB. At each reporting date, AB estimates the fair values of the contingent consideration expected to be paid based upon revenue and discount rate projections, using unobservable market data inputs, which are included in Level 3 of the valuation hierarchy. The Company’s consolidated VIEs/VOEs hold investments that are classified as Level 3, primarily corporate bonds that are vendor priced with no ratings available, bank loans, non-agency collateralized mortgage obligations and asset-backed securities.
Transfers of Financial Instruments Between Levels 2 and 3
During the year ended December 31, 2023, fixed maturities with fair values of $517 million were transferred out of Level 3 and into Level 2 principally due to the availability of trading activity and/or market observable inputs to measure and validate their fair values. In addition, fixed maturities with fair value of $36 million were transferred from Level 2 into the Level 3 classification. These transfers in the aggregate represent approximately 12.6% of total equity as of December 31, 2023.
During the year ended December 31, 2022, fixed maturities with fair values of $200 million were transferred out of Level 3 and into Level 2 principally due to the availability of trading activity and/or market observable inputs to measure and validate their fair values. In addition, fixed maturities with fair value of $213 million were transferred from Level 2 into the Level 3 classification. These transfers in the aggregate represent approximately 13.1% of total equity as of December 31, 2022.
The tables below present reconciliations for all Level 3 assets and liabilities and changes in unrealized gains (losses). Not included below are the changes in balances related to market risk benefits and purchased market risk benefits level 3 assets and liabilities, which are included in Note 10 of the Notes to these Consolidated Financial Statements.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 |
| Corporate | | State and Political Subdivisions | | Asset-backed | | RMBS | | CMBS |
| (in millions) |
Balance, beginning of year | $ | 2,121 | | | $ | 28 | | | $ | — | | | $ | 34 | | | $ | 32 | |
Total gains and (losses), realized and unrealized, included in: | | | | | | | | | |
Net income (loss) as: | | | | | | | | | |
Net investment income (loss) | 6 | | | — | | | — | | | — | | | — | |
Investment gains (losses), net | (17) | | | — | | | — | | | — | | | — | |
Subtotal | (11) | | | — | | | — | | | — | | | — | |
Other comprehensive income (loss) | 50 | | | — | | | — | | | — | | | (1) | |
Purchases | 594 | | | — | | | 55 | | | — | | | 3 | |
Sales | (272) | | | (1) | | | (8) | | | — | | | — | |
Settlements | — | | | — | | | — | | | — | | | — | |
Other | — | | | — | | | — | | | — | | | — | |
Activity related to consolidated VIEs/VOEs | — | | | — | | | — | | | — | | | — | |
Transfers into Level 3 (1) | 11 | | | — | | | — | | | — | | | — | |
Transfers out of Level 3 (1) | (335) | | | — | | | — | | | (34) | | | (27) | |
Balance, end of year | $ | 2,158 | | | $ | 27 | | | $ | 47 | | | $ | — | | | $ | 7 | |
Change in unrealized gains or losses for the period included in earnings for instruments held at the end of the reporting period (2) | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Change in unrealized gains or losses for the period included in other comprehensive income for instruments held at the end of the reporting period (2) | $ | 4 | | | $ | — | | | $ | — | | | $ | — | | | $ | (1) | |
______________
(1)Transfers into/out of the Level 3 classification are reflected at beginning-of-period fair values.
(2)For instruments held as of December 31, 2023, amounts are included in net investment income or net derivative gains (losses) in the consolidated statements of income (loss) or unrealized gains (losses) on investments in the consolidated statements of comprehensive income.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 |
| Fixed maturities, at FVO | | Other Equity Investments (3) | | Trading Securities, at Fair Value | | Separate Accounts Assets | | Contingent Payment Arrangement |
| (in millions) |
Balance, beginning of year | $ | 224 | | | $ | 17 | | | $ | 55 | | | $ | 1 | | | $ | (247) | |
Total gains and (losses), realized and unrealized, included in: | | | | | | | | | |
Net income (loss) as: | | | | | | | | | |
Net investment income (loss) | 6 | | | (2) | | | — | | | — | | | — | |
Investment gains (losses), net | (1) | | | — | | | 6 | | | — | | | — | |
Subtotal | 5 | | | (2) | | | 6 | | | — | | | — | |
Other comprehensive income (loss) | — | | | — | | | — | | | — | | | — | |
Purchases | 95 | | | 85 | | | — | | | — | | | — | |
Sales | (47) | | | (42) | | | — | | | — | | | — | |
Settlements | — | | | — | | | — | | | — | | | 1 | |
Other | — | | | — | | | — | | | — | | | (7) | |
Activity related to consolidated VIEs/VOEs | — | | | (1) | | | — | | | — | | | — | |
Transfers into Level 3 (1) | 25 | | | — | | | — | | | — | | | — | |
Transfers out of Level 3 (1) | (121) | | | — | | | — | | | (1) | | | — | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 |
| Fixed maturities, at FVO | | Other Equity Investments (3) | | Trading Securities, at Fair Value | | Separate Accounts Assets | | Contingent Payment Arrangement |
| (in millions) |
Balance, end of year | $ | 181 | | | $ | 57 | | | $ | 61 | | | $ | — | | | $ | (253) | |
Change in unrealized gains or losses for the period included in earnings for instruments held at the end of the reporting period (2) | $ | — | | | $ | (2) | | | $ | 6 | | | $ | — | | | $ | — | |
Change in unrealized gains or losses for the period included in other comprehensive income for instruments held at the end of the reporting period (2) | $ | 16 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
______________
(1)Transfers into/out of the Level 3 classification are reflected at beginning-of-period fair values.
(2)For instruments held as of December 31, 2023, amounts are included in net investment income or net derivative gains (losses) in the consolidated statements of income (loss) or unrealized gains (losses) on investments in the consolidated statements of comprehensive income.
(3)Other Equity Investments include other invested assets.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Corporate | | State and Political Subdivisions | | Asset-backed | | RMBS | | CMBS |
| (in millions) |
Balance, beginning of year | $ | 1,504 | | | $ | 35 | | | $ | 8 | | | $ | — | | | $ | 20 | |
Total gains and (losses), realized and unrealized, included in: | | | | | | | | | |
Net income (loss) as: | | | | | | | | | |
Net investment income (loss) | 5 | | | — | | | — | | | — | | | — | |
Investment gains (losses), net | (5) | | | — | | | — | | | — | | | — | |
Subtotal | — | | | — | | | — | | | — | | | — | |
Other comprehensive income (loss) | (159) | | | (5) | | | — | | | — | | | (2) | |
Purchases | 1,107 | | | — | | | — | | | 34 | | | 14 | |
Sales | (378) | | | (2) | | | (2) | | | — | | | — | |
Settlements | — | | | — | | | — | | | — | | | — | |
Other | — | | | — | | | — | | | — | | | — | |
Activity related to consolidated VIEs/VOEs | — | | | — | | | — | | | — | | | — | |
Transfers into Level 3 (1) | 168 | | | — | | | — | | | — | | | — | |
Transfers out of Level 3 (1) | (121) | | | — | | | (6) | | | — | | | — | |
Balance, end of year | $ | 2,121 | | | $ | 28 | | | $ | — | | | $ | 34 | | | $ | 32 | |
Change in unrealized gains or losses for the period included in earnings for instruments held at the end of the reporting period (2) | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Change in unrealized gains or losses for the period included in other comprehensive income for instruments held at the end of the reporting period (2) | $ | (156) | | | $ | (5) | | | $ | — | | | $ | — | | | $ | (2) | |
______________
(1)Transfers into/out of the Level 3 classification are reflected at beginning-of-period fair values.
(2)For instruments held as of December 31, 2022, amounts are included in net investment income or net derivative gains (losses) in the consolidated statements of income (loss) or unrealized gains (losses) on investments in the consolidated statements of comprehensive income.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Fixed maturities, at FVO | | Other Equity Investments (3) | | Trading Securities, at Fair Value | | Separate Accounts Assets | | Contingent Payment Arrangement |
| (in millions) |
Balance, beginning of year | $ | 201 | | | $ | 16 | | | $ | 65 | | | $ | 1 | | | $ | (38) | |
Total gains and (losses), realized and unrealized, included in: | | | | | | | | | |
Net income (loss) as: | | | | | | | | | |
Net investment income (loss) | (11) | | | (1) | | | — | | | — | | | — | |
Investment gains (losses), net | — | | | — | | | (10) | | | — | | | — | |
Subtotal | (11) | | | (1) | | | (10) | | | — | | | — | |
Other comprehensive income (loss) | — | | | — | | | — | | | — | | | — | |
Purchases | 98 | | | 8 | | | — | | | — | | | (231) | |
Sales | (36) | | | — | | | — | | | — | | | — | |
Settlements | — | | | — | | | — | | | — | | | — | |
Other | — | | | — | | | — | | | — | | | 22 | |
Activity related to consolidated VIEs/VOEs | — | | | (3) | | | — | | | — | | | — | |
Transfers into Level 3 (1) | 45 | | | — | | | — | | | — | | | — | |
Transfers out of Level 3 (1) | (73) | | | (3) | | | — | | | — | | | — | |
Balance, end of year | $ | 224 | | | $ | 17 | | | $ | 55 | | | $ | 1 | | | $ | (247) | |
Change in unrealized gains or losses for the period included in earnings for instruments held at the end of the reporting period (2) | $ | (2) | | | $ | (1) | | | $ | (10) | | | $ | — | | | $ | — | |
Change in unrealized gains or losses for the period included in other comprehensive income for instruments held at the end of the reporting period (2) | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
_____________
(1)Transfers into/out of the Level 3 classification are reflected at beginning-of-period fair values.
(2)For instruments held as of December 31, 2022, amounts are included in net investment income or net derivative gains (losses) in the consolidated statements of income (loss) or unrealized gains (losses) on investments in the consolidated statements of comprehensive income.
(3)Other Equity Investments include other invested assets.
Quantitative and Qualitative Information about Level 3 Fair Value Measurements
The following tables disclose quantitative information about Level 3 fair value measurements by category for assets and liabilities:
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Quantitative Information about Level 3 Fair Value Measurements as of December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Valuation Technique | | Significant Unobservable Input | | Range | | Weighted Average (2) |
| (Dollars in millions) |
Assets: | | | | | | | | | |
Investments: | | | | | | | | | |
Fixed maturities, AFS: | | | | | | | | | |
Corporate | $ | 373 | | | Matrix pricing model | | Spread over Benchmark | | 20 bps - 747 bps | | 181 bps |
| 979 | | | Market comparable companies | | EBITDA multiples Discount rate Cash flow multiples Loan to value | | 3.3x - 29.0x 0.0% - 22.8% 0.8x - 10.0x 3.4% - 61.0% | | 13.6x 3.9% 6.3x 13.8% |
Trading securities, at fair value | 61 | | | Discounted cash flow | | Earnings multiple Discount factor Discount years | | 9.1x 10.0% 7 | | |
Other equity investments | 2 | | | Discounted cash flow | | Earnings Multiple | | 3.9x - 8.4x | | 6.5x |
Purchased MRB asset (1) (2) (4) | 9,427 | | | Discounted cash flow | | Lapse rates Withdrawal rates GMIB Utilization rates Non-performance risk Volatility rates - Equity Mortality: Ages 0-40 Ages 41-60 Ages 61-115
| | 0.21%-12.38% 0.07%-14.97% 0.04%-66.21% 35 bps - 97 bps 11%-28% 0.01%-0.18% 0.07%-0.53% 0.33%-42.00% | | 1.79% 0.46% 7.44% 45 bps 23% 3.07% (same for all ages) (same for all ages) |
Liabilities: | | | | | | | | | |
AB Contingent consideration payable | $ | 253 | | | Discounted cash flow | | Expected revenue growth rates Discount rate | | 2.0% - 83.9% 1.9% - 10.4% | | 10.3% 4.6% |
Direct MRB (1) (2) (3) (4) | 14,021 | | | Discounted cash flow | | Non-performance risk Lapse rates Withdrawal rates Annuitization rates Mortality: Ages 0-40 Ages 41-60 Ages 61-115 | | 118 bps 0.21%-29.37% 0.00%-14.97% 0.04%-100.00% 0.01%-0.18% 0.07%-0.53% 0.33%-42.00% | | 118 bps 3.07% 0.64% 5.38% 2.50% (same for all ages) (same for all ages) |
______________
(1)Mortality rates vary by age and demographic characteristic such as gender. Mortality rate assumptions are based on a combination of company and industry experience. A mortality improvement assumption is also applied. For any given contract, mortality rates vary throughout the period over which cash flows are projected for purposes of valuating the embedded derivatives.
(2)Lapses and pro-rata withdrawal rates were developed as a function of the policy account value. Dollar for dollar withdrawal rates were developed as a function of the dollar for dollar threshold, the dollar for dollar limit. Utilization rates were developed as a function of the benefit base.
(3)MRB liabilities are shown net of MRB assets. Net amount is made up of $14.6 billion of MRB liabilities and $591 million of MRB assets.
(4)Includes Legacy and Core products.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Quantitative Information about Level 3 Fair Value Measurements as of December 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Valuation Technique | | Significant Unobservable Input | | Range | | Weighted Average (2) |
| (Dollars in millions) |
Assets: | | | | | | | | | |
Investments: | | | | | | | | | |
Fixed maturities, AFS: | | | | | | | | | |
Corporate | $ | 417 | | | Matrix pricing model | | Spread over benchmark | | 20 bps - 797 bps | | 205 bps |
| 1,029 | | | Market comparable companies | | EBITDA multiples Discount rate Cash flow multiples Loan to value | | 5.3x - 35.8x 9.0% - 45.7% 0.0x-10.3x 0.0%-40.4% | | 13.6x 11.9% 6.1x 12.0% |
Trading securities, at fair value | 55 | | | Discounted cash flow | | Earnings multiple Discounts factor Discount years | | 8.3x 10.00% 7 | | |
Other equity investments | 4 | | | Market comparable companies | | Revenue multiple | | 0.5x - 10.8x | | 2.4x |
Purchased MRB asset (1) (2) (4) | 10,423 | | | Discounted cash flow | | Lapse rates Withdrawal rates GMIB Utilization rates Non-performance risk Volatility rates - Equity Mortality: Ages 0-40 Ages 41-60 Ages 61-115 | | 0.26% - 26.23% 0.06% - 10.93% 0.04% - 66.66% 54 bps - 124 bps 14% - 32% 0.01% - 0.17% 0.06% - 0.52% 0.32% - 40.00% | | 1.58% 0.69% 7.39% 69 bps 24% 2.87% (same for all ages) (same for all ages) |
Liabilities: | | | | | | | | | |
AB Contingent consideration payable | $ | 247 | | | Discounted cash flow | | Expected revenue growth rates Discount rate | | 2.0% - 83.9% 1.9% - 10.4% | | 11.5% 4.5% |
Direct MRB (1) (2) (3) (4) | 15,276 | | | Discounted cash flow | | Non-performance risk Lapse rates Withdrawal rates Annuitization rates Mortality: Ages 0-40 Ages 41-60 Ages 61-115 | | 157 bps 0.26% - 35.42% 0.00% - 10.93% 0.04% - 100.00% 0.01% - 0.17% 0.06% - 0.52% 0.32% - 40.00% | | 157 bps 3.01% 0.68% 5.53% 2.43% (same for all ages) (same for all ages) |
______________
(1)Mortality rates vary by age and demographic characteristic such as gender and benefits elected with the policy. Mortality rate assumptions are based on a combination of company and industry experience. A mortality improvement assumption is also applied. For any given contract, mortality rates vary throughout the period over which cash flows are projected for purposes of valuating the embedded derivatives.
(2)Lapses and pro-rata withdrawal rates were developed as a function of the policy account value. Dollar for dollar withdrawal rates were developed as a function of the dollar for dollar threshold, the dollar for dollar limit. Utilization rates were developed as a function of the benefit base.
(3)MRB liabilities are shown net of MRB assets. Net amount is made up of $15.8 billion of MRB liabilities and $490 million of MRB assets.
(4)Includes Legacy and Core products.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Level 3 Financial Instruments for which Quantitative Inputs are Not Available
Certain Privately Placed Debt Securities with Limited Trading Activity
Excluded from the tables above as of December 31, 2023 and 2022, respectively, are approximately $1.1 billion and $1.0 billion of Level 3 fair value measurements of investments for which the underlying quantitative inputs are not developed by the Company and are not readily available. These investments primarily consist of certain privately placed debt securities with limited trading activity, including residential mortgage- and asset-backed instruments, and their fair values generally reflect unadjusted prices obtained from independent valuation service providers and indicative, non-binding quotes obtained from third-party broker-dealers recognized as market participants. Significant increases or decreases in the fair value amounts received from these pricing sources may result in the Company reporting significantly higher or lower fair value measurements for these Level 3 investments.
•The fair value of private placement securities is determined by application of a matrix pricing model or a market comparable company value technique. The significant unobservable input to the matrix pricing model valuation technique is the spread over the industry-specific benchmark yield curve. Generally, an increase or decrease in spreads would lead to directionally inverse movement in the fair value measurements of these securities. The significant unobservable input to the market comparable company valuation technique is the discount rate. Generally, a significant increase (decrease) in the discount rate would result in significantly lower (higher) fair value measurements of these securities.
•Residential mortgage-backed securities classified as Level 3 primarily consist of non-agency paper with low trading activity. Included in the tables above as of December 31, 2023 and 2022, there were no Level 3 securities that were determined by application of a matrix pricing model and for which the spread over the U.S. Treasury curve is the most significant unobservable input to the pricing result. Generally, a change in spreads would lead to directionally inverse movement in the fair value measurements of these securities.
•Asset-backed securities classified as Level 3 primarily consist of non-agency mortgage loan trust certificates, including subprime and Alt-A paper, credit risk transfer securities, and equipment financings. Included in the tables above as of December 31, 2023 and 2022, there were no securities that were determined by the application of matrix-pricing for which the spread over the U.S. Treasury curve is the most significant unobservable input to the pricing result. Significant increases (decreases) in spreads would have resulted in significantly lower (higher) fair value measurements.
Other Equity Investments
Included in other equity investments classified as Level 3 are venture capital securities in the Technology, Media and Telecommunications industries. The fair value measurements of these securities include significant unobservable inputs including an enterprise value to revenue multiples and a discount rate to account for liquidity and various risk factors. Significant increases (decreases) in the enterprise value to revenue multiple inputs in isolation would have resulted in a significantly higher (lower) fair value measurement. Significant increases (decreases) in the discount rate would have resulted in a significantly lower (higher) fair value measurement.
Market Risk Benefits
Significant unobservable inputs with respect to the fair value measurement of the purchased MRB assets and MRB liabilities identified in the table above are developed using Company data. Future policyholder behavior is an unobservable market assumption and, as such, all aspects of policyholder behavior are derived based on recent historical experience. These policyholder behaviors include lapses, pro-rata withdrawals, dollar for dollar withdrawals, GMIB utilization, deferred mortality and payout phase mortality. Many of these policyholder behaviors have dynamic adjustment factors based on the relative value of the rider as compared to the account value in different economic environments. This applies to all variable annuity related products; products with GMxB riders including but not limited to GMIB, GMDB, and GWL.
Lapse rates are adjusted at the contract level based on a comparison of the value of the GMxB rider and the current policyholder account value, which include other factors such as considering surrender charges. Generally, lapse rates are assumed to be lower in periods when a surrender charge applies. A dynamic lapse function reduces the base lapse rate when the guaranteed amount is greater than the account value as in-the-money contracts are less likely to lapse. For valuing purchased MRB assets and MRB liabilities, lapse rates vary throughout the period over which cash flows are projected.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Carrying Value of Financial Instruments Not Otherwise Disclosed in Note 3 and Note 4 of the Notes to these Consolidated Financial Statements
The carrying values and fair values for financial instruments not otherwise disclosed in Note 3 and Note 4 of the Notes to these Consolidated Financial Statements were as follows:
Carrying Values and Fair Values for Financial Instruments Not Otherwise Disclosed
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Carrying Value | | Fair Value |
| Level 1 | | Level 2 | | Level 3 | | Total |
| (in millions) |
December 31, 2023: | | | | | | | | | |
Mortgage loans on real estate | $ | 18,171 | | | $ | — | | | $ | — | | | $ | 16,471 | | | $ | 16,471 | |
Policy loans | $ | 4,158 | | | $ | — | | | $ | — | | | $ | 4,485 | | | $ | 4,485 | |
Policyholders’ liabilities: Investment contracts | $ | 1,663 | | | $ | — | | | $ | — | | | $ | 1,634 | | | $ | 1,634 | |
FHLB funding agreements | $ | 7,618 | | | $ | — | | | $ | 7,567 | | | $ | — | | | $ | 7,567 | |
FABN funding agreements | $ | 6,267 | | | $ | — | | | $ | 5,840 | | | $ | — | | | $ | 5,840 | |
Funding agreement-backed commercial paper (FABCP) | $ | 939 | | | $ | — | | | $ | 948 | | | $ | — | | | $ | 948 | |
Short-term debt (1) | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Long-term debt | $ | 3,820 | | | $ | — | | | $ | 3,742 | | | $ | — | | | $ | 3,742 | |
Separate Accounts liabilities | $ | 10,715 | | | $ | — | | | $ | — | | | $ | 10,715 | | | $ | 10,715 | |
| | | | | | | | | |
| | | | | | | | | |
December 31, 2022: | | | | | | | | | |
Mortgage loans on real estate | $ | 16,481 | | | $ | — | | | $ | — | | | $ | 14,690 | | | $ | 14,690 | |
Policy loans | $ | 4,033 | | | $ | — | | | $ | — | | | $ | 4,349 | | | $ | 4,349 | |
Policyholders’ liabilities: Investment contracts | $ | 1,916 | | | $ | — | | | $ | — | | | $ | 1,750 | | | $ | 1,750 | |
FHLB funding agreements | $ | 8,505 | | | $ | — | | | $ | 8,390 | | | $ | — | | | $ | 8,390 | |
FABN funding agreements | $ | 7,095 | | | $ | — | | | $ | 6,384 | | | $ | — | | | $ | 6,384 | |
Short-term debt (1) | $ | 520 | | | $ | — | | | $ | 518 | | | $ | — | | | $ | 518 | |
Long-term debt | $ | 3,322 | | | $ | — | | | $ | 3,130 | | | $ | — | | | $ | 3,130 | |
Separate Accounts liabilities | $ | 10,236 | | | $ | — | | | $ | — | | | $ | 10,236 | | | $ | 10,236 | |
_____________
(1)As of December 31, 2023 and 2022, excludes CLO short-term debt of $0 million and $239 million, respectively which is inclusive as fair valued within notes issued by consolidated VIE’s, at fair value using the fair value option.
Mortgage Loans on Real Estate
Fair values for commercial, agricultural and residential mortgage loans on real estate are measured by discounting future contractual cash flows to be received on the mortgage loan using interest rates at which loans with similar characteristics and credit quality would be made. The discount rate is derived based on the appropriate U.S. Treasury rate with a like term to the remaining term of the loan to which a spread reflective of the risk premium associated with the specific loan is added. Fair values for mortgage loans anticipated to be foreclosed and problem mortgage loans are limited to the fair value of the underlying collateral, if lower.
Policy Loans
The fair value of policy loans is calculated by discounting expected cash flows based upon the U.S. Treasury yield curve and historical loan repayment patterns.
Policyholder Liabilities - Investment Contracts and Separate Accounts Liabilities
The fair values for deferred annuities and certain annuities, which are included in policyholders’ account balances, and liabilities for investment contracts with fund investments in Separate Accounts, are estimated using projected cash flows discounted at rates reflecting current market rates. Significant unobservable inputs reflected in the cash flows include lapse rates and withdrawal rates. Incremental adjustments may be made to the fair value to reflect non-
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
performance risk. Certain other products such as the Company’s association plans contracts, supplementary contracts not involving life contingencies, Access Accounts and Escrow Shield Plus product reserves are held at book value.
FHLB Funding Agreements
The fair values of Equitable Financial’s FHLB long term funding agreements’ fair values are determined based on indicative market rates published by the FHLB, provided to AB and modeled for each note’s FMV. FHLB short-term funding agreements’ fair values are reflective of notional/par value plus accrued interest.
FABN Funding Agreements
The fair values of Equitable Financial’s FABN funding agreements are determined by Bloomberg’s evaluated pricing service, which uses direct observations or observed comparables.
FABCP Funding Agreements
The fair value of Equitable Financial’s FABCP funding agreements are reflective of the notional/par value outstanding.
Short-term Debt
The Company’s short-term debt primarily includes long-term debt that has been reclassified to short-term due to an upcoming maturity date within one year. The fair values for the Company’s short-term debt are determined by Bloomberg’s evaluated pricing service, which uses direct observations or observed comparables.
Long-term Debt
The fair values for the Company’s long-term debt are determined by Bloomberg’s evaluated pricing service, which uses direct observations or observed comparables.
Financial Instruments Exempt from Fair Value Disclosure or Otherwise Not Required to be Disclosed
Exempt from Fair Value Disclosure Requirements
Certain financial instruments are exempt from the requirements for fair value disclosure, such as insurance liabilities other than financial guarantees and investment contracts, limited partnerships accounted for under the equity method and pension and other postretirement obligations.
Otherwise Not Required to be Included in the Table Above
The Company’s investment in COLI policies are recorded at their cash surrender value and therefore are not required to be included in the table above. See Note 2 of the Notes to these Consolidated Financial Statements for further description of the Company’s accounting policy related to its investment in COLI policies.
9) LIABILITIES FOR FUTURE POLICYHOLDER BENEFITS
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table reconciles the net liability for future policy benefits and liability of death benefits to the liability for future policy benefits in the consolidated balance sheets:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Reconciliation | | | |
Term | $ | 1,348 | | | $ | 1,365 | |
Individual Retirement - Payout | 844 | | | 828 | |
Legacy - Payout | 3,620 | | | 2,689 | |
Group Pension - Benefit Reserve & DPL | 490 | | | 523 | |
Health | 1,505 | | | 1,558 | |
UL | 1,193 | | | 1,109 | |
Subtotal | 9,000 | | | 8,072 | |
Whole Life Closed Block and Open Block products | 5,444 | | | 5,664 | |
Other (1) | 970 | | | 908 | |
Future policyholder benefits total | 15,414 | | | 14,644 | |
Other policyholder funds and dividends payable | 1,949 | | | 1,959 | |
Total | $ | 17,363 | | | $ | 16,603 | |
_____________
(1)Primarily consists of future policy benefits related to Protective Life and Annuity, Assumed Life and Disability, Group Life Run off, Variable Interest Sensitive Life rider and Employee Benefits.
The following table summarizes balances and changes in the liability for future policy benefits for nonparticipating traditional and limited pay contracts:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | | | | | | | |
| 2023 | | 2022 | | | | | | | | | |
| | | | | | |
| Protection Solutions | | Individual Retirement | | Legacy | | Corporate & Other | | Protection Solutions | | Individual Retirement | | Legacy | | Corporate & Other | | | | | | | |
| Term | | Payout | | Payout | | Group Pension | | Health | | Term | | Payout | | Payout | | Group Pension | | Health | | | | | | | | | |
| (in millions) | |
Present Value of Expected Net Premiums | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year | $ | 2,100 | | | $ | — | | | $ | — | | | $ | — | | | $ | (5) | | | $ | 2,485 | | | $ | — | | | $ | — | | | $ | — | | | $ | 22 | | | | | | | | | | |
Beginning balance at original discount rate | 2,078 | | | — | | | — | | | — | | | (5) | | | 1,864 | | | — | | | — | | | — | | | 19 | | | | | | | | | | |
Effect of changes in cash flow assumptions | 47 | | | — | | | — | | | — | | | (6) | | | 204 | | | — | | | — | | | — | | | (10) | | | | | | | | | | |
Effect of actual variances from expected experience | (37) | | | — | | | — | | | — | | | (12) | | | 31 | | | — | | | — | | | — | | | (15) | | | | | | | | | | |
Adjusted beginning of period balance | 2,088 | | | — | | | — | | | — | | | (23) | | | 2,099 | | | — | | | — | | | — | | | (6) | | | | | | | | | | |
Issuances | 65 | | | — | | | — | | | — | | | — | | | 76 | | | — | | | — | | | — | | | — | | | | | | | | | | |
Interest accrual | 100 | | | — | | | — | | | — | | | (1) | | | 97 | | | — | | | — | | | — | | | — | | | | | | | | | | |
Net premiums collected | (195) | | | — | | | — | | | — | | | 2 | | | (194) | | | — | | | — | | | — | | | 1 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance at original discount rate | 2,058 | | | — | | | — | | | — | | | (22) | | | 2,078 | | | — | | | — | | | — | | | (5) | | | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | | | | | | | |
| 2023 | | 2022 | | | | | | | | | |
| | | | | | |
| Protection Solutions | | Individual Retirement | | Legacy | | Corporate & Other | | Protection Solutions | | Individual Retirement | | Legacy | | Corporate & Other | | | | | | | |
| Term | | Payout | | Payout | | Group Pension | | Health | | Term | | Payout | | Payout | | Group Pension | | Health | | | | | | | | | |
| (in millions) | |
Effect of changes in discount rate assumptions | 75 | | | — | | | — | | | — | | | 1 | | | 22 | | | — | | | — | | | — | | | — | | | | | | | | | | |
Balance, end of year | $ | 2,133 | | | $ | — | | | $ | — | | | $ | — | | | $ | (21) | | | $ | 2,100 | | | $ | — | | | $ | — | | | $ | — | | | $ | (5) | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Present Value of Expected Future Policy Benefits | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year | $ | 3,465 | | | $ | 828 | | | $ | 2,689 | | | $ | 523 | | | $ | 1,553 | | | $ | 4,294 | | | $ | 1,114 | | | $ | 2,547 | | | $ | 683 | | | $ | 2,092 | | | | | | | | | | |
Beginning balance of original discount rate | 3,391 | | | 845 | | | 3,024 | | | 583 | | | 1,795 | | | 3,241 | | | 883 | | | 2,400 | | | 632 | | | 1,915 | | | | | | | | | | |
Effect of changes in cash flow assumptions | 59 | | | — | | | — | | | — | | | (6) | | | 222 | | | (2) | | | (1) | | | — | | | (5) | | | | | | | | | | |
Effect of actual variances from expected experience | (45) | | | — | | | (4) | | | — | | | (22) | | | 31 | | | (1) | | | (4) | | | 1 | | | (13) | | | | | | | | | | |
Adjusted beginning of period balance | 3,405 | | | 845 | | | 3,020 | | | 583 | | | 1,767 | | | 3,494 | | | 880 | | | 2,395 | | | 633 | | | 1,897 | | | | | | | | | | |
Issuances | 70 | | | 47 | | | 997 | | | — | | | — | | | 82 | | | 23 | | | 758 | | | — | | | — | | | | | | | | | | |
Interest accrual | 167 | | | 39 | | | 88 | | | 20 | | | 57 | | | 168 | | | 40 | | | 63 | | | 21 | | | 61 | | | | | | | | | | |
Benefits payments | (312) | | | (91) | | | (265) | | | (67) | | | (152) | | | (353) | | | (98) | | | (192) | | | (71) | | | (163) | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance at original discount rate | 3,330 | | | 840 | | | 3,840 | | | 536 | | | 1,672 | | | 3,391 | | | 845 | | | 3,024 | | | 583 | | | 1,795 | | | | | | | | | | |
Effect of changes in discount rate assumptions | 150 | | | 4 | | | (220) | | | (46) | | | (188) | | | 74 | | | (17) | | | (335) | | | (60) | | | (242) | | | | | | | | | | |
Balance, end of year | $ | 3,480 | | | $ | 844 | | | $ | 3,620 | | | $ | 490 | | | $ | 1,484 | | | $ | 3,465 | | | $ | 828 | | | $ | 2,689 | | | $ | 523 | | | $ | 1,553 | | | | | | | | | | |
Impact of flooring LFPB at zero | 1 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | | | | | | |
Net liability for future policy benefits | $ | 1,348 | | | 844 | | | 3,620 | | | 490 | | | 1,505 | | | 1,365 | | | 828 | | | 2,689 | | | 523 | | | 1,558 | | | | | | | | | | |
Less: Reinsurance recoverable | 25 | | | (1) | | | (968) | | | — | | | (1,191) | | | 21 | | | — | | | (465) | | | — | | | (1,242) | | | | | | | | | | |
Net liability for future policy benefits, after reinsurance recoverable | $ | 1,373 | | | $ | 843 | | | $ | 2,652 | | | $ | 490 | | | $ | 314 | | | $ | 1,386 | | | $ | 828 | | | $ | 2,224 | | | $ | 523 | | | $ | 316 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average duration of liability for future policyholder benefits (years) | 7.0 | | 9.3 | | 7.7 | | 7.1 | | 8.7 | | 7.0 | | 9.5 | | 8.1 | | 7.2 | | 8.7 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Protection Solutions | | Individual Retirement | | Legacy | | Corporate & Other |
| Term | | Payout | | Payout | | Group Pension | | Health |
| | | | | | | | | |
Present Value of Expected Net Premiums | | | | | | | | | |
| | | | | | | | | |
Balance, beginning of year | $ | 2,492 | | | $ | — | | | $ | — | | | $ | — | | | $ | 35 | |
Beginning balance at original discount rate | 1,762 | | | — | | | — | | | — | | | 29 | |
Effect of changes in cash flow assumptions | 69 | | | — | | | — | | | — | | | — | |
Effect of actual variances from expected experience | 15 | | | — | | | — | | | — | | | (8) | |
Adjusted beginning of year balance | 1,846 | | | — | | | — | | | — | | | 21 | |
Issuances | 111 | | | — | | | — | | | — | | | — | |
Interest accrual | 92 | | | — | | | — | | | — | | | 1 | |
Net premiums collected | (185) | | | — | | | — | | | — | | | (3) | |
| | | | | | | | | |
Ending Balance at original discount rate | 1,864 | | | — | | | — | | | — | | | 19 | |
Effect of changes in discount rate assumptions | 621 | | | — | | | — | | | — | | | 3 | |
Balance, end of year | $ | 2,485 | | | $ | — | | | $ | — | | | $ | — | | | $ | 22 | |
| | | | | | | | | |
Present Value of Expected Future Policy Benefits | | | | | | | | |
| | | | | | | | | |
Balance, beginning of year | $ | 4,475 | | | $ | 1,158 | | | $ | 2,250 | | | $ | 780 | | | $ | 2,334 | |
Beginning balance of original discount rate | 3,184 | | | 883 | | | 1,993 | | | 686 | | | 2,028 | |
Effect of changes in cash flow assumptions | 69 | | | 34 | | | 4 | | | (2) | | | — | |
Effect of actual variances from expected experience | 11 | | | (8) | | | 9 | | | 1 | | | (4) | |
Adjusted beginning of year balance | 3,264 | | | 909 | | | 2,006 | | | 685 | | | 2,024 | |
Issuances | 117 | | | 26 | | | 490 | | | — | | | — | |
Interest accrual | 168 | | | 40 | | | 61 | | | 23 | | | 65 | |
Benefits payments | (308) | | | (92) | | | (157) | | | (76) | | | (174) | |
| | | | | | | | | |
Ending Balance at original discount rate | 3,241 | | | 883 | | | 2,400 | | | 632 | | | 1,915 | |
Effect of changes in discount rate assumptions | 1,053 | | | 231 | | | 147 | | | 51 | | | 177 | |
Balance, end of year | $ | 4,294 | | | $ | 1,114 | | | $ | 2,547 | | | $ | 683 | | | $ | 2,092 | |
| | | | | | | | | |
Net liability for future policy benefits | $ | 1,809 | | | $ | 1,114 | | | $ | 2,547 | | | $ | 683 | | | $ | 2,070 | |
Less: Reinsurance recoverable | (42) | | | — | | | (143) | | | — | | | (1,641) | |
Net liability for future policy benefits, after reinsurance recoverable | $ | 1,767 | | | $ | 1,114 | | | $ | 2,404 | | | $ | 683 | | | $ | 429 | |
Weighted-average duration of liability for future policyholder benefits (years) | 7.5 | | 9.6 | | 8.4 | | 7.2 | | 8.9 |
The following table provides the amount of undiscounted and discounted expected gross premiums and expected future benefits and expenses related to nonparticipating traditional and limited payment contracts:
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
| (in millions) | | |
Term | | | | | |
Expected future benefit payments and expenses (undiscounted) | $ | 5,878 | | | $ | 6,022 | | | |
Expected future gross premiums (undiscounted) | 6,979 | | | 7,273 | | | |
Expected future benefit payments and expenses (discounted; AOCI basis) | 3,480 | | | 3,465 | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
Expected future gross premiums (discounted; AOCI basis) | 3,879 | | | 3,904 | | | |
| | | | | |
Payout - Legacy | | | | | |
Expected future benefit payments and expenses (undiscounted) | 5,204 | | | 3,947 | | | |
Expected future gross premiums (undiscounted) | — | | | — | | | |
Expected future benefit payments and expenses (discounted; AOCI basis) | 3,538 | | | 2,607 | | | |
Expected future gross premiums (discounted; AOCI basis) | — | | | — | | | |
| | | | | |
Payout | | | | | |
Expected future benefit payments and expenses (undiscounted) | 1,426 | | | 1,460 | | | |
Expected future gross premiums (undiscounted) | — | | | — | | | |
Expected future benefit payments and expenses (discounted; AOCI basis) | 812 | | | 801 | | | |
Expected future gross premiums (discounted; AOCI basis) | — | | | — | | | |
| | | | | |
Group Pension | | | | | |
Expected future benefit payments and expenses (undiscounted) | 668 | | | 730 | | | |
Expected future gross premiums (undiscounted) | — | | | — | | | |
Expected future benefit payments and expenses (discounted; AOCI basis) | 471 | | | 563 | | | |
Expected future gross premiums (discounted; AOCI basis) | — | | | — | | | |
| | | | | |
Health | | | | | |
Expected future benefit payments and expenses (undiscounted) | 2,318 | | | 2,510 | | | |
Expected future gross premiums (undiscounted) | 85 | | | 99 | | | |
Expected future benefit payments and expenses (discounted; AOCI basis) | 1,468 | | | 1,533 | | | |
Expected future gross premiums (discounted; AOCI basis) | $ | 68 | | | $ | 78 | | | |
The table below summarizes the revenue and interest related to nonparticipating traditional and limited payment contracts:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| | | |
| 2023 | | 2022 | | 2021 | | 2023 | | 2022 | | 2021 |
| Gross Premium | | Interest Accretion |
| (in millions) |
Revenue and Interest Accretion | | | | | | | | | | | |
Term | $ | 352 | | | $ | 275 | | | $ | 282 | | | $ | 67 | | | $ | 70 | | | $ | 75 | |
Payout - Legacy | 220 | | | 101 | | | 106 | | | 109 | | | 63 | | | 60 | |
Payout | 46 | | | 22 | | | — | | | 39 | | | 40 | | | 40 | |
Group Pension | — | | | — | | | — | | | 20 | | | 21 | | | 24 | |
Health | 15 | | | 9 | | | 10 | | | 58 | | | 61 | | | 64 | |
Total | $ | 633 | | | $ | 407 | | | $ | 398 | | | $ | 293 | | | $ | 255 | | | $ | 263 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table provides the weighted average interest rates for the liability for future policy benefits:
| | | | | | | | | | | | | |
| | | December 31, |
| | | 2023 | | 2022 |
Weighted Average Interest Rate | | | | | |
Term | | | | | |
Interest accretion rate | | | 5.6 | % | | 5.7 | % |
Current discount rate | | | 4.8 | % | | 5.1 | % |
Payout - Legacy | | | | | |
Interest accretion rate | | | 4.0 | % | | 3.4 | % |
Current discount rate | | | 4.9 | % | | 5.0 | % |
Payout | | | | | |
Interest accretion rate | | | 5.0 | % | | 4.9 | % |
Current discount rate | | | 4.9 | % | | 5.2 | % |
Group Pension | | | | | |
Interest accretion rate | | | 3.3 | % | | 3.4 | % |
Current discount rate | | | 4.8 | % | | 5.1 | % |
Health | | | | | |
Interest accretion rate | | | 3.4 | % | | 3.3 | % |
Current discount rate | | | 4.9 | % | | 5.2 | % |
The following table provides the balance, changes in and the weighted average durations of the additional insurance liabilities:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | Protection Solutions |
| | | | | UL |
| | | | | (Dollars in millions) |
Balance, beginning of year | | | | | $ | 1,109 | | | $ | 1,087 | | | $ | 1,021 | |
Beginning balance before AOCI adjustments | | | | | 1,135 | | | 1,076 | | | 1,005 | |
Effect of changes in interest rate & cash flow assumptions and model changes | | | | | 21 | | | 8 | | | (4) | |
Effect of actual variances from expected experience | | | | | 10 | | | 25 | | | 8 | |
Adjusted beginning of period balance | | | | | 1,166 | | | 1,109 | | | 1,009 | |
Interest accrual | | | | | 52 | | | 49 | | | 45 | |
Net assessments collected | | | | | 69 | | | 68 | | | 85 | |
Benefit payments | | | | | (57) | | | (91) | | | (63) | |
| | | | | | | | | |
Ending balance before shadow reserve adjustments | | | | | 1,230 | | | 1,135 | | | 1,076 | |
Effect of reserve adjustment recorded in AOCI | | | | | (37) | | | (26) | | | 11 | |
Balance, end of year | | | | | $ | 1,193 | | | $ | 1,109 | | | $ | 1,087 | |
| | | | | | | | | |
Net liability for additional liability | | | | | $ | 1,193 | | | $ | 1,109 | | | $ | 1,087 | |
Less: Reinsurance recoverable | | | | | — | | | — | | | — | |
Net liability for additional liability, after reinsurance recoverable | | | | | $ | 1,193 | | | $ | 1,109 | | | $ | 1,087 | |
| | | | | | | | | |
Weighted-average duration of additional liability - death benefit (years) | | | | | 19.9 | | 22.0 | | 23.2 |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following tables provide the revenue, interest and weighted average interest rates, related to the additional insurance liabilities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| | | |
| 2023 | | 2022 | | 2021 | | 2023 | | 2022 | | 2021 |
| Assessments | | Interest Accretion |
| (in millions) | | |
Revenue and Interest Accretion | | | | | | | | | | | |
UL | $ | 670 | | | $ | 666 | | | $ | 850 | | | $ | 51 | | | $ | 49 | | | $ | 45 | |
Total | $ | 670 | | | $ | 666 | | | $ | 850 | | | $ | 51 | | | $ | 49 | | | $ | 45 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Year Ended December 31, |
| | | | | | | | | |
| | | | | | | 2023 | | 2022 | | 2021 |
| | | | | | | | | |
Weighted Average Interest Rate | | | | | | | | | | | |
UL | | | | | | | 4.5 | % | | 4.5 | % | | 4.5 | % |
Interest accretion rate | | | | | | | 4.5 | % | | 4.5 | % | | 4.5 | % |
The discount rate used for additional insurance liabilities reserve is based on the crediting rate at issue.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
10) MARKET RISK BENEFITS
The following table presents the balances and changes to the balances for market risk benefits for the GMxB benefits on deferred variable annuities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | | | |
| 2023 | | 2022 | |
| Individual Retirement | | Legacy | | Individual Retirement | | Legacy | |
| GMxB Core | | GMxB Legacy | | Purchased MRB (3) | | Net Legacy | | GMxB Core | | GMxB Legacy | | Purchased MRB (3) | | Net Legacy | | | | | |
| (in millions) |
Balance, beginning of year | $ | 530 | | | $ | 14,699 | | | $ | (10,415) | | | $ | 4,284 | | | $ | 1,061 | | | $ | 20,236 | | | $ | (14,059) | | | $ | 6,177 | | | | | | |
Balance BOP before changes in the instrument specific credit risk | 529 | | | 15,314 | | | (10,358) | | | 4,956 | | | 666 | | | 19,719 | | | (14,051) | | | 5,668 | | | | | | |
Model changes and effect of changes in cash flow assumptions | 20 | | | (11) | | | (33) | | | (44) | | | (5) | | | 317 | | | (143) | | | 174 | | | | | | |
Actual market movement effect | (481) | | | (1,847) | | | 986 | | | (861) | | | 1,074 | | | 3,402 | | | (1,226) | | | 2,176 | | | | | | |
Interest accrual | 73 | | | 770 | | | (555) | | | 215 | | | 37 | | | 731 | | | (489) | | | 242 | | | | | | |
Attributed fees accrued (1) | 407 | | | 843 | | | (284) | | | 559 | | | 399 | | | 882 | | | (295) | | | 587 | | | | | | |
Benefit payments | (47) | | | (1,354) | | | 768 | | | (586) | | | (37) | | | (1,179) | | | 669 | | | (510) | | | | | | |
Actual policyholder behavior different from expected behavior | 23 | | | (14) | | | (41) | | | (55) | | | 24 | | | 142 | | | (102) | | | 40 | | | | | | |
Changes in future economic assumptions | (203) | | | (673) | | | 130 | | | (543) | | | (1,626) | | | (8,700) | | | 5,279 | | | (3,421) | | | | | | |
Issuances | 1 | | | — | | | — | | | — | | | (3) | | | — | | | — | | | — | | | | | | |
Balance EOP before changes in the instrument-specific credit risk | 322 | | | 13,028 | | | (9,387) | | | 3,641 | | | 529 | | | 15,314 | | | (10,358) | | | 4,956 | | | | | | |
Changes in the instrument-specific credit risk (2) | 268 | | | 390 | | | (33) | | | 357 | | | 1 | | | (615) | | | (57) | | | (672) | | | | | | |
Balance, end of year | $ | 590 | | | $ | 13,418 | | | $ | (9,420) | | | $ | 3,998 | | | $ | 530 | | | $ | 14,699 | | | $ | (10,415) | | | $ | 4,284 | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Weighted-average age of policyholders (years) | 64.4 | | 73.0 | | 72.6 | | N/A | | 63.5 | | 72.5 | | 72.1 | | N/A | | | | | |
Net amount at risk (4) | $ | 2,995 | | | $ | 21,136 | | | $ | 11,343 | | | N/A | | $ | 3,530 | | | $ | 22,631 | | | $ | 11,755 | | | N/A | | | | | |
_____________
(1)Attributed fees accrued represents the portion of the fees needed to fund future GMxB claims.
(2)Changes are recorded in OCI except for reinsurer credit which is reflected in the consolidated income statement.
(3)Purchased MRB is the impact of non-affiliated reinsurance.
(4)GMxB legacy and Purchased MRB prior period amounts have been revised for errors deemed immaterial to previously issued financial statements.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Individual Retirement | | Legacy |
| GMxB Core | | GMxB Legacy | | Purchased MRB (3) | | Net Legacy |
| |
Balance, beginning of the period (“BOP”) | $ | 2,143 | | | $ | 24,405 | | | $ | (2,763) | | | $ | 21,642 | |
Balance BOP before changes in the instrument specific credit risk | $ | 1,639 | | | 23,944 | | | (2,766) | | | 21,178 | |
Model changes and effect of changes in cash flow assumptions | (280) | | | (196) | | | 36 | | | (160) | |
Actual market movement effect | (665) | | | (3,026) | | | 799 | | | (2,227) | |
Interest accrual | 7 | | | 197 | | | (122) | | | 75 | |
Attributed fees accrued (1) | 386 | | | 918 | | | (194) | | | 724 | |
Benefit payments | (14) | | | (902) | | | 350 | | | (552) | |
Actual policyholder behavior different from expected behavior | (9) | | | 135 | | | (56) | | | 79 | |
Changes in future economic assumptions | (397) | | | (1,351) | | | (950) | | | (2,301) | |
Issuances | (1) | | | — | | | (11,148) | | | (11,148) | |
Balance EOP before changes in the instrument-specific credit risk | $ | 666 | | | 19,719 | | | (14,051) | | | 5,668 | |
Changes in the instrument-specific credit risk (2) | 395 | | | 517 | | | (8) | | | 509 | |
Balance, end of the period (“EOP”) | $ | 1,061 | | | $ | 20,236 | | | $ | (14,059) | | | $ | 6,177 | |
| | | | | | | |
Weighted-average age of policyholders (years) | 62.6 | | 71.9 | | 71.5 | | N/A |
Net amount at risk (4) | $ | 1,115 | | | $ | 15,901 | | | $ | 9,055 | | | N/A |
______________
(1) Attributed fees accrued represents the portion of the fees needed to fund future GMxB claims.
(2) Changes are recorded in OCI.
(3) Purchased MRB is the impact of non-affiliated reinsurance.
(4) GMxB legacy and Purchased MRB prior period amounts have been revised for errors deemed immaterial to previously issued financial statements.
The following table reconciles market risk benefits by the amounts in an asset position and amounts in a liability position to the market risk benefit amounts in the consolidated balance sheets:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | |
| 2023 | | 2022 |
| Direct Asset | | Direct Liability | | Net Direct MRB | | Purchased MRB | | Total | | Direct Asset | | Direct Liability | | Net Direct MRB | | Purchased MRB | | Total | |
| (in millions) | |
Individual Retirement | | | | | | | | | | | | | | | | | | | | |
GMxB Core | $ | (418) | | | $ | 1,008 | | | $ | 590 | | | $ | — | | | $ | 590 | | | $ | (387) | | | $ | 917 | | | $ | 530 | | | $ | — | | | $ | 530 | | |
Legacy Segment | | | | | | | | | | | | | | | | | | | | |
GMxB Legacy | (102) | | | 13,520 | | | 13,418 | | | (9,420) | | | 3,998 | | | (51) | | | 14,749 | | | 14,699 | | | (10,412) | | | 4,287 | | |
Other (1) | (71) | | | 84 | | | 13 | | | (7) | | | 6 | | | (52) | | | 100 | | | 47 | | | (11) | | | 36 | | |
Total | $ | (591) | | | $ | 14,612 | | | $ | 14,021 | | | $ | (9,427) | | | $ | 4,594 | | | $ | (490) | | | $ | 15,766 | | | $ | 15,276 | | | $ | (10,423) | | | $ | 4,853 | | |
______________
(1)Other primarily includes Individual EQUI-VEST MRB.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
11) POLICYHOLDER ACCOUNT BALANCES
The following table reconciles the policyholders account balances to the policyholders’ account balance liability in the consolidated balance sheets:
| | | | | | | | | | | | |
| December 31, | |
| 2023 | | 2022 | |
| (in millions) | |
Policyholders’ account balance reconciliation | | | | |
Protection Solutions | | | | |
Universal Life | $ | 5,202 | | | $ | 5,340 | | |
Variable Universal Life | 4,862 | | | 4,909 | | |
Legacy Segment | | | | |
GMxB Legacy | 618 | | | 688 | | |
Individual Retirement | | | | |
GMxB Core | 36 | | | 69 | | |
SCS | 49,002 | | | 35,702 | | |
EQUI-VEST Individual | 2,322 | | | 2,652 | | |
Group Retirement | | | | |
EQUI-VEST Group | 11,563 | | | 12,045 | | |
Momentum | 608 | | | 702 | | |
Other (1) | 5,707 | | | 6,118 | | |
Balance (exclusive of Funding Agreements) | 79,920 | | | 68,225 | | |
Funding Agreements | 15,753 | | | 15,641 | | |
Balance, end of year | $ | 95,673 | | | $ | 83,866 | | |
_____________
(1)Primarily reflects products IR Payout, IR Other, Indexed Universal Life, Investment Edge, Group Pension, Closed Block and Corporate and Other.
The following table summarizes the balances and changes in policyholder’s account balances:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 | | |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement | | |
| Universal Life | | Variable Universal Life | | GMxB Legacy | | GMxB Core | | SCS (1) | | EQUI-VEST Individual | | EQUI-VEST Group | | Momentum | | |
| (Dollars in millions) |
Balance, beginning of year | $ | 5,340 | | | $ | 4,909 | | | $ | 688 | | | $ | 69 | | | $ | 35,702 | | | $ | 2,652 | | | $ | 12,045 | | | $ | 702 | | | |
| | | | | | | | | | | | | | | | | |
Premiums received | 698 | | | 134 | | | 98 | | | 222 | | | 10 | | | 36 | | | 626 | | | 70 | | | |
Policy charges | (760) | | | (256) | | | 9 | | | (4) | | | (9) | | | — | | | (4) | | | (1) | | | |
Surrenders and withdrawals | (80) | | | (46) | | | (97) | | | (33) | | | (2,882) | | | (378) | | | (1,703) | | | (152) | | | |
Benefit payments | (218) | | | (114) | | | (103) | | | (2) | | | (256) | | | (70) | | | (71) | | | (4) | | | |
Net transfers from (to) separate account | — | | | 24 | | | (4) | | | (222) | | | 10,155 | | | 6 | | | 272 | | | (21) | | | |
Interest credited (2) | 222 | | | 211 | | | 27 | | | 6 | | | 6,282 | | | 72 | | | 387 | | | 14 | | | |
Other | — | | | — | | | — | | | — | | | — | | | 4 | | | 11 | | | — | | | |
Balance, end of year | $ | 5,202 | | | $ | 4,862 | | | $ | 618 | | | $ | 36 | | | $ | 49,002 | | | $ | 2,322 | | | $ | 11,563 | | | $ | 608 | | | |
| | | | | | | | | | | | | | | | | |
Weighted-average crediting rate | 3.77% | | 3.72% | | 2.71% | | 1.59% | | N/A | | 2.84% | | 2.66% | | 2.33% | | |
Net amount at risk (3) | $ | 35,490 | | | $ | 115,550 | | | $ | 21,136 | | | $ | 2,995 | | | $ | 1 | | | $ | 109 | | | $ | 10 | | | $ | — | | | |
Cash surrender value | $ | 3,423 | | | $ | 3,194 | | | $ | 572 | | | $ | 265 | | | $ | 45,738 | | | $ | 2,315 | | | $ | 11,506 | | | $ | 609 | | | |
______________
(1)SCS sales are recorded as a Separate Account liability until they are swept into the General Account. This sweep is recorded as Net Transfers from (to) separate account.
(2)SCS and EQUI-VEST Group includes amounts related to the change in embedded derivative.
(3)For life insurance products the net amount at risk is death benefit less account value for the policyholder. For variable annuity products the net amount at risk is the maximum GMxB NAR for the policyholder.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement |
| Universal Life | | Variable Universal Life | | GMxB Legacy | | GMxB Core | | SCS (1) | | EQUI-VEST Individual | | EQUI-VEST Group | | Momentum |
| (Dollars in millions) |
Balance, beginning of year | $ | 5,462 | | $ | 4,807 | | $ | 745 | | $ | 112 | | $ | 33,443 | | $ | 2,784 | | $ | 11,951 | | $ | 704 |
| | | | | | | | | | | | | | | |
Premiums received | 730 | | 160 | | 72 | | 151 | | 2 | | 46 | | 610 | | 79 |
Policy charges | (789) | | (245) | | 6 | | (22) | | — | | (1) | | (5) | | — |
Surrenders and withdrawals | (86) | | (12) | | (71) | | (31) | | (2,452) | | (225) | | (995) | | (148) |
Benefit payments | (200) | | (92) | | (99) | | (2) | | (209) | | (59) | | (70) | | (2) |
Net transfers from (to) separate account | — | | 124 | | 5 | | (145) | | 7,474 | | 28 | | 303 | | 54 |
Interest credited (2) | 223 | | 167 | | 30 | | 6 | | (2,556) | | 79 | | 251 | | 15 |
Other | — | | — | | — | | — | | — | | — | | — | | — |
Balance, end of year | $ | 5,340 | | $ | 4,909 | | $ | 688 | | $ | 69 | | $ | 35,702 | | $ | 2,652 | | $ | 12,045 | | $ | 702 |
| | | | | | | | | | | | | | | |
Weighted-average crediting rate | 3.62% | | 3.81% | | 1.80% | | 1.05% | | 1.12% | | 2.85% | | 3.00% | | 2.02% |
Net amount at risk (3) | $ | 37,555 | | $ | 115,152 | | $ | 22,631 | | $ | 3,530 | | $ | 92 | | $ | 143 | | $ | 138 | | $ | — |
Cash surrender value | $ | 3,483 | | $ | 3,366 | | $ | 980 | | $ | 293 | | $ | 32,080 | | $ | 2,645 | | $ | 11,961 | | $ | 702 |
______________
(1)SCS sales are recorded as a Separate Account liability until they are swept into the General Account. This sweep is recorded as Net Transfers from (to) separate account.
(2)SCS and EQUI-VEST includes amounts related to the change in embedded derivative.
(3)For life insurance products, the net amount at risk is the death benefit less account value for the policyholder. For variable annuity products, the net amount at risk is the maximum GMxB NAR for the policyholder.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement |
| Universal Life | | Variable Universal Life | | GMxB Legacy | | GMxB Core | | SCS (1) | | EQUI-VEST Individual | | EQUI-VEST Group | | Momentum |
| (Dollars in millions) |
Balance, beginning of year | $ | 5,564 | | | $ | 4,835 | | | $ | 815 | | | $ | 99 | | | $ | 25,654 | | | $ | 2,862 | | | $ | 11,665 | | | $ | 761 | |
| | | | | | | | | | | | | | | |
Premiums received | 787 | | | 170 | | | 58 | | | 184 | | | 1 | | | 55 | | | 602 | | | 83 | |
Policy charges | (828) | | | (244) | | | — | | | (6) | | | — | | | (1) | | | (4) | | | (1) | |
Surrenders and withdrawals | (89) | | | (186) | | | (100) | | | (31) | | | (2,474) | | | (209) | | | (877) | | | (152) | |
Benefit payments | (202) | | | (78) | | | (77) | | | (1) | | | (187) | | | (63) | | | (73) | | | (2) | |
Net transfers from (to) separate account | — | | | 125 | | | 18 | | | (148) | | | 6,692 | | | 58 | | | 310 | | | — | |
Interest credited (2) | 230 | | | 185 | | | 31 | | | 15 | | | 3,757 | | | 82 | | | 328 | | | 15 | |
Other | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Balance, end of year | $ | 5,462 | | | $ | 4,807 | | | $ | 745 | | | $ | 112 | | | $ | 33,443 | | | $ | 2,784 | | | $ | 11,951 | | | $ | 704 | |
| | | | | | | | | | | | | | | |
Weighted-average crediting rate | 3.56 | % | | 3.84 | % | | 1.82 | % | | 1.05 | % | | 1.14 | % | | 2.87 | % | | 2.37 | % | | 2.06 | % |
Net amount at risk (3) | $ | 40,138 | | | $ | 111,286 | | | $ | 15,901 | | | $ | 1,115 | | | $ | — | | | $ | 92 | | | $ | 7 | | | $ | — | |
Cash surrender value | $ | 3,529 | | | $ | 3,396 | | | $ | 1,048 | | | $ | 315 | | | $ | 31,488 | | | $ | 2,776 | | | $ | 11,878 | | | $ | 704 | |
______________
(1)SCS sales are recorded as a Separate Account liability until they are swept into the General Account. This sweep is recorded as Net Transfers from (to) separate account.
(2)SCS and EQUI-VEST Group includes amounts related to the change in embedded derivative.
(3)For life insurance products the net amount at risk is death benefit less account value for the policyholder. For variable annuity products the net amount risk is the maximum GMxB NAR for the policyholder.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table presents the account values by range of guaranteed minimum crediting rates and the related range of the difference in basis points, between rates being credited policyholders and the respective guaranteed minimums:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2023 | | | | | | |
Product (1) | | Range of Guaranteed Minimum Crediting Rate | | At Guaranteed Minimum | | 1 Basis Point - 50 Basis Points Above | | 51 Basis Points - 150 Basis Points Above | | Greater Than 150 Basis Points Above | | Total | | | | | | |
( in millions) | | | | | | |
Protection Solutions | | | | | | |
Universal Life | | 0.00% - 1.50% | | $ | — | | | $ | — | | | $ | — | | | $ | 6 | | | $ | 6 | | | | | | | |
| 1.51% - 2.50% | | 61 | | | 69 | | | 462 | | | 430 | | | 1,022 | | | | | | | |
| Greater than2.50% | | 3,515 | | | 627 | | | — | | | — | | | 4,142 | | | | | | | |
| Total | | $ | 3,576 | | | $ | 696 | | | $ | 462 | | | $ | 436 | | | $ | 5,170 | | | | | | | |
| | | | | | |
Variable Universal Life | | 0.00% - 1.50% | | $ | 16 | | | $ | 33 | | | $ | 53 | | | $ | 9 | | | $ | 111 | | | | | | | |
| 1.51% - 2.50% | | 35 | | | 495 | | | 28 | | | — | | | 558 | | | | | | | |
| Greater than 2.50% | | 3,712 | | | — | | | 13 | | | 5 | | | 3,730 | | | | | | | |
| Total | | $ | 3,763 | | | $ | 528 | | | $ | 94 | | | $ | 14 | | | $ | 4,399 | | | | | | | |
Legacy Segment | | | | | | |
GMxB Legacy | | 0.00% - 1.50% | | $ | 75 | | | $ | 16 | | | $ | — | | | $ | — | | | $ | 91 | | | | | | | |
| 1.51% - 2.50% | | 21 | | | — | | | — | | | — | | | 21 | | | | | | | |
| Greater than 2.50% | | 461 | | | — | | | — | | | — | | | 461 | | | | | | | |
| Total | | $ | 557 | | | $ | 16 | | | $ | — | | | $ | — | | | $ | 573 | | | | | | | |
Individual Retirement | | | | | | |
GMxB Core | | 0.00% - 1.50% | | $ | 13 | | | $ | 192 | | | $ | — | | | $ | — | | | $ | 205 | | | | | | | |
| 1.51% - 2.50% | | 13 | | | — | | | — | | | — | | | 13 | | | | | | | |
| Greater than 2.50% | | 55 | | | — | | | — | | | — | | | 55 | | | | | | | |
| Total | | $ | 81 | | | $ | 192 | | | $ | — | | | $ | — | | | $ | 273 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
EQUI-VEST Individual | | 0.00% - 1.50% | | $ | 49 | | | $ | 218 | | | $ | — | | | $ | — | | | $ | 267 | | | | | | | |
| 1.51% - 2.50% | | 43 | | | — | | | — | | | — | | | 43 | | | | | | | |
| Greater than 2.50% | | 2,011 | | | — | | | — | | | — | | | 2,011 | | | | | | | |
| Total | | $ | 2,103 | | | $ | 218 | | | $ | — | | | $ | — | | | $ | 2,321 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Group Retirement | | | | | | |
EQUI-VEST Group | | 0.00% - 1.50% | | $ | 772 | | | $ | 2,338 | | | $ | 36 | | | $ | 315 | | | $ | 3,461 | | | | | | | |
| 1.51% - 2.50% | | 345 | | | — | | | — | | | — | | | 345 | | | | | | | |
| Greater than 2.50% | | 6,610 | | | — | | | — | | | — | | | 6,610 | | | | | | | |
| Total | | $ | 7,727 | | | $ | 2,338 | | | $ | 36 | | | $ | 315 | | | $ | 10,416 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Momentum | | 0.00% - 1.50% | | $ | — | | | $ | 12 | | | $ | 330 | | | $ | 53 | | | $ | 395 | | | | | | | |
| 1.51% - 2.50% | | 138 | | | 1 | | | — | | | — | | | 139 | | | | | | | |
| Greater than 2.50% | | 68 | | | — | | | 5 | | | — | | | 73 | | | | | | | |
| Total | | $ | 206 | | | $ | 13 | | | $ | 335 | | | $ | 53 | | | $ | 607 | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2022 |
Product (1) | | Range of Guaranteed Minimum Crediting Rate | | At Guaranteed Minimum | | 1 Basis Point - 50 Basis Points Above | | 51 Basis Points - 150 Basis Points Above | | Greater Than 150 Basis Points Above | | Total |
( in millions) |
Protection Solutions |
Universal Life | | 0.00% - 1.50% | | $ | — | | | $ | — | | | $ | 5 | | | $ | 1 | | | $ | 6 | |
| 1.51% - 2.50% | | 181 | | | 197 | | | 605 | | | 47 | | | 1,030 | |
| Greater than 2.50% | | 3,615 | | | 657 | | | — | | | — | | | 4,272 | |
| Total | | $ | 3,796 | | | $ | 854 | | | $ | 610 | | | $ | 48 | | | $ | 5,308 | |
| | | | | | | | | | | | |
Variable Universal Life | | 0.00% - 1.50% | | $ | 30 | | | $ | 40 | | | $ | 7 | | | $ | 1 | | | $ | 78 | |
| 1.51% - 2.50% | | 485 | | | 53 | | | — | | | — | | | 538 | |
| Greater than 2.50% | | 3,900 | | | — | | | 2 | | | — | | | 3,902 | |
| Total | | $ | 4,415 | | | $ | 93 | | | $ | 9 | | | $ | 1 | | | $ | 4,518 | |
Legacy Segment |
GMxB Legacy | | 0.00% - 1.50% | | $ | 386 | | | $ | — | | | $ | — | | | $ | — | | | $ | 386 | |
| 1.51% - 2.50% | | 560 | | | — | | | — | | | — | | | 560 | |
| Greater than 2.50% | | 35 | | | — | | | — | | | — | | | 35 | |
| Total | | $ | 981 | | | $ | — | | | $ | — | | | $ | — | | | $ | 981 | |
Individual Retirement |
GMxB Core | | 0.00% - 1.50% | | $ | 289 | | | $ | — | | | $ | — | | | $ | — | | | $ | 289 | |
| 1.51% - 2.50% | | 14 | | | — | | | — | | | — | | | 14 | |
| Greater than 2.50% | | — | | | — | | | — | | | — | | | — | |
| Total | | $ | 303 | | | $ | — | | | $ | — | | | $ | — | | | $ | 303 | |
| | | | | | | | | | | | |
EQUI-VEST Individual | | 0.00% - 1.50% | | $ | 345 | | | $ | — | | | $ | — | | | $ | — | | | $ | 345 | |
| 1.51% - 2.50% | | 46 | | | — | | | — | | | — | | | 46 | |
| Greater than 2.50% | | 2,199 | | | — | | | 62 | | | — | | | 2,261 | |
| Total | | $ | 2,590 | | | $ | — | | | $ | 62 | | | $ | — | | | $ | 2,652 | |
| | | | | | | | | | | | |
SCS | | Products with either a fixed rate or no guaranteed minimum | | N/A | | N/A | | N/A | | N/A | | N/A |
| | | | | |
| | | | | |
| | | | | |
Group Retirement |
EQUI-VEST Group | | 0.00% - 1.50% | | $ | 109 | | | $ | 5 | | | $ | 366 | | | $ | 3,112 | | | $ | 3,592 | |
| 1.51% - 2.50% | | 11 | | | 2 | | | 889 | | | — | | | 902 | |
| Greater than 2.50% | | 6,949 | | | 21 | | | 330 | | | — | | | 7,300 | |
| Total | | $ | 7,069 | | | $ | 28 | | | $ | 1,585 | | | $ | 3,112 | | | $ | 11,794 | |
| | | | | | | | | | | | |
Momentum | | 0.00% - 1.50% | | $ | 15 | | | $ | 301 | | | $ | 122 | | | $ | 7 | | | $ | 445 | |
| 1.51% - 2.50% | | 178 | | | 1 | | | — | | | — | | | 179 | |
| Greater than 2.50% | | 73 | | | — | | | 5 | | | — | | | 78 | |
| Total | | $ | 266 | | | $ | 302 | | | $ | 127 | | | $ | 7 | | | $ | 702 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Separate Account - Summary
The following table reconciles the Separate Account liabilities to the Separate Account liability balance in the consolidated balance sheets:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Separate Account Reconciliation | | | |
Protection Solutions | | | |
Variable Universal Life | $ | 15,821 | | | $ | 13,187 | |
Legacy Segment | | | |
GMxB Legacy | 33,794 | | | 32,616 | |
Individual Retirement | | | |
GMxB Core | 29,829 | | | 27,772 | |
EQUI-VEST Individual | 4,582 | | | 4,161 | |
Investment Edge | 4,275 | | | 3,798 | |
Group Retirement | | | |
EQUI-VEST Group | 26,959 | | | 22,393 | |
Momentum | 4,421 | | | 3,885 | |
Other (1) | 7,570 | | | 7,041 | |
Total | $ | 127,251 | | | $ | 114,853 | |
______________
(1)Primarily reflects Corporate and Other products and Group Retirement products including Association and Group Retirement Other.
The following table presents the balances of and changes in Separate Account liabilities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement |
| VUL | | GMxB Legacy | | GMxB Core | | EQUI-VEST Individual | | Investment Edge | | EQUI-VEST Group | | Momentum |
| (in millions) |
Balance, beginning of period | $ | 13,187 | | | $ | 32,616 | | | $ | 27,772 | | | $ | 4,161 | | | $ | 3,798 | | | $ | 22,393 | | | $ | 3,885 | |
Premiums and deposits | 1,195 | | | 219 | | | 1,590 | | | 93 | | | 844 | | | 2,174 | | | 644 | |
Policy charges | (562) | | | (655) | | | (484) | | | (2) | | | — | | | (18) | | | (21) | |
Surrenders and withdrawals | (558) | | | (2,826) | | | (2,603) | | | (428) | | | (412) | | | (1,750) | | | (820) | |
Benefit payments | (71) | | | (728) | | | (226) | | | (57) | | | (39) | | | (55) | | | (13) | |
Investment performance (1) | 2,654 | | | 5,164 | | | 3,558 | | | 817 | | | 543 | | | 4,463 | | | 725 | |
Net transfers from (to) General Account | (24) | | | 4 | | | 222 | | | (6) | | | (459) | | | (273) | | | 21 | |
Other charges (2) | — | | | — | | | — | | | 4 | | | — | | | 25 | | | — | |
Balance, end of year | $ | 15,821 | | | $ | 33,794 | | | $ | 29,829 | | | $ | 4,582 | | | $ | 4,275 | | | $ | 26,959 | | | $ | 4,421 | |
| | | | | | | | | | | | | |
Cash surrender value | $ | 15,478 | | | $ | 33,512 | | | $ | 28,991 | | | $ | 4,549 | | | $ | 4,188 | | | $ | 26,683 | | | $ | 4,414 | |
_____________
(1)Investment performance is reflected net of M&E fees.
(2)EQUI-VEST Individual and EQUI-VEST Group for the year ended December 31, 2023, amounts reflect a total special payment applied to the accounts of active clients as part of a previously disclosed settlement agreement between Equitable Financial and the Securities & Exchange Commission.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement |
| VUL | | GMxB Legacy | | GMxB Core | | EQUI-VEST Individual | | Investment Edge | | EQUI-VEST Group | | Momentum |
| (in millions) |
Balance, beginning of year | $ | 16,405 | | | $ | 44,912 | | | $ | 35,288 | | | $ | 5,583 | | | $ | 4,287 | | | $ | 27,509 | | | $ | 4,975 | |
Premiums and deposits | 1,115 | | | 240 | | | 1,479 | | | 124 | | | 1,035 | | | 2,104 | | | 668 | |
Policy charges | (538) | | | (682) | | | (487) | | | (2) | | | (1) | | | (17) | | | (20) | |
Surrenders and withdrawals | (408) | | | (2,825) | | | (2,315) | | | (328) | | | (327) | | | (1,359) | | | (753) | |
Benefit payments | (111) | | | (702) | | | (216) | | | (52) | | | (34) | | | (60) | | | (14) | |
Investment performance (1) | (3,152) | | | (8,322) | | | (6,122) | | | (1,136) | | | (733) | | | (5,481) | | | (917) | |
Net transfers from (to) General Account | (124) | | | (5) | | | 145 | | | (28) | | | (429) | | | (303) | | | (54) | |
| | | | | | | | | | | | | |
Balance, end of year | $ | 13,187 | | | $ | 32,616 | | | $ | 27,772 | | | $ | 4,161 | | | $ | 3,798 | | | $ | 22,393 | | | $ | 3,885 | |
| | | | | | | | | | | | | |
Cash surrender value | $ | 12,893 | | | $ | 32,320 | | | $ | 26,888 | | | $ | 4,129 | | | $ | 3,704 | | | $ | 22,163 | | | $ | 3,879 | |
______________
(1) Investment performance is reflected net of M&E fees.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Protection Solutions | | Legacy | | Individual Retirement | | Group Retirement |
| VUL | | GMxB Legacy | | GMxB Core | | EQUI-VEST Individual | | Investment Edge | | EQUI-VEST Group | | Momentum |
| (in millions) |
Balance, beginning of year | $ | 14,155 | | | $ | 43,747 | | | $ | 33,754 | | | $ | 5,051 | | | $ | 3,245 | | | $ | 23,530 | | | $ | 4,424 | |
Premiums and deposits | 1,060 | | | 225 | | | 1,776 | | | 158 | | | 1,048 | | | 2,014 | | | 788 | |
Policy charges | (503) | | | (705) | | | (490) | | | (5) | | | (1) | | | (16) | | | (22) | |
Surrenders and withdrawals | (449) | | | (3,610) | | | (3,250) | | | (421) | | | (256) | | | (1,605) | | | (892) | |
Benefit payments | (188) | | | (818) | | | (223) | | | (56) | | | (24) | | | (63) | | | (11) | |
Investment performance (1) | 2,455 | | | 6,091 | | | 3,573 | | | 859 | | | 407 | | | 4,014 | | | 688 | |
Net transfers from (to) General Account | (125) | | | (18) | | | 148 | | | (58) | | | (132) | | | (310) | | | — | |
Other charges (2) | — | | | — | | | — | | | 55 | | | — | | | (55) | | | — | |
Balance, end of year | $ | 16,405 | | | $ | 44,912 | | | $ | 35,288 | | | $ | 5,583 | | | $ | 4,287 | | | $ | 27,509 | | | $ | 4,975 | |
| | | | | | | | | | | | | |
Cash surrender value | $ | 16,069 | | | $ | 44,603 | | | $ | 34,332 | | | $ | 5,547 | | | $ | 4,199 | | | $ | 27,265 | | | $ | 4,968 | |
_________________
(1)Investment performance is reflected net of M&E fees.
(2)EQUI-VEST Group and EQUI-VEST Individual reflects AV transfer of GMxB closed block business from Group Retirement to Individual Retirement.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table presents the aggregate fair value of Separate Account assets by major asset category:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
| Protection Solutions | | Individual Retirement | | Group Retirement | | Corp & Other | | Legacy Segment | | Total |
| (in millions) |
Asset Type | | | | | | | | | | | |
Debt securities | $ | 48 | | | $ | 1 | | | $ | 21 | | | $ | 6 | | | $ | — | | | $ | 76 | |
Common Stock | 65 | | | 34 | | | 447 | | | 1,667 | | | — | | | 2,213 | |
Mutual Funds | 16,199 | | | 40,113 | | | 32,780 | | | 689 | | | 33,802 | | | 123,583 | |
Bonds and Notes | 91 | | | 4 | | | 1 | | | 1,283 | | | — | | | 1,379 | |
Total | $ | 16,403 | | | $ | 40,152 | | | $ | 33,249 | | | $ | 3,645 | | | $ | 33,802 | | | $ | 127,251 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Protection Solutions | | Individual Retirement | | Group Retirement | | Corp & Other | | Legacy Segment | | Total |
| (in millions) |
Asset Type | | | | | | | | | | | |
Debt securities | $ | 58 | | | $ | 1 | | | $ | 17 | | | $ | 8 | | | $ | — | | | $ | 84 | |
Common Stock | 41 | | | 32 | | | 430 | | | 1,686 | | | — | | | 2,189 | |
Mutual Funds | 13,498 | | | 36,860 | | | 27,639 | | | 773 | | | 32,625 | | | 111,395 | |
Bonds and Notes | 119 | | | 3 | | | 1 | | | 1,062 | | | — | | | 1,185 | |
Total | $ | 13,716 | | | $ | 36,896 | | | $ | 28,087 | | | $ | 3,529 | | | $ | 32,625 | | | $ | 114,853 | |
12) LEASES
The Company's operating leases primarily consist of real estate leases for office space. The Company also has operating leases for various types of office furniture and equipment. For certain equipment leases, the Company applies a portfolio approach to effectively account for the RoU operating lease assets and liabilities. For lease agreements for which the lease term or classification was reassessed after the occurrence of a change in the lease terms or a modification of the lease that did not result in a separate contract, the Company elected to combine the lease and related non-lease components for its operating leases; however, the non-lease components associated with the Company’s operating leases are primarily variable in nature and as such are not included in the determination of the RoU operating lease asset and lease liability, but are recognized in the period in which the obligation for those payments is incurred.
The Company’s operating leases may include options to extend or terminate the lease, which are not included in the determination of the RoU operating asset or lease liability unless they are reasonably certain to be exercised. The Company's operating leases have remaining lease terms of 1 year to 15 years, some of which include options to extend the leases. The Company typically does not include its renewal options in its lease terms for calculating its RoU operating lease asset and lease liability as the renewal options allow the Company to maintain operational flexibility and the Company is not reasonably certain it will exercise these renewal options until close to the initial end date of the lease. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
As the Company's operating leases do not provide an implicit rate, the Company’s incremental borrowing rate, based on the information available at the lease commencement date, is used in determining the present value of lease payments.
The Company primarily subleases floor space within its New Jersey and New York lease properties to various third parties. The lease term for these subleases typically corresponds to the original lease term.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Balance Sheet Classification of Operating Lease Assets and Liabilities
| | | | | | | | | | | | | | | | | |
| | | December 31, |
| Balance Sheet Line Item | | 2023 | | 2022 |
| | | (in millions) |
Assets: | | | | | |
Operating lease assets | Other assets | | $ | 516 | | | $ | 520 | |
Liabilities: | | | | | |
Operating lease liabilities | Other liabilities | | $ | 579 | | | $ | 618 | |
The table below summarizes the components of lease costs:
Lease Costs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Operating lease cost | $ | 161 | | | $ | 179 | | | $ | 173 | |
Variable operating lease cost | 51 | | | 52 | | | 49 | |
Sublease income | (53) | | | (53) | | | (55) | |
Short-term lease expense | — | | | — | | | — | |
Net lease cost | $ | 159 | | | $ | 178 | | | $ | 167 | |
| | | | | |
Maturities of lease liabilities are as follows:
Maturities of Lease Liabilities
| | | | | |
| December 31, 2023 |
| (in millions) |
Operating Leases: | |
2024 | $ | 156 | |
2025 | 86 | |
2026 | 78 | |
2027 | 69 | |
2028 | 59 | |
Thereafter | 224 | |
Total lease payments | 672 | |
Less: Interest | (93) | |
Present value of lease liabilities | $ | 579 | |
AB signed a lease which commences in 2024, relating to approximately 166,000 square feet of space in New York City. AB estimated total base rent obligation (excluding taxes, operating expenses and utilities) over the 20 year lease term is approximately $393 million. Additionally, AB signed a lease for 100,000 square feet of space in Pune, India under a lease expiring in 2033.
Equitable Financial signed a 15-year lease which commenced in 2023, relating to approximately 89,000 square feet of space in New York City. Additionally, during December 2021, Equitable Financial amended its Syracuse office lease. The amendment included extending for an additional 5-year period, commencing January 1, 2024, approximately 143,000 square feet of space in Syracuse, NY.
The below table presents the Company’s weighted-average remaining operating lease term and weighted-average discount rate.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Weighted Averages - Remaining Operating Lease Term and Discount Rate
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Weighted-average remaining operating lease term | 8 years | | 7 years |
Weighted-average discount rate for operating leases | 3.40 | % | | 2.77 | % |
Supplemental cash flow information related to leases was as follows:
Lease Liabilities Information
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) | | |
Cash paid for amounts included in the measurement of lease liabilities: | | | | | |
Operating cash flows from operating leases | $ | 190 | | | $ | 202 | | | $ | 209 | |
Non-cash transactions: | | | | | |
Leased assets obtained in exchange for new operating lease liabilities | $ | 124 | | | $ | 46 | | | $ | 109 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
13) REINSURANCE
The Company assumes and cedes reinsurance with other insurance companies. The Company evaluates the financial condition of its reinsurers to minimize its exposure to significant losses from reinsurer insolvencies. Ceded reinsurance does not relieve the originating insurer of liability.
The following table summarizes the effect of reinsurance. The impact of the transactions described above results in a decrease to reinsurance assumed and an increase in reinsurance ceded.
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Direct charges and fee income | | | | | $ | 3,093 | | | $ | 3,145 | | | $ | 3,380 | |
Reinsurance assumed | | | | | 3 | | | — | | | $ | — | |
Reinsurance ceded | | | | | (716) | | | (691) | | | (613) | |
Policy charges and fee income | | | | | $ | 2,380 | | | $ | 2,454 | | | $ | 2,767 | |
| | | | | | | | | |
Direct premiums | | | | | $ | 1,175 | | | $ | 1,042 | | | $ | 970 | |
Reinsurance assumed | | | | | 174 | | | 180 | | | 189 | |
Reinsurance ceded | | | | | (245) | | | (228) | | | (199) | |
Premiums | | | | | $ | 1,104 | | | $ | 994 | | | $ | 960 | |
| | | | | | | | | |
Direct policyholders’ benefits | | | | | $ | 3,315 | | | $ | 3,262 | | | $ | 3,297 | |
Reinsurance assumed | | | | | 157 | | | 179 | | | 212 | |
Reinsurance ceded | | | | | (718) | | | (725) | | | (721) | |
Policyholders’ benefits | | | | | $ | 2,754 | | | $ | 2,716 | | | $ | 2,788 | |
| | | | | | | | | |
Direct interest credited to policyholders’ account balances | | | | | $ | 2,174 | | | $ | 1,440 | | | $ | 1,226 | |
| | | | | | | | | |
Reinsurance ceded | | | | | (91) | | | (30) | | | (7) | |
Interest credited to policyholders’ account balances | | | | | $ | 2,083 | | | $ | 1,410 | | | $ | 1,219 | |
Ceded Reinsurance
The Company reinsures most of its new variable life, UL and term life policies on an excess of retention basis. The Company generally retains on a per life basis up to $25 million for single lives and $30 million for joint lives with the excess 100% reinsured. The Company also reinsures risk on certain substandard underwriting risks and in certain other cases.
On October 3, 2022, Equitable Financial ceded to First Allmerica Financial Life Insurance Company, a wholly owned subsidiary of Global Atlantic Financial Group, on a combined coinsurance and modified coinsurance basis, a 50% quota share of approximately 360,000 legacy Group EQUI-VEST deferred variable annuity contracts issued by Equitable Financial between 1980 and 2008.
In addition to the above, the Company cedes a portion of its group health, extended term insurance, and paid-up life insurance and substantially all of its individual disability income business through various coinsurance agreements.
Assumed Reinsurance
In addition to the sale of insurance products, the Company currently assumes risk from professional reinsurers. The Company also had a run-off portfolio of assumed reinsurance liabilities at CSLRC which was sold to Venerable in June 2021. The Company assumes accident, life, health, annuity (including products covering GMDB and GMIB benefits), aviation, special risk and space risks by participating in or reinsuring various reinsurance pools and arrangements.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The following table summarizes the ceded reinsurance GMIB reinsurance contracts, third-party recoverables, amount due to reinsurance and assumed reserves:
| | | | | | | | | | | |
| |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Ceded Reinsurance: | | | |
Estimated net fair values of purchased market risk benefits (1) | $ | 9,427 | | | $ | 10,423 | |
Third-party reinsurance recoverables related to insurance contracts | 8,352 | | | 8,471 | |
Top reinsurers: | | | |
First Allmerica-GAF | 3,606 | | | 4,005 | |
Zurich Life Insurance Company, Ltd. | 1,326 | | | 1,416 | |
RGA Reinsurance Company | 1,228 | | | 1,272 | |
| | | |
Ceded group health reserves | 56 | | | 47 | |
Amount due to reinsurers | 1,450 | | | 1,533 | |
Top reinsurers: | | | |
RGA Reinsurance Company | 1,151 | | | 1,171 | |
First Allmerica-GAF | 73 | | | 147 | |
Protective Life Insurance Company | 99 | | | 104 | |
Assumed Reinsurance: | | | |
Reinsurance assumed reserves | $ | 731 | | | $ | 701 | |
_____________
(1)The estimated fair values of purchased MRB risks decreased $(996) million and $(3.7) billion for the years ended December 31, 2023 and 2022.
14) SHORT-TERM AND LONG-TERM DEBT
The following table sets forth the Company’s total consolidated borrowings. Short-term and long-term debt consists of the following:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Short-term debt: | | | |
AB commercial paper | $ | 254 | | | $ | — | |
CLO short-term debt (5.74%) (1) | — | | | 239 | |
Current portion of Long-term debt (2) | — | | | 520 | |
Total short-term debt | 254 | | | 759 | |
Long-term debt: | | | |
Senior Notes (5.00%, due 2048) | 1,481 | | | 1,481 | |
Senior Notes (4.35%, due 2028) | 1,493 | | | 1,491 | |
| | | |
Senior Notes (5.59%, due 2033) | 497 | | | — | |
Senior Debentures, 7.00%, due 2028) | 349 | | | 350 | |
Total long-term debt | 3,820 | | | 3,322 | |
Total borrowings | $ | 4,074 | | | $ | 4,081 | |
______________
(1) CLO Warehousing Debt related to VIE consolidation of CLO investment.
(2) Current portion of long-term debt has been reclassified to short-term debt for the year ended December 31, 2022 as the maturity date was within one year of year ended December 31, 2023.
As of December 31, 2023, the Company is in compliance with all debt covenants.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Short-term Debt
AB Commercial Paper
As of December 31, 2023, AB had $254 million of commercial paper outstanding with an interest rate of 5.4% As of December 31, 2022, AB had no commercial paper outstanding. The commercial paper is short term in nature, and as such, recorded value is estimated to approximate fair value (and considered a Level 2 security in the fair value hierarchy). Average daily borrowings for the commercial paper outstanding in 2023 were $268 million with a weighted average interest rate of 5.2%. Average daily borrowings for the commercial paper in 2022 were $190 million with a weighted average interest rate of 1.5%.
Holdings Senior Notes and Senior Debentures
On April 20, 2018, Holdings issued $800 million aggregate principal amount of 3.9% Senior Notes due 2023, $1.5 billion aggregate principal amount of 4.35% Senior Notes due 2028 and $1.5 billion aggregate principal amount of 5.0% Senior Notes due 2048 (together the “Notes”). These amounts are recorded net of original issue discount and issuance costs. During 2021 Holdings made a principal prepayment of $280 million on the 3.9% Senior Notes due. As of December 31, 2022, the 3.9% Senior Notes due 2023 are classified as short-term as their maturity date is within one year.
As of December 31, 2023 and 2022, Holdings had outstanding $349 million and $350 million aggregate principal amount of 7.0% Senior Debentures due 2028 (the “Senior Debentures”). On October 1, 2018, AXA Financial merged with and into its direct parent, Holdings, with Holdings continuing as the surviving entity ( the “AXA Financial Merger”). As a result of the AXA Financial merger, Holdings assumed AXA Financial’s obligations under the Senior Debentures.
On January 11, 2023, the Company issued $500 million aggregate principal amount of senior notes (the “Senior Notes”). These amounts were recorded net of the underwriting discount and issuance costs of $5 million. The Company will pay semiannual interest on the Senior Notes on January 11 and July 11 of each year, commencing on July 11, 2023, and the Senior Notes will mature on January 11, 2033. The Senior Notes bear interest at 5.59% per annum. On any date prior to October 11, 2032, the Company may redeem some or all of the Senior Notes, subject to a make-whole provision. At any time on or after October 11, 2032, the Company may, at its option, redeem the Notes in whole or in part, at a price equal to 100% of the principal amount of the Senior Notes being redeemed plus accrued and unpaid interest thereon to the redemption date.
The Notes, Senior Notes and Senior Debentures contain customary affirmative and negative covenants, including a limitation on certain liens and a limit on the Company’s ability to consolidate, merge or sell or otherwise dispose of all or substantially all of its assets. The Notes, Senior Notes and Senior Debentures also include customary events of default (with customary grace periods, as applicable), including provisions under which, upon the occurrence of an event of default, all outstanding Notes, Senior Notes and Senior Debentures may be accelerated. As of December 31, 2023, the Company was not in breach of any of the covenants.
Contingent Funding Arrangements
For information regarding activity pertaining to our contingent funding arrangements, see Note 19 of the Notes to these Consolidated Financial Statements.
Credit Facilities
Holdings Revolving Credit Facility
In February 2018, Holdings entered into a $2.5 billion five-year senior unsecured revolving credit facility with a syndicate of banks. In June 2021, Holdings entered into an amended and restated revolving credit agreement, which lowered the facility amount to $1.5 billion and extended the maturity date to June 24, 2026, among other changes. The revolving credit facility has a sub-limit of $1.5 billion for the issuance of letters of credit to support the life insurance business reinsured by EQ AZ Life Re. As of December 31, 2023, the Company had $95 million of undrawn letters of credit issued out of the $1.5 billion sub-limit for Equitable Financial as beneficiary. On December 15, 2023, the Company added a $75 million commitment from TD Bank to the Credit Facility, raising the facility amount to $1.6 billion.
Bilateral Letter of Credit Facilities
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
In February 2018, the Company entered into bilateral letter of credit facilities, each guaranteed by Holdings, with an aggregate principal amount of approximately $1.9 billion, with multiple counterparties. In June 2021, Holdings entered into amendments with each of the issuers of its bilateral letter of credit facilities to effect changes similar to those effected in the amended and restated revolving credit agreement. The respective facility limits of the bilateral letter of credit facilities remained unchanged. These facilities support the life insurance business reinsured by EQ AZ Life Re. The HSBC facility matures on February 16, 2024 and the rest of the facilities mature on February 16, 2026 and February 2028. The bilateral letter of credit facilities were not drawn upon during December 31, 2023 and 2022.
AB Credit Facility
AB has a $800 million committed, unsecured senior revolving credit facility (the “AB Credit Facility”) with a group of commercial banks and other lenders which matures on October 13, 2026. The Credit Facility was amended and restated on February 9, 2023, to reflect the transition from US LIBOR, which was retired June 30, 2023, to the Secured Overnight Financial Rate (“SOFR”). Other than this immaterial change. there were no other significant changes included in the amendment. The credit facility provides for possible increases in the principal amount by up to an aggregate incremental amount of $200 million. Any such increase is subject to the consent of the affected lenders. The AB Credit Facility is available for AB and SCB LLC for business purposes, including the support of AB’s commercial paper program. Both AB and SCB LLC can draw directly under the AB Credit Facility and AB management may draw on the AB Credit Facility from time to time. AB has agreed to guarantee the obligations of SCB LLC under the AB Credit Facility.
The AB Credit Facility contains affirmative, negative and financial covenants, which are customary for facilities of this type, including, restrictions on dispositions of assets, restrictions on liens, a minimum interest coverage ratio and a maximum leverage ratio. As of December 31, 2023, AB was in compliance with these covenants. The AB Credit Facility also includes customary events of default (with customary grace periods, as applicable), including provisions under which, upon the occurrence of an event of default, all outstanding loans may be accelerated and/or lender’s commitments may be terminated. Also, under such provisions, upon the occurrence of certain insolvency- or bankruptcy-related events of default, all amounts payable under the AB Credit Facility would automatically become immediately due and payable, and the lender’s commitments would automatically terminate.
Amounts under the Credit Facility may be borrowed, repaid and re-borrowed by us from time to time until the maturity of the facility. Voluntary prepayments and commitment reductions requested by AB are permitted at any time without a fee (other than customary breakage costs relating to the prepayment of any drawn loans) upon proper notice and subject to a minimum dollar requirement. Borrowings under the AB Credit Facility bear interest at a rate per annum, which will be, at AB’s option, a rate equal to an applicable margin, which is subject to adjustment based on the credit ratings of AB, plus one of the following indices: LIBOR; a floating base rate; or the Federal Funds rate.
As of December 31, 2023 and 2022, AB had no amounts outstanding under the AB Credit Facility. During the years ended the December 31, 2023 and 2022, AB and SCB LLC did not draw upon the AB Credit Facility.
In addition, SCB LLC currently has five uncommitted lines of credit with five financial institutions. Four of these lines of credit permit borrowing up to an aggregate of approximately $315 million, with AB named as an additional borrower, while the other line has no stated limit. As of December 31, 2023 and 2022, SCB LLC had no outstanding balance on these lines of credit. Average daily borrowings during the years ended December 31, 2023 and 2022 were $1 million and $1 million with weighted average interest rates of approximately 7.8% and 3.7%, respectively.
15) RELATED PARTY TRANSACTIONS
Parties are considered to be related if one party has the ability to control or exercise significant influence over the other party in making financial or operating decisions.
Investment Management and Related Services Provided by AB to Related Mutual Funds
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
AB provides investment management and related services to mutual funds sponsored by AB. Revenues earned by AB from providing these services were as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Investment management and services fees | $ | 1,378 | | | $ | 1,453 | | | $ | 1,645 | |
Distribution revenues | 576 | | | 591 | | | 637 | |
Other revenues - shareholder servicing fees | 76 | | | 79 | | | 86 | |
Other revenues - other | 9 | | | 8 | | | 8 | |
Total | $ | 2,039 | | | $ | 2,131 | | | $ | 2,376 | |
Investment Management and Administrative Services Provided by EIM and EIMG to Related Trusts
EIMG and EIM provide investment management and administrative services to EQAT, 1290 Funds and the Other AXA Trusts, all of which are considered related parties. Investment management and service fees earned are calculated as a percentage of assets under management and are recorded as revenue as the related services are performed.
The table below summarizes the expenses reimbursed to/from the Company and the fees received/paid by the Company in connection with certain services described above:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Revenue received or accrued for: | | | | | |
Investment management and administrative services provided to EQAT and 1290 Funds (1) | $ | 692 | | | $ | 708 | | | $ | 840 | |
Total | $ | 692 | | | $ | 708 | | | $ | 840 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
_______
(1)For year ended 2021, amount included fees received from Other AXA Trusts of $4 million.
16) EMPLOYEE BENEFIT PLANS
Pension Plans
Holdings and Equitable Financial Retirement Plans
Equitable Financial sponsors the Equitable 401(k) Plan, a qualified defined contribution plan for eligible employees and financial professionals. The plan provides for a company contribution, a company matching contribution, and a discretionary profit-sharing contribution. Expenses associated with this 401(k) Plan were $58 million, $38 million and $64 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Holdings sponsors the MONY Life Retirement Income Security Plan for Employees and Equitable Financial sponsors the Equitable Retirement Plan (the “ Equitable Financial QP”), both of which are frozen qualified defined benefit plans covering eligible employees and financial professionals. These pension plans are non-contributory, and their benefits are generally based on a cash balance formula and/or, for certain participants, years of service and average earnings over a specified period. Holdings has assumed primary liability for both plans. Equitable Financial remains secondarily liable for its obligations under the Equitable Financial QP and would recognize such liability in the event Holdings does not perform. Holdings and Equitable Financial also sponsor certain nonqualified deferred compensation plans, including the Equitable Excess Retirement Plan, that provide retirement benefits in excess of the amount permitted under the tax law for the qualified plans.
Holdings and Equitable Financial use a December 31 measurement date for their pension plans.
AB Retirement Plans
AB maintains the Profit Sharing Plan for Employees of AB, a tax-qualified retirement plan for U.S. employees. Employer contributions under this plan are discretionary and generally are limited to the amount deductible for federal income tax purposes.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
AB also maintains a qualified, non-contributory, defined benefit retirement plan covering current and former employees who were employed by AB in the United States prior to October 2, 2000 (the “AB Plan”). Benefits under the AB Plan are based on years of credited service, average final base salary, and primary Social Security benefits.
AB uses a December 31 measurement date for the AB Plan.
Net Periodic Pension Expense (Benefit)
Components of net periodic pension expense for the Company’s qualified and non-qualified plans were as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 |
| 2022 | | 2021 |
| (in millions) |
Service cost | $ | 8 | | | $ | 6 | | | $ | 6 | |
Interest cost | 119 | | | 57 | | | 46 | |
Expected return on assets | (150) | | | (159) | | | (154) | |
Prior Period Svc Cost Amortization | (3) | | | — | | | — | |
Actuarial (gain) loss | — | | | 1 | | | 1 | |
Net amortization | 43 | | | 65 | | | 99 | |
Impact of settlement | — | | | 6 | | | 6 | |
Net periodic pension expense (benefit) | $ | 17 | | | $ | (24) | | | $ | 4 | |
Changes in Projected Benefit Obligation (PBO)
Changes in the PBO of the Company’s qualified and non-qualified plans were comprised of:
| | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | |
| (in millions) | | |
Projected benefit obligation, beginning of year | $ | 2,254 | | | $ | 2,900 | | | |
| | | | | |
Interest cost | 107 | | | 57 | | | |
Actuarial (gains)/losses (1) | 60 | | | (487) | | | |
Benefits paid | (191) | | | (190) | | | |
| | | | | |
Settlements | (12) | | | (26) | | | |
Projected benefit obligation, end of year | $ | 2,218 | | | $ | 2,254 | | | |
______________
(1)Actuarial gains and losses are a product of changes in the discount rate as shown below.
The following table discloses the change in plan assets and the funded status of the Company’s qualified pension plans and non-qualified pension plans:
| | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | |
| (in millions) |
Pension plan assets at fair value, beginning of year | $ | 2,110 | | | $ | 2,808 | | | |
Actual return on plan assets | 149 | | | (515) | | | |
| | | | | |
Benefits paid and fees | (159) | | | (158) | | | |
Settlements | (12) | | | (25) | | | |
Other | 18 | | | — | | | |
Pension plan assets at fair value, end of year | 2,106 | | | 2,110 | | | |
PBO | 2,218 | | | 2,254 | | | |
Excess of PBO Over Pension Plan Assets | $ | 112 | | | $ | 144 | | | |
Accrued pension costs of $112 million and $144 million as of December 31, 2023 and 2022, respectively, were recognized in the accompanying consolidated balance sheets to reflect the unfunded status of these plans.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Projected benefit obligation | $ | 2,218 | | | $ | 2,254 | |
Accumulated benefit obligation | $ | 2,218 | | | $ | 2,254 | |
Fair value of plan assets | $ | 2,106 | | | $ | 2,110 | |
Unrecognized Net Actuarial (Gain) Loss
The following table discloses the amounts included in AOCI that have not yet been recognized as components of net periodic pension cost.
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Unrecognized net actuarial (gain) loss | $ | 759 | | | $ | 744 | |
Unrecognized prior service cost (credit) | (1) | | | (1) | |
| | | |
Total | $ | 758 | | | $ | 743 | |
Pension Plan Assets
The fair values of qualified pension plan assets are measured and ascribed to levels within the fair value hierarchy in a manner consistent with the fair values of the Company’s invested assets that are measured at fair value on a recurring basis. See Note 8 of the Notes to these Consolidated Financial Statements for a description of the fair value hierarchy.
The following table discloses the allocation of the fair value of total qualified pension plan assets:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Fixed maturities | 49.3 | % | | 46.4 | % |
Equity securities | 24.1 | | | 21.4 | |
Equity real estate | 19.6 | | | 22.6 | |
Cash and short-term investments | 1.9 | | | 4.0 | |
Other | 5.1 | | | 5.6 | |
Total | 100.0 | % | | 100.0 | % |
Qualified pension plan assets are invested with the primary objective of return, giving consideration to prudent risk. Guidelines regarding the allocation of plan assets are established by the respective Investment Committees for the plans and are designed with a long-term investment horizon. As of December 31, 2023, the qualified pension plans continued their investment allocation strategy to target a 50% - 50% mix of long-duration bonds and “return-seeking” assets, including public equities, real estate, hedge funds, and private equity.
The following tables disclose the fair values of qualified pension plan assets and their level of observability within the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | |
| Level 1 | | Level 2 | | | | Total |
| (in millions) |
December 31, 2023: | | | | | | | |
Fixed Maturities: | | | | | | | |
Corporate | $ | — | | | $ | 656 | | | | | $ | 656 | |
U.S. Treasury, government and agency | — | | | 367 | | | | | 367 | |
States and political subdivisions | — | | | 7 | | | | | 7 | |
Foreign governments | — | | | 15 | | | | | 15 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Common equity, REITs and preferred equity | 327 | | | 89 | | | | | 416 | |
Mutual funds | 14 | | | — | | | | | 14 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | |
| Level 1 | | Level 2 | | | | Total |
| (in millions) |
Collective Trust | — | | | 72 | | | | | 72 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Cash and cash equivalents | 12 | | | — | | | | | 12 | |
Short-term investments | — | | | 27 | | | | | 27 | |
Total Assets at Fair Value | 353 | | | 1,233 | | | | | 1,586 | |
Investments measured at NAV | — | | | — | | | | | 520 | |
Total Investments at Fair Value | $ | 353 | | | $ | 1,233 | | | | | $ | 2,106 | |
| | | | | | | |
December 31, 2022: | | | | | | | |
Fixed Maturities: | | | | | | | |
Corporate | $ | — | | | $ | 619 | | | | | $ | 619 | |
U.S. Treasury, government and agency | — | | | 336 | | | | | 336 | |
States and political subdivisions | — | | | 8 | | | | | 8 | |
Foreign governments | — | | | 15 | | | | | 15 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Common equity, REITs and preferred equity | 308 | | | 59 | | | | | 367 | |
Mutual funds | 30 | | | — | | | | | 30 | |
Collective Trust | — | | | 61 | | | | | 61 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Cash and cash equivalents | 47 | | | — | | | | | 47 | |
Short-term investments | — | | | 34 | | | | | 34 | |
Total Assets at Fair Value | 385 | | | 1,132 | | | | | 1,517 | |
Investments measured at NAV | — | | | — | | | | | 600 | |
Total Investments at Fair Value | $ | 385 | | | $ | 1,132 | | | | | $ | 2,117 | |
As of December 31, 2023, assets classified as Level 1, Level 2 and Level 3 comprise approximately 16.8%, 58.5% and 0.0%, respectively, of qualified pension plan assets. As of December 31, 2022, assets classified as Level 1, Level 2 and Level 3 comprised approximately 18.2%, 53.5% and 0.0%, respectively, of qualified pension plan assets. There are no significant concentrations of credit risk arising within or across categories of qualified pension plan assets.
In addition to the plan assets above, the Company and certain subsidiaries purchased COLI policies on the lives of certain key employees. Under the terms of these polices the Company and these subsidiaries are named as beneficiaries. The purpose of the COLI policies is to provide the Company additional funds with which to satisfy various employee benefit obligations held by the Company, including those associated with its nonqualified defined benefit plans and post-retirement benefit plans. As of December 31, 2023 and 2022, the carrying value of COLI was $921 million and $886 million, respectively.
The following table lists investments for which NAV is calculated; NAV is used as a practical expedient to determine the fair value of these investments:
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Practical Expedient Disclosure as of December 31, 2023 and 2022
| | | | | | | | | | | | | | | | | | | | | | | |
Investment | Fair Value | | Redemption Frequency (If currently eligible) | | Redemption Notice Period | | Unfunded Commitments |
| (in millions) |
December 31, 2023: | | | | | | | |
Private Equity Fund | $ | 71 | | | N/A (1) (2) | | N/A | | $ | 14 | |
Private Real Estate Investment Trust | 399 | | | Quarterly | | One Quarter | | — | |
Hedge Fund | 50 | | | Calendar Quarters (3) | | Previous Quarter End | | $ | 17 | |
Total (4) | $ | 520 | | | | | | | |
| | | | | | | |
December 31, 2022: | | | | | | | |
Private Equity Fund | $ | 79 | | | N/A (1)(2) | | N/A | | $ | 16 | |
Private Real Estate Investment Trust | 468 | | | Quarterly | | One Quarter | | — | |
Hedge Fund | 53 | | | Calendar Quarters (3) | | Previous Quarter End | | $ | 10 | |
Total (4) | $ | 600 | | | | | | | |
_______________
(1)Cannot sell or transfer ownership interest without prior written consent to transfer, and by meeting several criteria (e.g., does not adversely affect other investors).
(2)Cannot sell interest in the vehicle without prior written consent of the managing member.
(3)March, June, September and December.
(4)Includes equity method investments of $96 million and $111 million as of December 31, 2023 and 2022, respectively.
Assumptions
Discount Rate
The benefits obligations and related net periodic costs of the Company’s qualified and non-qualified pension plans are measured using discount rate assumptions that reflect the rates at which the plans’ benefits could be effectively settled. Projected nominal cash outflows to fund expected annual benefits payments under each of the plans are discounted using a published high-quality bond yield curve as a practical expedient for a matching bond approach. Beginning in 2014, the Company uses the Citigroup Pension Above-Median-AA Curve (the “Citigroup Curve”) for this purpose. The Company has concluded that an adjustment to the Citigroup Curve is not required after comparing the projected benefit streams of the plans to the cash flows and duration of the reference bonds.
Mortality
In October 2016, the Society of Actuaries (“SOA”) released MP-2016, its second annual update to the “gold standard” mortality projection scale issued by the SOA in 2014, reflecting three additional years of historical U.S. population historical mortality data (2012 through 2014). Similar to its predecessor (MP-2015), MP-2016 indicated that, while mortality data continued to show longer lives, longevity was increasing at a slower rate and lagging behind that previously suggested both by MP-2015 and MP-2014. The Company considered this new data as well as observations made from current practice regarding how to best estimate improved trends in life expectancies and concluded to continue using the RP-2000 base mortality table projected on a full generational basis with Scale BB mortality improvements for purposes of measuring and reporting its consolidated defined benefit plan obligations as of December 31, 2023.
The following table discloses assumptions used to measure the Company’s pension benefit obligations and net periodic pension cost:
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Discount rates: | | | |
Equitable Financial QP | 4.92% | | 5.13% |
Equitable Excess Retirement Plan | 4.88% | | 5.09% |
MONY Life Retirement Income Security Plan for Employees | 5.00% | | 5.22% |
AB Qualified Retirement Plan | 5.40% | | 5.50% |
Other defined benefit plans | 4.74% - 5.00% | | 4.93% - 5.22% |
Periodic cost | 4.70% - 5.71% | | 4.84% - 5.20% |
Cash balance interest crediting rate for pre-April 1, 2012 accruals | 4.00% | | 4.00% |
Cash balance interest crediting rate for post-April 1, 2012 accruals | 2.50% | | 0.25% |
| | | |
Rates of compensation increase: | | | |
Benefit obligation | 5.91% | | 5.96% |
Periodic cost | 6.36% | | 6.37% |
| | | |
Expected long-term rates of return on pension plan assets (periodic cost) | 7.00% | | 6.25% |
The expected long-term rate of return assumption on plan assets is based upon the target asset allocation of the plan portfolio and is determined using forward-looking assumptions in the context of historical returns and volatilities for each asset class. Prior to 1987, participants’ benefits under the Equitable Financial QP were funded through the purchase of non-participating annuity contracts from Equitable Financial. Benefit payments under these contracts were approximately $2 million and $3 million for 2023 and 2022, respectively.
Post-Retirement Benefits
The Company eliminated any subsidy for post-retirement medical and dental coverage for individuals retiring on or after May 1, 2012. The Company continues to contribute to the cost of post-retirement medical and dental coverage for certain individuals who retired prior to May 1, 2012 based on years of service and age, subject to rights reserved in the plans to change or eliminate these benefits. The Company funds these post-retirement benefits on a pay-as-you-go basis.
The Company sponsors the Equitable Executive Survivor Benefits Plan (the “ESB Plan”) which provides post-retirement life insurance benefits to eligible executives. Eligible executives may choose up to four levels of coverage with each level providing a benefit equal to the executive’s compensation, subject to an overall $25 million cap. Aside from the ESB Plan, the Company does not currently offer post-retirement life insurance benefits but continues to provide post-retirement life insurance benefits to certain active and retired employees who were eligible for such benefits under discontinued plans. The ESB Plan was closed to new participants on January 1, 2019.
For 2023 and 2022, post-retirement benefits payments were $19 million and $20 million, respectively, net of employee contributions.
The Company uses a December 31 measurement date for its post-retirement plans.
Components of Net Post-Retirement Benefits Costs
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Service cost | $ | 1 | | | $ | 2 | | | $ | 2 | |
Interest cost | 17 | | | 10 | | | 8 | |
Net amortization | (3) | | | 6 | | | 9 | |
Net periodic post-retirement benefits costs | $ | 15 | | | $ | 18 | | | $ | 19 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Changes in the accumulated benefits obligation of the Company’s post-retirement plans recognized in the accompanying consolidated financial statements are described in the following table:
Accumulated Post-Retirement Benefits Obligation
| | | | | | | | | | | | |
| December 31, | |
| 2023 | | 2022 | |
| (in millions) | |
Accumulated post-retirement benefits obligation, beginning of year | $ | 349 | | | $ | 466 | | |
Service cost | 1 | | | 2 | | |
Interest cost | 17 | | | 10 | | |
Contributions and benefits paid | (19) | | | (20) | | |
| | | | |
Actuarial (gains) losses | 5 | | | (109) | | |
Accumulated post-retirement benefits obligation, end of year | $ | 353 | | | $ | 349 | | |
The post-retirement medical plan obligations of the Company are offset by an anticipated subsidy from Medicare Part D, which is assumed to increase with the healthcare cost trend.
Assumed Healthcare Cost Trend Rates used to Measure the Expected Cost of Benefits
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Following year | 7.0% | | 5.4% |
Ultimate rate to which cost increase is assumed to decline | 3.9% | | 3.9% |
Year in which the ultimate trend rate is reached | 2098 | | 2096 |
The following table discloses the amounts included in AOCI that have not yet been recognized as components of net periodic post-retirement benefits cost:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Unrecognized net actuarial (gains) losses | $ | 22 | | | $ | 17 | |
Unrecognized prior service (credit) | (21) | | | (24) | |
Total | $ | 1 | | | $ | (7) | |
The assumed discount rates for measuring the post-retirement benefit obligations as of December 31, 2023 and 2022 were determined in substantially the same manner as described above for measuring the pension benefit obligations. The following table discloses the range of discrete single equivalent discount rates and related net periodic cost at and for the years ended December 31, 2023 and 2022.
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Discount rates: | | | |
Benefit obligation | 4.87% - 4.98% | | 5.07% - 5.20% |
Periodic cost | 5.07% - 5.20% | | 2.71% - 4.58% |
The Company provides post-employment medical and life insurance coverage for certain disabled former employees. The accrued liabilities for these post-employment benefits were $2 million and $2 million, respectively, as of December 31, 2023 and 2022. Components of net post-employment benefits costs follow:
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Service cost | $ | — | | | $ | 1 | | | $ | 1 | |
Interest cost | — | | | — | | | — | |
Net amortization | — | | | — | | | — | |
Net (gain) loss | — | | | — | | | — | |
Net periodic post-employment benefits costs | $ | — | | | $ | 1 | | | $ | 1 | |
The following table provides an estimate of future benefits expected to be paid in each of the next five years, beginning January 1, 2024, and in the aggregate for the five years thereafter. These estimates are based on the same assumptions used to measure the respective benefit obligations as of December 31, 2023 and include benefits attributable to estimated future employee service.
| | | | | | | | | | | | | |
| Postretirement Benefits | | | | | | | | |
| | | | | |
Calendar Year | Pension Benefits | | | | | | | | |
| (in millions) |
2024 | $ | 209,009 | | | | | | | | | |
2025 | $ | 242,979 | | | | | | | | | |
2026 | $ | 191,808 | | | | | | | | | |
2027 | $ | 184,396 | | | | | | | | | |
2028 | $ | 177,961 | | | | | | | | | |
2029 to 2033 | $ | 2,130,383 | | | | | | | | | |
Effective December 31, 2020, the current health plan coverages through the Equitable Retiree Group Health Plan were terminated. Medicare-eligible retirees and their Medicare-eligible dependents were given the opportunity to elect a Medicare plan through the Aon Retiree Health Exchange effective January 1, 2021 and certain eligible retirees were offered a retiree health reimbursement account contribution to help pay for premiums and out-of-pocket expenses. Pre-65 retirees and their pre-65 dependents were given the opportunity to elect health coverage under the Aon Active Health Exchange effective January 1, 2021. Even though the effective date of the change in benefits doesn’t commence until January 1, 2021, the effect of the amendment was recognized immediately and is reflected in the measurement of the accumulated postretirement benefit obligations as of December 31, 2020.
17) SHARE-BASED COMPENSATION PROGRAMS
Compensation costs for share-based payment arrangements as further described herein are as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Performance Shares | $ | 15 | | | $ | 31 | | | $ | 17 | |
Stock Options | — | | | 1 | | | — | |
| | | | | |
Restricted Stock Units | 278 | | | 296 | | | 257 | |
Other compensation plans | 1 | | | — | | | — | |
Total compensation expenses | $ | 294 | | | $ | 328 | | | $ | 274 | |
Income Tax Benefit | $ | 58 | | | $ | 68 | | | $ | 58 | |
Since 2018, Holdings has granted equity awards under the Equitable Holdings, Inc. 2018 Omnibus Incentive Plan and the Equitable Holdings, Inc. 2019 Omnibus Incentive Plan (together the “Omnibus Plans”) which were adopted by Holdings on April 25, 2018 and February 28, 2019 respectively. Awards under the Omnibus Plans are linked to Holdings’ common stock. As of December 31, 2023, the common stock reserved and available for issuance under the
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Omnibus Plans was 18 million shares. Holdings may issue new shares or use common stock held in treasury for awards linked to Holdings’ common stock.
Retirement and Protection
Equity awards for R&P employees, financial professionals and directors in 2023, 2022 and 2021 were granted under the Omnibus Plans. All grants discussed in this section will be settled in shares of Holdings’ common stock.
For awards with graded vesting schedules and service-only vesting conditions, including Holdings RSUs and other forms of share-based payment awards, the Company applies a straight-line expense attribution policy for the recognition of compensation cost. Actual forfeitures with respect to the 2023, 2022, and 2021 grants were considered immaterial in the recognition of compensation cost.
Annual Awards
Each year, the Compensation Committee of the Holdings’ Board of Directors approves an equity-based award program with awards under the program granted at its regularly scheduled meeting in February. Annual awards under Holdings’ equity programs for 2022, 2021 and 2020 consisted of a mix of equity vehicles including Holdings RSUs, Holdings stock options and Holdings performance shares. If Holdings pays any ordinary dividend in cash, all outstanding Holdings RSUs and performance shares will accrue dividend equivalents in the form of additional Holdings RSUs or performance shares to be settled or forfeited consistent with the terms of the related award.
Holdings RSUs
Holdings RSUs granted to R&P employees under an annual program vest ratably in equal annual installments over a three-year period. The fair value of the awards was measured using the closing price of the Holdings share on the grant date, and the resulting compensation expense will be recognized over the shorter of the vesting term or the period up to the date at which the participant becomes retirement eligible, but not less than one year.
Holdings Stock Options
Holdings stock options granted to R&P employees have a three-year graded vesting schedule, with one-third vesting on each of the three anniversaries. The total grant date fair value of Holdings stock options will be charged to expense over the shorter of the vesting period or the period up to the date at which the participant becomes retirement eligible, but not less than one year.
Holdings Performance Shares
Holdings performance shares granted to R&P employees are subject to performance conditions and a three-year cliff-vesting. The performance shares consist of two distinct tranches; one based on the Company’s return-on-equity targets (the “ROE Performance Shares”) and the other based on the Holdings’ relative total shareholder return targets (the “TSR Performance Shares”), each comprising approximately one-half of the award. Participants may receive from 0% to 200% of the unearned performance shares granted. The grant-date fair value of the ROE Performance Shares is established once all applicable Non-GAAP ROE targets are determined and approved. The fair value of the awards was measured using the closing price of the Holdings share on the grant date.
The grant-date fair value of the TSR Performance Shares was measured using a Monte Carlo approach. Under the Monte Carlo approach, stock returns were simulated for Holdings and the selected peer companies to estimate the payout percentages established by the conditions of the award. The aggregate grant-date fair value of the unearned TSR Performance Shares will be recognized as compensation expense over the shorter of the cliff-vesting period or the period up to the date at which the participant becomes retirement eligible, but not less than one year.
Director Awards
Holdings makes annual grants of unrestricted Holdings shares to non-employee directors of Holdings, Equitable Financial and Equitable America. The fair value of these awards was measured using the closing price of Holdings shares on the grant date. These awards immediately vest and all compensation expense is recognized at the grant date.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Prior Equity Award Grants
In 2017 and prior years, equity awards for employees, financial professional and directors in our businesses were available under the umbrella of AXA’s global equity program. Accordingly, equity awards granted in 2017 and prior years were linked to AXA’s stock.
The fair values of these prior awards are measured at the grant date by reference to the closing price of the AXA ordinary share, and the result, as adjusted for achievement of performance targets and pre-vesting forfeitures, generally is attributed over the shorter of the requisite service period, the performance period, if any, or to the date at which retirement eligibility is achieved and subsequent service no longer is required for continued vesting of the award.
Investment Management and Research
Employees and directors in our Investment Management and Research business participate in several unfunded long-term incentive compensation plans maintained by AB. Awards under these plans are linked to AB Holding Units.
Under the AB 2017 Long Term Incentive Plan (“2017 Plan”), which was adopted at a special meeting of AB Holding Unit holders held on September 29, 2017, the following forms of awards may be granted to AB employees and Directors: (i) restricted AB Holding Units or phantom restricted AB Holding Units (a “phantom” award is a contractual right to receive AB Holding Units at a later date or upon a specified event); (ii) options to buy AB Holding Units; and (iii) other AB Holding Unit-based awards (including, without limitation, AB Holding Unit appreciation rights and performance awards). The 2017 Plan will expire on September 30, 2027, and no awards under the 2017 Plan will be made after that date. Under the 2017 Plan, the aggregate number of AB Holding Units with respect to which awards may be granted is 60 million, including no more than 30 million newly-issued AB Holding Units.
AB engages in open-market purchases of AB Holding Units to help fund anticipated obligations under its long-term incentive compensation plans and for other corporate purposes. During 2023, 2022, and 2021 AB purchased 4.7 million, 5.2 million and 5.6 million AB Holding Units for $144 million, $212 million and $262 million, respectively. These amounts reflect open-market purchases of 2.0 million, 2.3 million and 2.6 million AB Holding Units for $62.6 million, $92.7 million and $117.9 million, respectively, with the remainder relating to purchases of AB Holding Units from AB employees to allow them to fulfill statutory tax withholding requirements at the time of distribution of long-term incentive compensation awards, offset by AB Holding Units purchased by AB employees as part of a distribution reinvestment election.
During 2023, 2022, and 2021 AB granted 6 million, 5 million and 7 million restricted AB Holding units to AB employees and directors, respectively.
During 2023, 2022, and 2021 AB Holding issued 0 thousand, 6 thousand and 100 thousand AB Holding Units, respectively, upon exercise of options to buy AB Holding Units. AB Holding used the proceeds of $0 thousand, $100 thousand and $3 million respectively, received from employees as payment in cash for the exercise price to purchase the equivalent number of newly-issued AB Holding Units.
As of December 31, 2023, no options to buy AB Holding Units had been granted and 33 million AB Holding Units, net of withholding tax requirements, were subject to other AB Holding Unit awards made under the 2017 Plan or an equity compensation plan with similar terms that was canceled in 2017. AB Holding Unit-based awards (including options) in respect of 27 million AB Holding Units were available for grant as of December 31, 2023.
As of December 31, 2022, no options to buy AB Holding Units had been granted and 29.8 million AB Holding Units,
net of withholding tax requirements, were subject to other AB Holding Unit awards made under the 2017 Plan or an
equity compensation plan with similar terms that was canceled in 2017. AB Holding Unit-based awards (including
options) in respect of 30.2 million AB Holding Units were available for grant as of December 31, 2022.
Summary of Stock Option Activity
A summary of activity in the Holdings and AXA option plans during 2023 as follows:
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Options Outstanding |
| EQH Shares | | | AXA Ordinary Shares |
| Number Outstanding (in 000’s) | | Weighted Average Exercise Price | | | | | Number Outstanding (in 000’s) | | Weighted Average Exercise Price |
Options outstanding as of beginning of year | 1,943 | | | $ | 21.75 | | | | | | 666 | | | € | 22.95 | |
Options granted | — | | | — | | | | | | — | | | — | |
Options exercised | (188) | | | 14.04 | | | | | | (286) | | | 23.48 | |
Options forfeited, net | — | | | — | | | | | | — | | | — | |
Options expired | — | | | — | | | | | | — | | | — | |
Options outstanding as of end of year | 1,755 | | | $ | 21.94 | | | | | | 380 | | | € | 22.56 | |
Aggregate intrinsic value (1) | | | $ | 19,928 | | | | | | | | € | 2,634 | |
Weighted average remaining contractual term (in years) | 5.59 | | | | | | | 3.26 | | |
Options exercisable at December 31, 2023 | 1,755 | | | $ | 21.94 | | | | | | 343 | | | € | 22.66 | |
Aggregate intrinsic value (1) | | | $ | 19,928 | | | | | | | | € | 2,345 | |
Weighted average remaining contractual term (in years) | 5.59 | | | | | | | 3.13 | | |
_______________
(1) Aggregate intrinsic value, presented in thousands, is calculated as the excess of the closing market price on December 31, 2023 of the respective underlying shares over the strike prices of the option awards. For awards with strike prices higher than market prices, intrinsic value is shown as zero.
During years ended December 31, 2023, 2022, and 2021, there were no stock options granted.
Summary of Restricted Stock Unit Award Activity
The market price of a Holdings share is used as the basis for the fair value measure of a Holdings RSU. For purposes of determining compensation cost for stock-settled Holdings RSUs, fair value is fixed at the grant date until settlement, absent modification to the terms of the award. For liability-classified cash-settled Holdings and AXA RSUs, fair value is remeasured at the end of each reporting period.
As of December 31, 2023, approximately 3 million Holdings RSUs remain unvested. Unrecognized compensation cost related to these awards totaled approximately $34 million and is expected to be recognized over a weighted-average period of 1.6 years.
As of December 31, 2023, approximately 13 million AB Holding Unit awards remain unvested. Unrecognized compensation cost related to these awards totaled approximately $91 million is expected to be recognized over a weighted-average period of 5.9 years.
The following table summarizes Holdings restricted share units activity for 2023.
| | | | | | | | | | | | | | | |
| Shares of Holdings Restricted Stock Units | | Weighted-Average Grant Date Fair Value | | | | |
Unvested, beginning of year | 2,789,165 | | | $ | 29.46 | | | | | |
Granted | 1,487,714 | | | 32.35 | | | | | |
Forfeited | (128,089) | | | 31.45 | | | | | |
Vested | (1,417,323) | | | 28.12 | | | | | |
Unvested as of December 31, 2023 | 2,731,467 | | | $ | 32.18 | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Summary of Performance Award Activity
As of December 31, 2023, approximately 1.3 million Holdings awards remain unvested. Unrecognized compensation cost related to these awards totaled approximately $10 million and is expected to be recognized over a weighted-average period of 1.6 years.
The following table summarizes Holdings performance awards activity for 2023.
| | | | | | | | | | | | | | | |
| Shares of Holdings Performance Awards | | Weighted-Average Grant Date Fair Value | | | | |
Unvested, beginning of year | 1,327,595 | | | $ | 32.98 | | | | | |
Granted | 434,080 | | | 39.07 | | | | | |
Forfeited | (1,565) | | | 29.00 | | | | | |
Vested | (447,436) | | | 29.08 | | | | | |
| | | | | | | |
Unvested as of December 31, 2023 | 1,312,674 | | | $ | 36.32 | | | | | |
18) INCOME TAXES
Income from operations before income taxes included income (loss) from domestic operations of $0.6 billion, $2.9 billion and $2.4 billion for the years ended December 31, 2023, 2022 and 2021, and income from foreign operations of $105 million, $135 million and $223 million for the years ended December 31, 2023, 2022 and 2021. Approximately $37 million, $35 million and $59 million of the Company’s income tax expense is attributed to foreign jurisdictions for the years ended December 31, 2023, 2022 and 2021.
A summary of the income tax (expense) benefit in the consolidated statements of income (loss) follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Income tax (expense) benefit: | | | | | |
Current (expense) benefit | $ | (29) | | | $ | (5) | | | $ | (129) | |
Deferred (expense) benefit | 934 | | | (593) | | | (310) | |
Total | $ | 905 | | | $ | (598) | | | $ | (439) | |
The Federal income taxes attributable to consolidated operations are different from the amounts determined by multiplying the earnings before income taxes and noncontrolling interest by the expected Federal income tax rate of 21%. The sources of the difference and their tax effects were as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Expected income tax (expense) benefit | $ | (155) | | | $ | (630) | | | $ | (548) | |
Noncontrolling interest | 62 | | | 40 | | | 69 | |
Non-taxable investment income | 64 | | | 53 | | | 80 | |
Tax audit interest | (23) | | | (13) | | | (14) | |
State income taxes | (42) | | | (63) | | | (47) | |
Tax settlements/uncertain tax position release | (4) | | | — | | | — | |
Tax credits | 15 | | | 22 | | | 28 | |
Valuation allowance | 1,000 | | | — | | | — | |
Other | (12) | | | (7) | | | (7) | |
Income tax (expense) benefit | $ | 905 | | | $ | (598) | | | $ | (439) | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The components of the net deferred income taxes are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| Assets | | Liabilities | | Assets | | Liabilities |
| (in millions) |
Compensation and related benefits | $ | 230 | | | $ | — | | | $ | 226 | | | $ | — | |
Net operating loss and credits | 151 | | | — | | | 240 | | | — | |
Reserves and reinsurance | 1,581 | | | — | | | 1,299 | | | — | |
DAC | — | | | 1,078 | | | — | | | 1,029 | |
Unrealized investment gains/losses | 1,472 | | | — | | | 2,012 | | | — | |
Investments | — | | | 217 | | | — | | | 235 | |
| | | | | | | |
Other | 187 | | | — | | | 92 | | | — | |
Valuation allowance | (234) | | | — | | | (1,570) | | | — | |
Total | $ | 3,387 | | | $ | 1,295 | | | $ | 2,299 | | | $ | 1,264 | |
During the fourth quarter of 2022, the Company established a valuation allowance of $1.6 billion against its deferred tax asset related to unrealized capital losses in the available for sale securities portfolio. Due to the potential need for liquidity in a macro stress environment the Company was not able to assert that it would hold the underlying securities to recovery. Adjustments to the valuation allowance due to changes in the portfolio’s unrealized capital loss are recorded in other comprehensive income. Adjustments to the valuation allowance due to new facts or evidence are recorded in net income.
As of each reporting date, management considers new evidence, both positive and negative, that could affect its view of the future realization of deferred tax assets. During the year ended December 31, 2023, management took actions to increase its available liquidity so that the Company has the ability and intent to hold the majority of securities in its available for sale portfolio to recovery. For liquidity and other purposes, the Company maintains a smaller pool of securities that it does not intend to hold to recovery. Based on all available evidence, as of December 31, 2023, the Company concluded that the deferred tax asset related to unrealized tax capital losses on securities that the Company intends to hold to recovery is more-likely-than-not to be realized and a valuation allowance is not necessary. The company maintains a valuation allowance against the deferred tax asset on available for sale securities that will not be held to recovery.
For the year ended December 31, 2023, the Company recorded a decrease to the valuation allowance of $336 million in other comprehensive income. For the year ended December 31, 2023, the Company recorded a decrease to the valuation allowance of $1 billion in net income. A valuation allowance of $234 million remains against the portion of the deferred tax asset that is still not more-likely-than-not to be realized.
The Company uses the aggregate portfolio approach related to the stranded or disproportionate income tax effects in accumulated other comprehensive income related to available for sale securities. Under this approach, the disproportionate tax effect remains intact as long as the investment portfolio remains.
The Company has Federal net operating loss carryforwards of $279 million and $810 million, for the years ending December 31, 2023 and 2022, respectively, which do not expire.
The Company provides income taxes on the unremitted earnings of non-U.S. corporate subsidiaries except to the extent that such earnings are indefinitely reinvested outside the United States. As of December 31, 2023, $30 million of undistributed earnings of non-U.S. corporate subsidiaries were permanently invested outside the United States. At existing applicable income tax rates, additional taxes of approximately $8 million would need to be provided if such earnings are remitted.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
A reconciliation of unrecognized tax benefits (excluding interest and penalties) follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Balance, beginning of year | $ | 314 | | | $ | 323 | | | $ | 316 | |
Additions for tax positions of prior years | 11 | | | (9) | | | 11 | |
Reductions for tax positions of prior years | (3) | | | — | | | (4) | |
Additions for tax positions of current year | — | | | — | | | — | |
Settlements with tax authorities | — | | | — | | | — | |
Balance, end of year | $ | 322 | | | $ | 314 | | | $ | 323 | |
| | | | | |
Unrecognized tax benefits that, if recognized, would impact the effective rate | $ | 59 | | | $ | 58 | | | $ | 67 | |
The Company recognizes accrued interest and penalties related to unrecognized tax benefits in tax expense. Interest and penalties included in the amounts of unrecognized tax benefits as of December 31, 2023 and 2022 were $86 million and $63 million, respectively. For 2023, 2022 and 2021, respectively, there were $23 million, $13 million and $14 million in interest expense (benefit) related to unrecognized tax benefits.
It is reasonably possible that the total amount of unrecognized tax benefits will change within the next 12 months due to the conclusion of IRS proceedings and the addition of new issues for open tax years. The possible change in the amount of unrecognized tax benefits cannot be estimated at this time.
As of December 31, 2023, tax years 2014 and subsequent remain subject to examination by the IRS.
19) COMMITMENTS AND CONTINGENT LIABILITIES
Litigation and Regulatory Matters
Litigation, regulatory and other loss contingencies arise in the ordinary course of the Company’s activities as a diversified financial services firm. The Company is a defendant in a number of litigation matters arising from the conduct of its business. In some of these matters, claimants seek to recover very large or indeterminate amounts, including compensatory, punitive, treble and exemplary damages. Modern pleading practice permits considerable variation in the assertion of monetary damages and other relief. Claimants are not always required to specify the monetary damages they seek, or they may be required only to state an amount sufficient to meet a court’s jurisdictional requirements. Moreover, some jurisdictions allow claimants to allege monetary damages that far exceed any reasonably possible verdict. The variability in pleading requirements and past experience demonstrates that the monetary and other relief that may be requested in a lawsuit or claim often bears little relevance to the merits or potential value of a claim. Litigation against the Company includes a variety of claims including, among other things, insurers’ sales practices, alleged agent misconduct, alleged failure to properly supervise agents, contract administration, product design, features and accompanying disclosure, cost of insurance increases, payments of death benefits and the reporting and escheatment of unclaimed property, alleged breach of fiduciary duties, alleged mismanagement of client funds and other matters.
The outcome of a litigation or regulatory matter is difficult to predict, and the amount or range of potential losses associated with these or other loss contingencies requires significant management judgment. It is not possible to predict the ultimate outcome or to provide reasonably possible losses or ranges of losses for all pending regulatory matters, litigation and other loss contingencies. While it is possible that an adverse outcome in certain cases could have a material adverse effect upon the Company’s financial position, based on information currently known, management believes that neither the outcome of pending litigation and regulatory matters, nor potential liabilities associated with other loss contingencies, are likely to have such an effect. However, given the large and indeterminate amounts sought in certain litigation and the inherent unpredictability of all such matters, it is possible that an adverse outcome in certain of the Company’s litigation or regulatory matters, or liabilities arising from other loss contingencies, could, from time to time, have a material adverse effect upon the Company’s results of operations or cash flows in a particular quarterly or annual period.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
For some matters, the Company is able to estimate a range of loss. For such matters in which a loss is probable, an accrual has been made. For matters where the Company believes a loss is reasonably possible, but not probable, no accrual is required. For matters for which an accrual has been made, but there remains a reasonably possible range of loss in excess of the amounts accrued or for matters where no accrual is required, the Company develops an estimate of the unaccrued amounts of the reasonably possible range of losses. As of December 31, 2023, the Company estimates the aggregate range of reasonably possible losses, in excess of any amounts accrued for these matters as of such date, to be up to approximately $150 million.
For other matters, the Company is currently not able to estimate the reasonably possible loss or range of loss. The Company is often unable to estimate the possible loss or range of loss until developments in such matters have provided sufficient information to support an assessment of the range of possible loss, such as quantification of a damage demand from plaintiffs, discovery from plaintiffs and other parties, investigation of factual allegations, rulings by a court on motions or appeals, analysis by experts and the progress of settlement discussions. On a quarterly and annual basis, the Company reviews relevant information with respect to litigation and regulatory contingencies and updates the Company’s accruals, disclosures and reasonably possible losses or ranges of loss based on such reviews.
In February 2016, a lawsuit was filed in the Southern District of New York entitled Brach Family Foundation, Inc. v. AXA Equitable Life Insurance Company. This lawsuit is a putative class action brought on behalf of all owners of UL policies subject to Equitable Financial’s COI rate increase. In early 2016, Equitable Financial raised COI rates for certain UL policies issued between 2004 and 2008, which had both issue ages 70 and above and a current face value amount of $1 million and above. A second putative class action was filed in the District of Arizona in 2017 and consolidated with the Brach matter in federal court in New York. The consolidated amended class action complaint alleged the following claims: breach of contract; misrepresentations in violation of Section 4226 of the New York Insurance Law; violations of New York General Business Law Section 349; and violations of the California Unfair Competition Law, and the California Elder Abuse Statute. Plaintiffs sought: (a) compensatory damages, costs, and, pre- and post-judgment interest; (b) with respect to their claim concerning Section 4226, a penalty in the amount of premiums paid by the plaintiffs and the putative class; and (c) injunctive relief and attorneys’ fees in connection with their statutory claims. In August 2020, the federal district court issued a decision certifying nationwide breach of contract and Section 4226 classes, and a New York State Section 349 class. Owners of a substantial number of policies opted out of the Brach class action. Most have settled pre-litigation, but a minority of opt-out policies are not yet the subject of litigation. Others filed suit previously, including three pending individual federal actions that were coordinated with the Brach action and contained similar allegations. In May 2023, the Brach class action and Equitable Financial informed the federal district court that they had mutually agreed to settle the class action, and in October 2023, the federal district court entered an order of final approval of the settlement agreement. Equitable Financial is fully accrued for the class settlement, which will have no impact on earnings or distributable cash projections. In October 2023, Equitable Financial and the three plaintiffs with individual federal actions coordinated with the Brach action informed the court that they had reached a settlement, and those actions were dismissed. Equitable Financial is likewise fully accrued for those individual settlements, which will have no impact on earnings or distributable cash projections. Equitable Financial has settled other actual and threatened litigations challenging the COI increase by individual policy owners and entities.
Finally, two actions are also pending against Equitable Financial in New York state court. In July 2022, the trial court in one of the New York state court actions, Hobish v. AXA Equitable Life Insurance Company, granted in significant part Equitable Financial’s motion for summary judgment and denied plaintiff’s cross motion. That plaintiff appealed but its appeal was denied by the state appellate court. Equitable Financial is vigorously defending each of these matters.
As with other financial services companies, Equitable Financial periodically receives informal and formal requests for information from various state and federal governmental agencies and self-regulatory organizations in connection with inquiries and investigations of the products and practices of the Company or the financial services industry. It is the practice of the Company to cooperate fully in these matters.
Obligations under Funding Agreements
Pre-Capitalized Trust Securities (“P-Caps”)
In April 2019, pursuant to separate Purchase Agreements among Holdings, Credit Suisse Securities (USA) LLC, as representative of the several initial purchasers, and the Trusts (as defined below), Pine Street Trust I, a Delaware statutory trust (the “2029 Trust”), completed the issuance and sale of 600,000 of its Pre-Capitalized Trust Securities redeemable February 15, 2029 (the “2029 P-Caps”) for an aggregate purchase price of $600 million and Pine Street
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Trust II, a Delaware statutory trust (the “2049 Trust” and, together with the 2029 Trust, the “Trusts”), completed the issuance and sale of 400,000 of its Pre-Capitalized Trust Securities redeemable February 15, 2049 (the “2049 P-Caps” and, together with the 2029 P-Caps, the “P-Caps”) for an aggregate purchase price of $400 million in each case to qualified institutional buyers in reliance on Rule 144A that are also “qualified purchasers” for purposes of Section 3(c)(7) of the Investment Company Act of 1940, as amended.
The P-Caps are an off-balance sheet contingent funding arrangement that, upon Holdings’ election, gives Holdings the right over a ten-year period (in the case of the 2029 Trust) or over a thirty-year period (in the case of the 2049 Trust) to issue senior notes to these Trusts. The Trusts each invested the proceeds from the sale of their P-Caps in separate portfolios of principal and/or interest strips of U.S. Treasury securities. In return, Holdings will pay a semi-annual facility fee to the 2029 Trust and 2049 Trust calculated at a rate of 2.125% and 2.715% per annum, respectively, which will be applied to the unexercised portion of the contingent funding arrangement and Holdings will reimburse the Trusts for certain expenses. The facility fees are recorded in other operating costs and expenses in the consolidated statements of income (loss).
Federal Home Loan Bank (“FHLB”)
As a member of the FHLB, Equitable Financial has access to collateralized borrowings. It also may issue funding agreements to the FHLB. Both the collateralized borrowings and funding agreements would require Equitable Financial to pledge qualified mortgage-backed assets and/or government securities as collateral. Equitable Financial issues short-term funding agreements to the FHLB and uses the funds for asset, liability, and cash management purposes. Equitable Financial issues long-term funding agreements to the FHLB and uses the funds for spread lending purposes.
Entering into FHLB membership, borrowings and funding agreements requires the ownership of FHLB stock and the pledge of assets as collateral. Equitable Financial has purchased FHLB stock of $357 million and pledged collateral with a carrying value of $10.3 billion as of December 31, 2023.
Funding agreements are reported in policyholders’ account balances in the consolidated balance sheets. For other instruments used for asset/liability and cash management purposes, see “Offsetting of Financial Assets and Liabilities and Derivative Instruments” included in Note 4 of the Notes to these Consolidated Financial Statements. The table below summarizes the Company’s activity of funding agreements with the FHLB.
Change in FHLB Funding Agreements during the Year Ended December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding Balance at December 31, 2022 | | Issued During the Period | | Repaid During the Period | | Long-term Agreements Maturing Within One Year | | Long-term Agreements Maturing Within Five Years | | Outstanding Balance at December 31, 2023 |
| (in millions) |
Short-term funding agreements: | | | | | | | | | | | |
Due in one year or less | $ | 6,130 | | | $ | 59,957 | | | $ | (60,843) | | | $ | 924 | | | $ | — | | | $ | 6,168 | |
Long-term funding agreements: | | | | | | | | | | | |
Due in years two through five | 1,679 | | | — | | | — | | | (880) | | | — | | | 799 | |
Due in more than five years | 692 | | | — | | | — | | | (44) | | | — | | | 648 | |
Total long-term funding agreements | 2,371 | | | — | | | — | | | (924) | | | — | | | 1,447 | |
Total funding agreements (1) | $ | 8,501 | | | $ | 59,957 | | | $ | (60,843) | | | $ | — | | | $ | — | | | $ | 7,615 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
_____________
(1)The $3 million and $4 million difference between the funding agreements carrying value shown in fair value table for December 31, 2023 and 2022, respectively, reflects the remaining amortization of a hedge implemented and closed, which locked in the funding agreements borrowing rates.
Funding Agreement-Backed Notes Program (“FABN”)
Under the FABN program, Equitable Financial may issue funding agreements in U.S. dollar or other foreign currencies to a Delaware special purpose statutory trust (the “Trust”) in exchange for the proceeds from issuances of fixed and floating rate medium-term marketable notes issued by the Trust from time to time (the “Trust Notes”). The
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
funding agreements have matching interest, maturity and currency payment terms to the applicable Trust Notes. The Company hedges the foreign currency exposure of foreign currency denominated funding agreements using cross currency swaps as discussed in Note 4 of the Notes to these Consolidated Financial Statements. As of December 31, 2023, the maximum aggregate principal amount of Trust Notes permitted to be outstanding at any one time is $10.0 billion. Funding agreements issued to the Trust, including any foreign currency transaction adjustments, are reported in policyholders’ account balances in the consolidated balance sheets. Foreign currency transaction adjustments to policyholder’s account balances are recognized in net income (loss) as an adjustment to interest credited to policyholders’ account balances and are offset in interest credited to policyholders’ account balances by a release of AOCI from deferred changes in fair value of designated and qualifying cross currency swap cash flow hedges. The table below summarizes Equitable Financial’s activity of funding agreements under the FABN program.
Change in FABN Funding Agreements during the Year Ended December 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Outstanding Balance at December 31, 2022 | | Issued During the Period | | Repaid During the Period | | Long-term Agreements Maturing Within One Year | | Long-term Agreements Maturing Within Five Years | | | | Foreign Currency Transaction Adjustment | | Outstanding Balance at December 31, 2023 |
| (in millions) |
Short-term funding agreements: | | | | | | | | | | | | | | | |
Due in one year or less | $ | 1,500 | | | $ | — | | | $ | (1,500) | | | $ | 1,000 | | | $ | — | | | | | $ | — | | | $ | 1,000 | |
Long-term funding agreements: | | | | | | | | | | | | | | | |
Due in years two through five | 4,000 | | | 671 | | | — | | | (1,000) | | | 1,285 | | | | | 28 | | | 4,984 | |
Due in more than five years | 1,585 | | | — | | | — | | | — | | | (1,285) | | | | | — | | | 300 | |
Total long-term funding agreements | 5,585 | | | 671 | | | — | | | (1,000) | | | — | | | | | 28 | | | 5,284 | |
Total funding agreements (1) | $ | 7,085 | | | $ | 671 | | | $ | (1,500) | | | $ | — | | | $ | — | | | | | $ | 28 | | | $ | 6,284 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
_____________
(1)The $17 million and $66 million difference between the funding agreements notional value shown and carrying value table as of December 31, 2023 and 2022, respectively, reflects the remaining amortization of the issuance cost of the funding agreements and the foreign currency transaction adjustment.
Funding Agreement-Backed Commercial Paper Program
In May 2023, Equitable Financial and Equitable America established a FABCP program, pursuant to which a SPLLC may issue commercial paper and deposit the proceeds with Equitable Financial or Equitable America pursuant to a funding agreement issued by Equitable Financial or Equitable America to the SPLLC. The current maximum aggregate principal amount permitted to be outstanding at any one time under the FABCP program is $3.0 billion for Equitable Financial and $1.0 billion for Equitable America. As of December 31, 2023, Equitable Financial and Equitable America had $948 million and $0 million outstanding under the program, respectively.
Credit Facilities
For information regarding activity pertaining to our credit facilities arrangements, see Note 14 of the Notes to these Consolidated Financial Statements.
Guarantees and Other Commitments
The Company provides certain guarantees or commitments to affiliates and others. As of December 31, 2023, these arrangements include commitments by the Company to provide equity financing of $1.3 billion to certain limited partnerships and real estate joint ventures under certain conditions. Management believes the Company will not incur material losses as a result of these commitments.
The Company had $17 million of undrawn letters of credit related to reinsurance as of December 31, 2023. The Company had $813 million of commitments under existing mortgage loan agreements as of December 31, 2023.
The Company is the obligor under certain structured settlement agreements it had entered into with unaffiliated insurance companies and beneficiaries. To satisfy its obligations under these agreements, the Company owns single premium annuities issued by previously wholly-owned life insurance subsidiaries. The Company has directed payment
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
under these annuities to be made directly to the beneficiaries under the structured settlement agreements. A contingent liability exists with respect to these agreements should the previously wholly-owned subsidiaries be unable to meet their obligations. Management believes the need for the Company to satisfy those obligations is remote.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
20) INSURANCE STATUTORY FINANCIAL INFORMATION
In accordance with statutory accounting practices, the following table presents the combined statutory net income (loss), surplus, capital stock & AVR, and securities on deposits for Equitable Financial, Equitable America, Equitable L&A and CS Life.
| | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 | |
| (in millions) | |
Years Ended December 31, | | | | | | |
Combined statutory net income (loss) (1) | $ | (1,549) | | | $ | 148 | | | $ | (936) | | |
| | | | | | |
As of December 31, | | | | | | |
Combined surplus, capital stock and AVR | $ | 6,776 | | | $ | 7,125 | | | | |
Combined securities on deposits in accordance with various government and state regulations | $ | 18 | | | $ | 17 | | | | |
_____________
(1) For 2021, excludes CS Life which was sold June 1, 2021.
In 2023 and 2022, Equitable Financial paid to its direct parent, which subsequently distributed such amount to Holdings, an ordinary shareholder dividend of $1.7 billion and $930 million, respectively. Equitable Financial did not pay ordinary dividends during 2021 due to operating losses.
Dividend Restrictions
As domestic insurance subsidiaries regulated by insurance laws of their respective domiciliary states, Equitable Financial and Equitable America are subject to restrictions as to the amounts they may pay as dividends and amounts they may repay of surplus notes to Holdings.
State insurance statutes also typically place restrictions and limitations on the amount of dividends or other distributions payable by insurance company subsidiaries to their parent companies, as well as on transactions between an insurer and its affiliates. Under New York’s insurance laws, which are applicable to Equitable Financial, a domestic stock life insurer may not, without prior approval of the NYDFS, pay an ordinary dividend to its stockholders exceeding an amount calculated based on a statutory formula (“Ordinary Dividend”). Dividends in excess of this amount require the insurer to file a notice of its intent to declare the dividends with the NYDFS and obtain prior approval or non-disapproval from the NYDFS with respect to such dividends (“Extraordinary Dividend”). Due to a permitted statutory accounting practice agreed to with the NYDFS, Equitable Financial will need the prior approval of the NYDFS to pay the portion, if any, of any Ordinary Dividend that exceeds the Ordinary Dividend that Equitable Financial would be permitted to pay under New York’s insurance laws absent the application of such permitted practice (such excess, the “Permitted Practice Ordinary Dividend”).
Applying the formulas above, Equitable Financial is not permitted to pay an Ordinary Dividend in 2024.
Under Arizona Insurance Law, which are applicable to Equitable America, a domestic life insurer may without prior approval of the Arizona Superintendent, pay a dividend to its shareholders not exceeding an amount calculated based on a statutory formula. Based on this formula, the Company could pay an ordinary dividend of up to approximately $440 million during 2024.
Intercompany Reinsurance
Equitable Financial and Equitable America cede a portion of their statutory reserves to EQ AZ Life Re, a captive reinsurer, as part of the Company’s capital management strategy. EQ AZ Life Re prepares financial statements in a special purpose framework for statutory reporting. Equitable Financial and Equitable America receive statutory reserve credits for reinsurance treaties with EQ AZ Life Re to the extent EQ AZ Life Re holds assets in an irrevocable trust (the “EQ AZ Life Re Trust”). As of December 31, 2023, EQ AZ Life Re holds $1.3 billion of assets in the EQ AZ Life Re Trust and letters of credit of $2.0 billion that are guaranteed by Holdings. Under the reinsurance transactions, EQ AZ Life Re is permitted to transfer assets from the EQ AZ Life Re Trust under certain circumstances. The level of statutory reserves held by EQ AZ Life Re fluctuate based on market movements, mortality experience and policyholder behavior. Increasing reserve requirements may necessitate that additional assets be placed in trust and/or additional letters of credit be secured, which could adversely impact EQ AZ Life Re’s liquidity.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
In May 17, 2023, Equitable Financial entered into a reinsurance agreement (the “Reinsurance Treaty”) with its affiliate, Equitable America, effective April 1, 2023. Pursuant to the Reinsurance Treaty, virtually all of Equitable Financial’s net retained General Account liabilities, including all of its net retained liabilities relating to the living benefit and death riders related to (i) its variable annuity contracts issued outside the State of New York prior to October 1, 2022 (and with respect to its EQUI-VEST variable annuity contracts, issued outside the State of New York prior to February 1, 2023) and (ii) certain universal life insurance policies issued outside the State of New York prior to October 1, 2022, were reinsured to Equitable America on a coinsurance funds withheld basis. In addition, all of the Separate Accounts liabilities relating to such variable annuity contracts were reinsured to Equitable America on a modified coinsurance basis. Equitable America’s obligations under the Reinsurance Treaty are secured through Equitable Financial’s retention of certain assets supporting the reinsured liabilities. This reinsurance treaty has no impact to the consolidated financial statements of the Company. The NYDFS and the Arizona Department of Insurance and Financial Institutions each approved the Reinsurance Treaty.
Prescribed and Permitted Accounting Practices
As of December 31, 2023, the following five prescribed and permitted practices resulted in net income (loss) and capital and surplus that is different from the statutory surplus that would have been reported had NAIC statutory accounting practices been applied.
Equitable Financial was granted a permitted practice by the NYDFS to apply SSAP 108, Derivatives Hedging Variable Annuity Guarantees on a retroactive basis from January 1, 2021 through June 30, 2021, after reflecting the impacts of our reinsurance transaction with Venerable. The permitted practice was amended to also permit Equitable Financial to adopt SSAP 108 prospectively as of July 1, 2021 and to consider the impact of both the interest rate derivatives and the General Account assets used to fully hedge the interest rate risk inherent in its variable annuity guarantees when determining the amount of the deferred asset or liability under SSAP 108. Application of the permitted practice partially mitigates the New York Insurance Regulation 213 (“Reg 213”) impact of the Venerable Transaction on Equitable Financial’s statutory capital and surplus and enables Equitable Financial to more effectively neutralize the impact of interest rates on its statutory surplus and to better align with our economic hedging program. The impact of applying this permitted practice relative to SSAP 108 as written was a decrease of approximately $64 million in statutory special surplus funds as of December 31, 2023. The Reinsurance Treaty reduced the amount of interest rate hedging needed at Equitable Financial going forward, affecting future deferrals, but leaves our historical SSAP 108 deferred amounts unchanged. The permitted practice also reset Equitable Financial’s unassigned surplus to zero as of June 30, 2021 to reflect the transformative nature of the Venerable Transaction.
The NAIC Accounting Practices and Procedures manual (“NAIC SAP”) has been adopted as a component of prescribed or permitted practices by the State of New York. However, Reg 213 adopted in May of 2019 and as amended in February 2020 and March 2021, differs from the NAIC variable annuity reserve and capital framework. Reg 213 requires Equitable Financial to carry statutory basis reserves for its variable annuity contract obligations equal to the greater of those required under (i) the NAIC standard or (ii) a revised version of the NYDFS requirement in effect prior to the adoption of the first amendment for contracts issued prior to January 1, 2020, and for policies issued after that date a new standard that in current market conditions imposes more conservative reserving requirements for variable annuity contracts than the NAIC standard.
The impact of the application of Reg 213 was a decrease of approximately $251 million in statutory surplus as of December 31, 2023 compared to statutory surplus under the NAIC variable annuity framework. Our hedging program is designed to hedge the economics of our insurance liabilities and largely offsets Reg 213 and NAIC framework reserve movements due to interest rates and equities. The NYDFS allows domestic insurance companies a five year phase-in provision for Reg 213 reserves. As of September 30, 2022, Equitable Financial’s Reg 213 reserves were 100% phased-in. As of December 31, 2023, given the prevailing market conditions and business mix, there are $241 million Reg 213 redundant reserves over the US RBC CTE 98 total asset requirement (“TAR”).
During the fourth quarter 2020, Equitable Financial received approval from NYDFS for its proposed amended Plan of Operation for Separate Account No. 68 (“SA 68”) for our Structured Capital Strategies product and Separate Account No. 69 (“SA 69”) for our EQUI-VEST product Structured Investment Option, to change the accounting basis of these two non-insulated Separate Accounts from fair value to book value in accordance with Section 1414 of the Insurance Law to align with how we manage and measure our overall General Account asset portfolio. In order to facilitate this change and comply with Section 4240(a)(10), the Company also sought approval to amend the Plans to remove the requirement to comply with Section 4240(a)(5)(iii) and substitute it with a commitment to comply with Section 4240(a)(5)(i). Similarly, the Company updated the reserves section of each Plan to reflect the fact that Regulation 128 would no longer be applicable upon the change in accounting basis. We applied this change effective January 1, 2021.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The impact of the application is an increase of approximately $1.9 billion in statutory surplus as of December 31, 2023.
During 2022, Equitable America received approval from the Arizona Department of Insurance and Financial Institutions pursuant to A.R.S. 20-515 for Separate Account No. 68A (“SA 68A”) for our Structured Capital Strategies product, Separate Account No. 69A (“SA 69A”) for our EQUI-VEST product Structured Investment Option and Separate Account No. 71A (“SA 71A”) for our Investment Edge Structured Investment Option, to permit us to use book value as the accounting basis of these three non-insulated Separate Accounts instead of fair value in accordance with the NAIC Accounting and Practices and Procedures Manual to align with how we manage and measure our overall General Account asset portfolio. The impact of the application is a decrease of approximately $94 million in statutory surplus as of December 31, 2023.
The Arizona Department of Insurance and Financial Institutions granted to Equitable America a permitted practice to deviate from SSAP No. 108 by applying special accounting treatment for specific derivatives hedging variable annuity benefits subject to fluctuations as a result of interest rate sensitivities. The permitted practice expands on SSAP No. 108 hedge accounting to include equity risks for the full scope of Variable Annuity (VA) contracts (i.e., not just the rider guarantees but for the VA total contract). The permitted practice allows Equitable America to adopt SSAP 108 retroactively from October 1, 2023 and applies to both directly held VA hedges as well as VA hedges in the Equitable America funds withheld asset that resulted from the Reinsurance Treaty. In the calculation of the amount of excess VA equity and interest rate derivative hedging gains gains/losses to defer (including Net investment income on our Equity Total Return Swaps), the permitted practice allows us to compare our total equity and interest derivatives gains and losses to 100% of our target liability change. Any hedge gain or loss deferrals will follow SSAP No. 108 amortization rules (i.e. 10-year straight line).
The impact of applying this revised permitted practice relative to SSAP 108 was an increase of approximately $621 million in statutory special surplus funds as of December 31, 2023. If the reporting entity had not used the above permitted practice that differs from the NAIC basis of accounting, a risk-based capital regulatory event would not have been triggered.
Differences between Statutory Accounting Principles and U.S. GAAP
Accounting practices used to prepare statutory financial statements for regulatory filings of stock life insurance companies differ in certain instances from U.S. GAAP. The differences between statutory surplus and capital stock determined in accordance with SAP and total equity under U.S. GAAP are primarily: (a) the inclusion in SAP of an AVR intended to stabilize surplus from fluctuations in the value of the investment portfolio; (b) future policy benefits and policyholders’ account balances under SAP differ from U.S. GAAP due to differences between actuarial assumptions and reserving methodologies; (c) certain policy acquisition costs are expensed under SAP but deferred under U.S. GAAP and amortized over future periods to achieve a matching of revenues and expenses; (d) under SAP, Federal income taxes are provided on the basis of amounts currently payable with limited recognition of deferred tax assets while under U.S. GAAP, deferred taxes are recorded for temporary differences between the financial statements and tax basis of assets and liabilities where the probability of realization is reasonably assured; (e) the valuation of assets under SAP and U.S. GAAP differ due to different investment valuation and depreciation methodologies, as well as the deferral of interest-related realized capital gains and losses on fixed income investments; (f) the valuation of the investment in AB and AB Holding under SAP reflects a portion of the market value appreciation rather than the equity in the underlying net assets as required under U.S. GAAP; (g) reporting the surplus notes as a component of surplus in SAP but as a liability in U.S. GAAP; (h) computer software development costs are capitalized under U.S. GAAP but expensed under SAP; (i) certain assets, primarily prepaid assets, are not admissible under SAP but are admissible under U.S. GAAP; and (j) cost of reinsurance which is recognized as expense under SAP and amortized over the life of the underlying reinsured policies under U.S. GAAP.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
21) BUSINESS SEGMENT INFORMATION
As previously announced, effective January 1, 2023, our financial reporting presentation was revised to reflect the reorganization of the Company’s reportable segments to reflect how the Company’s chief operating decision maker now makes operating decisions and assesses performance. We now have six reportable segments. Prior period results have been revised in connection with updates to our reportable segments.
The six reportable segments are: Individual Retirement, Group Retirement, Investment Management and Research, Protection Solutions, Wealth Management and Legacy.
These segments reflect the manner by which the Company’s chief operating decision maker views and manages the business. A brief description of these segments follows:
•The Individual Retirement segment offers a diverse suite of variable annuity products which are primarily sold to affluent and high net worth individuals saving for retirement or seeking retirement income.
•The Group Retirement segment offers tax-deferred investment and retirement services or products to plans sponsored by educational entities, municipalities, and not-for-profit entities, as well as small and medium-sized businesses.
•The Investment Management and Research segment provides diversified investment management, research, and related solutions globally to a broad range of clients through three main client channels - Institutional, Retail and Private Wealth - and distributes its institutional research products and solutions through Bernstein Research Services.
•The Protection Solutions segment includes our life insurance and group employee benefits businesses. Our life insurance business offers a variety of VUL, UL and term life products to help affluent and high net worth individuals, as well as small and medium-sized business owners, with their wealth protection, wealth transfer and corporate needs. Our group employee benefits business offers a suite of life, and short- and long-term disability, dental and vision insurance products to small and medium-size businesses across the United States.
•The Wealth Management segment offers discretionary and non-discretionary investment advisory accounts, financial planning and advice, life insurance, and annuity products through Equitable Advisors.
•The Legacy segment primarily consists of the capital intensive fixed-rate GMxB business written in the Individual Retirement market prior to 2011. This business offered GMDB features in isolation or together with GMLB features. This business also historically offered variable annuities with four types of guaranteed living benefit riders: GMIB, GWBL/GMWB, and GMAB.
Measurement
Operating earnings (loss) is the financial measure which primarily focuses on the Company’s segments’ results of operations as well as the underlying profitability of the Company’s core business. By excluding items that can be distortive and unpredictable such as investment gains (losses) and investment income (loss) from derivative instruments, the Company believes operating earnings (loss) by segment enhances the understanding of the Company’s underlying drivers of profitability and trends in the Company’s segments.
Operating earnings is calculated by adjusting each segment’s net income (loss) attributable to Holdings for the following items:
•Items related to variable annuity product features, which include: (i) changes in the fair value of market risk benefits and purchased market risk benefits, including the related attributed fees and claims, offset by derivatives and other securities used to hedge the market risk benefits which result in residual net income volatility as the change in fair value of certain securities is reflected in OCI and due to our statutory capital hedge program; and (ii) market adjustments to deposit asset or liability accounts arising from reinsurance agreements which do not expose the reinsurer to a reasonable possibility of a significant loss from insurance risk;
•Investment (gains) losses, which includes credit loss impairments of securities/investments, sales or disposals of securities/investments, realized capital gains/losses and valuation allowances;
•Net actuarial (gains) losses, which includes actuarial gains and losses as a result of differences between actual and expected experience on pension plan assets or projected benefit obligation during a given period related
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
to pension, other postretirement benefit obligations, and the one-time impact of the settlement of the defined benefit obligation;
•Other adjustments, which primarily include restructuring costs related to severance and separation, lease write-offs related to non-recurring restructuring activities, COVID-19 related impacts, net derivative gains (losses) on certain Non-GMxB derivatives, net investment income from certain items including consolidated VIE investments, seed capital mark-to-market adjustments, unrealized gain/losses and realized capital gains/losses from sales or disposals of select securities, certain legal accruals; a bespoke deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market, which disposed of the risk of additional COI litigation by that entity related to those UL policies, impact of the annual actuarial assumption updates attributable to LFPB; and
•Income tax expense (benefit) related to the above items and non-recurring tax items, which includes the effect of uncertain tax positions for a given audit period and a decrease of deferred tax valuation allowance.
The General Account investment portfolio is used to support the insurance and annuity liabilities of our Individual Retirement, Group Retirement, Protection Solutions and Legacy business segments.
In the third quarter 2023, the Company updated its operating earnings measure to exclude the impact of the annual actuarial assumption update attributable to LFPB as the majority of the earnings volatility attributable to these assumption updates relate to the Company’s Legacy and non-business segment products and as such do not represent the Company’s ongoing revenue generating activities or future business strategy, and impede comparability of operating results period over period. Operating earnings were favorably impacted by this change in the amount of $61 million for the year ended December 31, 2023. The presentation of operating earnings in prior periods was not revised to reflect this modification because the impact to those periods was immaterial.
Also, in the fourth quarter of 2023, the Company updated its operating earnings measure to exclude the impact of realized amounts related to equity classified instruments. The recognition of the realized capital gains and losses from investments in current net investment income is generally considered distortive and not reflective of the ongoing core business activities of the segments. Operating earnings were favorably impacted in the amount of $8 million for the year ended December 31, 2023. The presentation of operating earnings in prior periods was not revised to reflect this modification. The impact to operating earnings would have been $36 million favorable for the year ended December 31, 2022 and $50 million unfavorable for the year ended December 31, 2021.
Revenues derived from any customer did not exceed 10% of revenues for the years ended December 31, 2023, 2022 and 2021.
The Company accounts for inter-segment sales and transfers as if the sales or transfers were to third parties, that is, at current market prices.
The table below presents operating earnings (loss) by segment and Corporate and Other and a reconciliation to net income (loss) attributable to Holdings:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Net income (loss) attributable to Holdings | | | | | $ | 1,302 | | | $ | 2,153 | | | $ | 1,755 | |
Adjustments related to: | | | | | | | | | |
Variable annuity product features (6) | | | | | 607 | | | (2,193) | | | 1,115 | |
Investment (gains) losses | | | | | 713 | | | 945 | | | (867) | |
Net actuarial (gains) losses related to pension and other postretirement benefit obligations | | | | | 39 | | | 82 | | | 120 | |
Other adjustments (1) (2) (3) | | | | | 351 | | | 605 | | | 628 | |
Income tax expense (benefit) related to above adjustments | | | | | (359) | | | 118 | | | (208) | |
Non-recurring tax items (5) | | | | | (959) | | | 16 | | | 12 | |
Non-GAAP Operating Earnings | | | | | $ | 1,694 | | | $ | 1,726 | | | $ | 2,555 | |
| | | | | | | | | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Operating earnings (loss) by segment: | | | | | | | | | |
Individual Retirement | | | | | $ | 850 | | | $ | 762 | | | $ | 794 | |
Group Retirement | | | | | $ | 399 | | | $ | 446 | | | $ | 579 | |
Investment Management and Research | | | | | $ | 411 | | | $ | 424 | | | $ | 564 | |
Protection Solutions | | | | | $ | 51 | | | $ | 97 | | | $ | 262 | |
Wealth Management | | | | | $ | 159 | | | $ | 101 | | | $ | 58 | |
Legacy | | | | | $ | 186 | | | $ | 235 | | | $ | 522 | |
Corporate and Other (4) | | | | | $ | (362) | | | $ | (339) | | | $ | (224) | |
______________
(1)Includes separation costs of $82 million for the years ended December 31, 2021. Separation costs were completed during 2021.
(2)Includes certain legal accruals related to the COI litigation of $144 million, $218 million and $207 million for the years ended December 31, 2023, 2022 and 2021, respectively. Includes policyholder benefit costs of $75 million for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. Includes the impact of annual actuarial assumptions updates related to LFPB of $61 million for the year ended December 31, 2023. Prior period impact was immaterial and was not revised.
(3)Includes Non-GMxB related derivative hedge gains and losses of $26 million, $(34) million and $0 million for the years ended December 31, 2023, 2022 and 2021, respectively.
(4)Includes interest expense and financing fees of $229 million, $205 million and $242 million for the year ended December 31, 2023, 2022 and 2021, respectively.
(5)For the year ended December 31, 2023, non-recurring tax items reflect primarily the effect of uncertain tax positions for a given audit period and a decrease of the deferred tax valuation allowance of $1.0 billion.
(6)Includes the impact of favorable assumption updates of $40 million for the year ended December 31, 2023. Includes the impact of unfavorable assumption updates of $204 million for the year ended December 31, 2022.
Segment revenues is a measure of the Company’s revenue by segment as adjusted to exclude certain items. The following table reconciles segment revenues to total revenues by excluding the following items:
•Items related to variable annuity product features, which include certain changes in the fair value of the derivatives and other securities we use to hedge these features and changes in the fair value of the embedded derivatives reflected within the net derivative results of variable annuity product features;
•Investment (gains) losses, which includes credit loss impairments of securities/investments, sales or disposals of securities/investments, realized capital gains/losses and valuation allowances;
•Other adjustments, which primarily includes net derivative gains (losses) on certain Non-GMxB derivatives and net investment income from certain items including consolidated VIE investments, seed capital mark-to-market adjustments and unrealized gain/losses associated with equity securities.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
The table below presents revenues by segment and Corporate and Other:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
| | | | | (in millions) |
Segment revenues: | | | | | | | | | |
Individual Retirement (1) | | | | | $ | 2,643 | | | $ | 2,028 | | | $ | 1,989 | |
Group Retirement (1) | | | | | 1,021 | | | 1,158 | | | 1,371 | |
Investment Management and Research (2) | | | | | 4,117 | | | 4,105 | | | 4,430 | |
Protection Solutions (1) | | | | | 3,180 | | | 3,120 | | | 3,179 | |
Wealth Management (3) | | | | | 1,551 | | | 1,446 | | | 1,437 | |
Legacy (1) | | | | | 801 | | | 819 | | | 1,229 | |
Corporate and Other (1) | | | | | 1,118 | | | 910 | | | 1,021 | |
Eliminations | | | | | (810) | | | (760) | | | (779) | |
| | | | | | | | | |
Adjustments related to: | | | | | | | | | |
Variable annuity product features | | | | | (607) | | | 2,193 | | | 1,115 | |
Investment gains (losses), net | | | | | (713) | | | (945) | | | (867) | |
Other adjustments to segment revenues | | | | | (1,773) | | | (1,430) | | | (6,511) | |
Total revenues | | | | | $ | 10,528 | | | $ | 12,644 | | | $ | 7,614 | |
______________
(1)Includes investment expenses charged by AB of $140 million, $110 million and $96 million for the years ended December 31, 2023, 2022 and 2021, respectively, for services provided to the Company.
(2)Inter-segment investment management and other fees of $160 million, $134 million and $126 million for the years ended December 31, 2023, 2022 and 2021, respectively, are included in segment revenues of the Investment Management and Research segment.
(3)Inter-segment distribution fees of $752 million, $736 million and $748 million for the years ended December 31, 2023, 2022 and 2021, respectively, are included in segment revenues of the Wealth Management segment.
Total assets by segment were as follows:
| | | | | | | | | | | |
| |
| December 31, |
| 2023 | | 2022 |
| (in millions) |
Total assets by segment: | | | |
Individual Retirement | $ | 90,805 | | | $ | 77,641 | |
Group Retirement | 47,260 | | | 42,421 | |
Investment Management and Research | 11,088 | | | 12,633 | |
Protection Solutions | 38,933 | | | 37,224 | |
Wealth Management | 144 | | | 137 | |
Legacy | 49,487 | | | 48,231 | |
Corporate and Other | 39,097 | | | 34,415 | |
Total assets | $ | 276,814 | | | $ | 252,702 | |
22) EQUITY
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
Preferred Stock
Preferred stock authorized, issued and outstanding was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, |
| | 2023 | | 2022 |
Series | | Shares Authorized | | Shares Issued | | Shares Outstanding | | Shares Authorized | | Shares Issued | | Shares Outstanding |
Series A | | 32,000 | | | 32,000 | | | 32,000 | | | 32,000 | | | 32,000 | | | 32,000 | |
Series B | | 20,000 | | | 20,000 | | | 20,000 | | | 20,000 | | | 20,000 | | | 20,000 | |
Series C | | 12,000 | | | 12,000 | | | 12,000 | | | 12,000 | | | 12,000 | | | 12,000 | |
Total | | 64,000 | | | 64,000 | | | 64,000 | | | 64,000 | | | 64,000 | | | 64,000 | |
Series A Fixed Rate Noncumulative Perpetual Preferred Stock
In November and December 2019, Holdings’ issued a total of 32 million depositary shares, each representing a 1/1,000th interest in share of Series A Preferred Stock, $1.00 par value per share, with a liquidation preference of $25,000 per share, for aggregate net cash proceeds of $775 million ($800 million gross). The preferred stock ranks senior to Holdings’ common stock with respect to the payment of dividends and liquidation. Holdings’ will pay dividends on the Series A Preferred Stock on a noncumulative basis only when, as and if declared by the Company’s Board of Directors (or a duly authorized committee of the Board) and will be payable quarterly in arrears, at an annual rate of 5.25% on the stated amount per share. In connection with the issuance of the depositary shares and the underlying Series A Preferred Stock, Holdings’ incurred $25 million of issuance costs, which has been recorded as a reduction of additional paid-in capital. The Series A Preferred Stock is redeemable at Holdings’ option in whole or in part, on or after December 15, 2024, at a redemption price of $25,000 per share of preferred stock, plus declared and unpaid dividends. Prior to December 25, 2024, the preferred stock is redeemable at Holdings’ option, in whole but not in part, within 90 days of the occurrence of certain rating agency events at a redemption price equal to $25,500 per share, plus declared and unpaid dividends or certain regulatory capital events at a redemption price equal to $25,000 per share, plus any declared and unpaid dividends.
Series B Fixed Rate Reset Noncumulative Perpetual Preferred Stock
On August 11, 2020, Holdings issued 500,000 depositary shares, each representing a 1/25th interest in a share of Series B Preferred Stock, $1.00 par value per share and liquidation preference of $25,000 per share, for aggregate net cash proceeds of $494 million ($500 million gross). The Series B Preferred Stock ranks senior to Holdings’ common stock and on parity with Holdings’ Series A Preferred Stock with respect to the payment of dividends and liquidation. Holdings will pay dividends on the Series B Preferred Stock on a noncumulative basis only when, as and if declared by the Company’s Board of Directors (or a duly authorized committee of the Board) and will be payable semi-annually in arrears, at an annual rate equal to the fixed rate of 4.950%, which is reset every 5 years starting on December 15, 2025 (“Reset Date”), at a rate per annum equal to the five-year U.S. Treasury Rate plus 4.736%.
In connection with the issuance of the depositary shares and the underlying Series B Preferred Stock, Holdings incurred $6 million of issuance costs, which have been recorded as a reduction of additional paid-in capital. The Series B Preferred Stock is redeemable at Holdings’ option in whole or in part, from time to time, during the three-month period prior to, and including, each Reset Date, at a redemption price equal to $25,000 per share of preferred stock, plus any declared and unpaid dividends. Furthermore, the preferred stock is redeemable at Holdings’ option, in whole but not in part at any time, within 90 days after the occurrence of certain rating agency events at a redemption price equal to $25,500 per share, plus any declared and unpaid dividends or after the occurrence of certain regulatory capital events at a redemption price equal to $25,000 per share, plus any declared and unpaid dividends.
Series C Fixed Rate Reset Noncumulative Perpetual Preferred Stock
On January 8, 2021, Holdings issued 12,000,000 depositary shares, each representing a 1/1,000th interest in a share of the Company’s Series C Fixed Rate Noncumulative Perpetual Preferred Stock (“Series C Preferred Stock”), $1.00 par value per share and liquidation preference of $25,000 per share, for aggregate net cash proceeds of $293 million ($300 million gross). The Series C Preferred Stock ranks senior to Holdings’ common stock and on parity with Holdings’ Series A Preferred Stock and Series B Preferred Stock with respect to the payment of dividends and liquidation. Holdings will pay dividends on the Series C Preferred Stock on a noncumulative basis only when, as and if declared
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
by the Company’s Board of Directors (or a duly authorized committee of the Board) and will be payable quarterly in arrears, at an annual rate equal to the fixed rate of 4.3%.
Dividends to Shareholders
Dividends declared per share were as follows for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
Series A dividends declared | | | | | $ | 1,313 | | | $ | 1,313 | | | $ | 1,313 | |
Series B dividends declared | | | | | $ | 1,238 | | | $ | 1,238 | | | $ | 1,238 | |
Series C dividends declared | | | | | $ | 1,075 | | | $ | 1,075 | | | $ | 1,006 | |
| | | | | | | | | |
Common Stock
Dividends declared per share of common stock were as follows for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | 2021 |
Dividends declared | | | | | $ | 0.86 | | | $ | 0.78 | | | $ | 0.71 | |
Share Repurchase
On February 5, 2024, the Company’s Board of Directors authorized a new $1.3 billion share repurchase program. The $1.3 billion authorization is in addition to the previously authorized $700 million share repurchase program, which as of December 31, 2023 had $158 million of authorized capacity remaining. Under these programs, the Company may, from time to time purchase shares of its common stock through various means. The Company may choose to suspend or discontinue the repurchase program at any time. The repurchase program does not obligate the Company to purchase any particular number of shares.
For the years ended December 31, 2023, 2022 and 2021, the Company repurchased approximately 32.8 million, 28.2 million and 51.9 million shares of its common stock at a total cost of approximately $0.9 billion, $0.8 billion and $1.6 billion, respectively through open market repurchases, ASRs and privately negotiated transactions. The repurchased common stock was recorded as treasury stock in the consolidated balance sheets. For the years ended December 31, 2023, 2022 and 2021, the Company reissued approximately 1.5 million, 2.0 million and 2.3 million shares of its treasury stock, respectively. For the year ended December 31, 2023, 2022 and 2021, the Company retired approximately 17.4 million, 12.5 million, and 32.0 million shares of its treasury stock, respectively.
The timing and amount of share repurchases are determined by management based upon market conditions and other considerations. Numerous factors could affect the timing and amount of any future repurchases under the share repurchase authorization, including increased capital needs of the Company due to changes in regulatory capital requirements, opportunities for growth and acquisitions, and the effect of adverse market conditions on the segments.
Accelerated Share Repurchase Agreement
In December 2023 Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $39 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a pre-payment of $39 million and received initial delivery of 0.9 million Holdings’ shares. The ASR terminated in January 2024, at which time an additional 256,197 shares of common stock were received.
In September 2023, Holdings established an obligation to enter into an ASR with a third-party financial institution to repurchase an aggregate of $80 million of Holdings’ common stock. Pursuant to the ASR, on October 4, 2023, Holdings made a pre-payment of $80 million and received initial delivery of 2.3 million shares. The ASR terminated in October 2023, at which time an additional 596,000 shares of common stock were received.
In September 2023, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $70 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a pre-payment of $70 million and received initial delivery of 2.0 million Holdings’ shares. The ASR terminated in October 2023, at which time an additional 555,000 shares of common stock were received.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
In June 2023, Holdings established an obligation to enter into an ASR with a third-party financial institution to repurchase an aggregate of $70 million of Holdings’ common stock. Pursuant to the ASR, on July 6, 2023, Holdings made a pre-payment of $70 million and received initial delivery of 2.0 million shares. The ASR terminated in August 2023, at which time an additional 464,000 shares of common stock were received.
In June 2023, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $75 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a pre-payment of $75 million and received initial delivery of 2.4 million Holdings’ shares. The ASR terminated in July 2023, at which time an additional 369,000 shares of common stock were received.
In April 2023, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $75 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a pre-payment of $75 million and received initial delivery of 2.4 million Holdings’ shares. The ASR terminated in May 2023, at which time an additional 598,000 shares of common stock were received.
In January 2023, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $75 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a pre-payment of $75 million and received initial delivery of 2 million Holdings’ shares. The ASR terminated in February 2023, at which time an additional 424,000 shares of common stock were received.
In April 2022, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $100 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $100 million and initially received 2.6 million shares. The ASR terminated during April 2022, at which time 684,700 additional shares of common stock were received.
In May 2022, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $150 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $150 million and initially received 4.3 million shares. The ASR terminated during July 2022, at which time 1.2 million additional shares of common stock were received.
In September 2022, Holdings entered into an ASR contract with a third-party financial institution to repurchase an aggregate of $37.5 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $37.5 million and received initial delivery of 1.1 million shares. The ASR terminated during November 2022, at which time 0.2 million additional shares of common stock were received.
In December 2022, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $61 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $61 million and initially received 1.7 million shares. The ASR terminated during February 2023, at which time an additional 0.3 million shares of common stock were received.
In January 2021, Holdings entered into an ASR with a third-party financial institution to repurchase an aggregate of $170 million of Holdings’ common stock. The ASR terminated during the first quarter of 2021, for a total of 6.3 million shares delivered. Shares repurchased under the ASR were retired upon receipt resulting in a reduction of Holdings’ total issued shares as of March 31, 2021.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
In March 2021, Holdings entered into an ASR contract with a third-party financial institution to repurchase an aggregate of $200 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $200 million and received initial delivery of 4.9 million shares. The ASR terminated during May 2021, at which time additional shares of 1.1 million were received.
On June 30, 2021, Holdings established an obligation to enter into an ASR with a third-party financial institution to repurchase an aggregate of $300 million of Holdings’ common stock. Pursuant to the ASR, on July 2, 2021, Holdings made a prepayment of $300 million to receive initial delivery of shares. The ASR terminated during the third quarter of 2021 and a total of 9.9 million shares were received. Shares repurchased under the ASR were retired upon receipt resulting in a reduction of Holdings’ total issued shares as of September 30, 2021.
In September 2021, Holdings entered into an ASR contract with a third-party financial institution to repurchase an aggregate of $200 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $200 million and received initial delivery of 5.6 million shares. The ASR terminated during November 2021, at which time additional shares of 0.6 million were received.
On December 22, 2021, Holdings entered into an ASR contract with a third-party financial institution to repurchase an aggregate of $140 million of Holdings’ common stock. Pursuant to the ASR, Holdings made a prepayment of $140 million and received initial delivery of 3.4 million shares. The ASR terminated during January 2022, at which time additional shares of 0.7 million were received. Shares repurchased under the ASR were retired upon receipt resulting in a reduction of Holdings’ total issued shares as of December 31, 2021.
Accumulated Other Comprehensive Income (Loss)
AOCI represents cumulative gains (losses) on items that are not reflected in net income (loss). The balances were as follows:
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
| (in millions) |
Unrealized gains (losses) on investments | $ | (6,638) | | | $ | (9,324) | | | |
Market risk benefits - instrument-specific credit risk component | (633) | | | 668 | | | |
Liability for future policy benefits - current discount rate component | 182 | | | 355 | | | |
Defined benefit pension plans | (652) | | | (650) | | | |
Foreign currency translation adjustments | (76) | | | (91) | | | |
Total accumulated other comprehensive income (loss) | (7,817) | | | (9,042) | | | |
Less: Accumulated other comprehensive income (loss) attributable to noncontrolling interest | (40) | | | (50) | | | |
Accumulated other comprehensive income (loss) attributable to Holdings | $ | (7,777) | | | $ | (8,992) | | | |
The components of OCI, net of taxes were as follows:
| | | | | | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2023 | | 2022 | | 2021 |
| | | | | | (in millions) |
Change in net unrealized gains (losses) on investments: | | | | | | | | | | |
Net unrealized gains (losses) arising during the period (1) | | | | | | $ | 1,954 | | | $ | (13,637) | | | $ | (2,467) | |
(Gains) losses reclassified into net income (loss) during the period (2) | | | | | | 445 | | | 685 | | | (698) | |
Net unrealized gains (losses) on investments | | | | | | 2,399 | | | (12,952) | | | (3,165) | |
Adjustments for policyholders’ liabilities, insurance liability loss recognition and other | | | | | | (22) | | | 346 | | | 704 | |
Change in unrealized gains (losses), net of adjustments (net of deferred income tax expense (benefit) of $206,$(1,364) and $(654)) | | | | | | 2,377 | | | (12,606) | | | (2,461) | |
Change in LFPB discount rate and MRB credit risk, net of tax | | | | | | | | | | |
Changes in market risk benefits - instrument-specific credit risk (net of deferred income tax expense (benefit) of $(273), $332 and $13) | | | | | | (1,027) | | | 1,249 | | | 50 | |
Changes in liability for future policy benefits - current discount rate (net of deferred income tax expense (benefit) of $(36), $285 and $74) | | | | | | (137) | | | 1,074 | | | 279 | |
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
| | | | | | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2023 | | 2022 | | 2021 |
| | | | | | (in millions) |
Change in defined benefit plans: | | | | | | | | | | |
Reclassification to Net income (loss) of amortization of net prior service credit included in net periodic cost (3) | | | | | | (3) | | | 18 | | | 266 | |
Change in defined benefit plans (net of deferred income tax expense (benefit) of $3, $(1) and $68) | | | | | | (3) | | | 18 | | | 266 | |
Foreign currency translation adjustments: | | | | | | | | | | |
Foreign currency translation gains (losses) arising during the period | | | | | | 15 | | | (46) | | | (11) | |
| | | | | | | | | | |
Foreign currency translation adjustment | | | | | | 15 | | | (46) | | | (11) | |
Total other comprehensive income (loss), net of income taxes | | | | | | 1,225 | | | (10,311) | | | (1,877) | |
Less: Other comprehensive income (loss) attributable to noncontrolling interest | | | | | | 10 | | | (16) | | | 1 | |
Other comprehensive income (loss) attributable to Holdings | | | | | | $ | 1,215 | | | $ | (10,295) | | | $ | (1,878) | |
Cumulative effect of adoption of ASU 2018-02, Long Duration Targeted Improvements (net of deferred income tax expense (benefit) of $0, $0 and $(181)) | | | | | | — | | | — | | | (682) | |
Change in accumulated other comprehensive income (loss) attributable to Holdings | | | | | | $ | 1,215 | | | $ | (10,295) | | | $ | (2,560) | |
| | | | | | | | | | |
______________
(1)For 2022, unrealized gains (losses) arising during the period is presented net of a valuation allowance of $1.6 billion established during the fourth quarter of 2022. The Company established the valuation allowance against its deferred tax assets related to unrealized capital losses in the available for sale securities portfolio.As of December 31, 2023, a valuation allowance of $234 million remains against the portion of the deferred tax asset that is still not more-likely-than-not to be realized. See Note 18 of the Notes to these Consolidated Financial Statements for details on the valuation allowance.
(2)See “Reclassification adjustment” in Note 3 of the Notes to these Consolidated Financial Statements. Reclassification amounts presented net of income tax expense (benefit) of $(118) million, $(182) million, and $186 million for the years ended December 31, 2023, 2022 and 2021, respectively.
(3)These AOCI components are included in the computation of net periodic costs. See Note 16 of the Notes to these Consolidated Financial Statements.
Investment gains and losses reclassified from AOCI to net income (loss) primarily consist of realized gains (losses) on sales and credit losses of AFS securities and are included in total investment gains (losses), net on the consolidated statements of income (loss). Amounts reclassified from AOCI to net income (loss) as related to defined benefit plans primarily consist of amortization of net (gains) losses and net prior service cost (credit) recognized as a component of net periodic cost and reported in compensation and benefits in the consolidated statements of income (loss). Amounts presented in the table above are net of tax.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
23) EARNINGS PER COMMON SHARE
The following table presents a reconciliation of net income (loss) and weighted-average common shares used in calculating basic and diluted EPS for the periods indicated: | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Weighted-average common shares outstanding: | | | | | |
Weighted-average common shares outstanding — basic | 350.1 | | | 377.6 | | | 417.4 | |
Effect of dilutive securities: | | | | | |
Employee share awards (1) | 1.5 | | | 2.3 | | | 3.8 | |
Weighted-average common shares outstanding — diluted | 351.6 | | | 379.9 | | | 421.2 | |
| | | | | |
Net income (loss): | | | | | |
Net income (loss) | $ | 1,643 | | | $ | 2,394 | | | $ | 2,170 | |
Less: Net income (loss) attributable to the noncontrolling interest | 341 | | | 241 | | | 415 | |
Net income (loss) attributable to Holdings | 1,302 | | | 2,153 | | | 1,755 | |
Less: Preferred stock dividends | 80 | | | 80 | | | 79 | |
Net income (loss) available to Holdings’ common shareholders | $ | 1,222 | | | $ | 2,073 | | | $ | 1,676 | |
| | | | | |
EPS: | | | | | |
Basic | $ | 3.49 | | | $ | 5.49 | | | $ | 4.02 | |
Diluted | $ | 3.48 | | | $ | 5.46 | | | $ | 3.98 | |
_____________
(1)Calculated using the treasury stock method.
For the years ended December 31, 2023, 2022 and 2021, 3.5 million, 3.9 million, and 4.4 million of outstanding stock awards, respectively, were not included in the computation of diluted EPS because their effect was anti-dilutive.
24) REDEEMABLE NONCONTROLLING INTEREST
The changes in the components of redeemable noncontrolling interests were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| | | | | | Year Ended December 31, |
| | | | | | | | 2023 | | 2022 | | 2021 |
| | | | | | | | (in millions) |
Balance, beginning of period | | | | | | | | $ | 455 | | | $ | 468 | | | $ | 143 | |
Net earnings (loss) attributable to redeemable noncontrolling interests | | | | | | | | 44 | | | (59) | | | 5 | |
Purchase/change of redeemable noncontrolling interests | | | | | | | | 271 | | | 46 | | | 320 | |
Balance, end of period | | | | | | | | $ | 770 | | | $ | 455 | | | $ | 468 | |
25) HELD-FOR-SALE
Assets and liabilities related to the business classified as HFS are separately reported in the consolidated balance sheets beginning in the period in which the business is classified as HFS.
AB Bernstein Research Services
On November 22, 2022, AB and Société Générale, a leading European bank, announced plans to form a joint venture combining their respective cash equities and research businesses (the “Initial Plan”). In the Initial Plan, AB would own a 49% interest in the joint venture and Société Générale would own a 51% interest in the joint venture, with an option to reach 100% ownership after five years.
EQUITABLE HOLDINGS, INC.
Notes to Consolidated Financial Statements, Continued
During the fourth quarter of 2023, AB and Société Générale negotiated a revised plan (the “Revised Plan”) to form a North American joint venture (the “NA JV”) and an International joint venture (the “International JV”). Under the Revised plan, AB would own a majority economic and voting interest in the NA JV and a 49% economic and voting interest in the International JV. The Revised Plan, as compared to the Initial Plan, will not have a significant impact on results of operations or financial condition.
Société Générale will continue to have an option to reach 100% ownership in the International JV after five years and AB would have an option to sell its share in both joint ventures to Société Générale, subject to regulatory approval. The consummation of the joint ventures is subject to customary closing conditions, including regulatory clearances. The closings are expected to occur in the first half of 2024. The structure of the Board of Directors of the NA JV Holding Company, which will include two independent directors, precludes AB from controlling the Board and therefore from having a controlling financial interest in the entity. Upon review of the consolidation guidance under U.S. GAAP, AB has concluded they will not consolidate the NA JV Holding Company and will maintain an equity method investment in both the NA JV and the International JV Holding companies.
Accordingly, the assets and liabilities of AB's research services business recorded at fair value, less cost to sell have been classified as held-for-sale in our Consolidated Financial Statements. As a result of classifying these assets as held-for-sale, AB recognized a non-cash valuation adjustment of $7 million and $7 million on the consolidated statement of income, to recognize the net carrying value at lower of cost or fair value, less costs to sell for the years ended December 31, 2023 and as of December 31, 2022, respectively. Approximately $7 million in costs to sell have been paid as of December 31, 2023.
The following table summarizes the assets and liabilities classified as held-for-sale on the Company’s consolidated balance sheets:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2023 (1) | | 2022 (1) |
| | (in millions) |
Cash and cash equivalents | | $ | 153 | | | $ | 159 | |
Broker-dealer related receivables | | 107 | | | 74 | |
Trading securities, at fair value | | 17 | | | 25 | |
Goodwill and other intangible assets ,net | | 164 | | | 175 | |
Other assets (2) | | 124 | | | 129 | |
Total assets held-for-sale | | $ | 565 | | | $ | 562 | |
| | | | |
| | | | |
Broker-dealer related payables | | $ | 39 | | | $ | 33 | |
Customers related payables | | 17 | | | 10 | |
Other liabilities | | 97 | | | 65 | |
Total liabilities held-for-sale | | $ | 153 | | | $ | 108 | |
____________
(1) The assets and liabilities classified as held-for-sale are reported within our Investment Management & Research segment.
(2) Other assets includes a valuation adjustment decrease of $7 million and $7 million, as of December 31, 2023 and 2022, respectively.
These assets and liabilities are reported under the Investment Management & Research segment. The Company has determined that AB’s exit from the research business did not represent a strategic shift that had a major effect on AB’s or the Company’s consolidated results of operations, and therefore, are not classified as discontinued operations.
26) SUBSEQUENT EVENTS
In December 2023, Holdings established an obligation to enter into an ASR with a third-party financial institution to repurchase an aggregate of $95 million of Holdings’ common stock. Pursuant to the ASR, on January 4, 2024, Holdings made a pre-payment of $95 million and received initial delivery of 2.3 million shares. The ASR terminated in January 2024, at which time an additional 625,040 shares of common stock were received.
EQUITABLE HOLDINGS, INC.
SCHEDULE I
SUMMARY OF INVESTMENTS — OTHER THAN INVESTMENTS IN RELATED PARTIES
AS OF DECEMBER 31, 2023
| | | | | | | | | | | | | | | | | |
| Cost (1) | | Fair Value | | Carrying Value |
| (in millions) |
Fixed maturities, AFS: | | | | | |
U.S. government, agencies and authorities | $ | 5,735 | | | $ | 4,631 | | | $ | 4,631 | |
State, municipalities and political subdivisions | 614 | | | 549 | | | 549 | |
Foreign governments | 719 | | | 611 | | | 611 | |
Public utilities | 6,859 | | | 6,075 | | | 6,075 | |
All other corporate bonds | 42,927 | | | 38,667 | | | 38,667 | |
Residential mortgage-backed | 2,470 | | | 2,355 | | | 2,355 | |
Asset-backed | 11,058 | | | 11,001 | | | 11,001 | |
Commercial mortgage-backed | 3,595 | | | 3,082 | | | 3,082 | |
Redeemable preferred stocks | 56 | | | 59 | | | 59 | |
Total fixed maturities, AFS | 74,033 | | | 67,030 | | | 67,030 | |
Fixed maturities, at fair value using the fair value option | 1,692 | | | 1,654 | | | 1,654 | |
Mortgage loans on real estate (2) | 18,152 | | | 16,471 | | | 18,171 | |
Policy loans | 4,158 | | | 4,485 | | | 4,158 | |
Other equity investments | 3,126 | | | 3,384 | | | 3,384 | |
Trading securities | 1,005 | | | 1,057 | | | 1,057 | |
Other invested assets | 6,719 | | | 6,719 | | | 6,719 | |
Total Investments | $ | 108,885 | | | $ | 100,800 | | | $ | 102,173 | |
______________
(1)Cost for fixed maturities represents original cost, reduced by repayments and write-downs and adjusted for amortization of premiums or accretion of discount; cost for equity securities represents original cost reduced by write-downs; cost for other limited partnership interests represents original cost adjusted for equity in earnings and reduced by distributions.
(2)Carrying value for mortgage loans on real estate represents original cost adjusted for amortization of premiums or accretion of discount and reduced by credit loss allowance.
EQUITABLE HOLDINGS, INC.
SCHEDULE II
Balance Sheets (Parent Company)
December 31, 2023 and 2022
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| (in millions, except share amounts) |
ASSETS | | | |
Investment in consolidated subsidiaries | $ | 3,972 | | | $ | 2,652 | |
Fixed maturities available-for-sale, at fair value (amortized cost of $507 and $737) | 487 | | | 693 | |
Other equity investments | 119 | | | 139 | |
Other invested assets | — | | | 448 | |
Total investments | 4,578 | | | 3,932 | |
Cash and cash equivalents | 1,392 | | | 711 | |
Goodwill and other intangible assets, net | 1,229 | | | 1,242 | |
Loans to affiliates | 900 | | | 990 | |
Receivable from affiliates | 728 | | | 714 | |
Current and deferred income taxes assets | 696 | | | 541 | |
Other assets | 168 | | | 265 | |
Total Assets | $ | 9,691 | | | $ | 8,395 | |
| | | |
LIABILITIES | | | |
Short-term debt | $ | — | | | $ | 520 | |
Long-term debt | 3,820 | | | 3,322 | |
Employee benefits liabilities | 798 | | | 777 | |
Loans from affiliates | 1,900 | | | 1,900 | |
Payable to affiliates | 494 | | | 394 | |
Other liabilities | 30 | | | 81 | |
Total Liabilities | $ | 7,042 | | | $ | 6,994 | |
| | | |
EQUITY ATTRIBUTABLE TO HOLDINGS | | | |
Preferred stock and additional paid-in capital, $1 par value and $25,000 liquidation preference | $ | 1,562 | | | $ | 1,562 | |
Common stock, $0.01 par value, 2,000,000,000 shares authorized; 491,003,966 and 508,418,442 shares issued, respectively; 333,877,990 and 365,081,940 shares outstanding, respectively | 5 | | | 4 | |
Additional paid-in capital | 2,328 | | | 2,299 | |
Treasury stock, at cost, 157,125,976 and 143,336,502 shares, respectively | (3,712) | | | (3,297) | |
Retained earnings | 10,243 | | | 9,825 | |
Accumulated other comprehensive income (loss) | (7,777) | | | (8,992) | |
Total equity attributable to Holdings | 2,649 | | | 1,401 | |
Total Liabilities and Equity Attributable to Holdings | $ | 9,691 | | | $ | 8,395 | |
The financial information of Equitable Holdings, Inc. should be read in conjunction with the Consolidated Financial Statements and Notes thereto.
EQUITABLE HOLDINGS, INC.
SCHEDULE II
STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) (PARENT COMPANY)
YEARS ENDED DECEMBER 31, 2023, 2022, AND 2021
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
REVENUES | | | | | |
Equity in income (losses) from continuing operations of consolidated subsidiaries | $ | 1,355 | | | $ | 2,282 | | | $ | 2,042 | |
Net investment income (loss) | 106 | | | 66 | | | 26 | |
Investment gains (losses), net | — | | | — | | | (12) | |
| | | | | |
Total revenues | 1,461 | | | 2,348 | | | 2,056 | |
| | | | | |
EXPENSES | | | | | |
Interest expense | 291 | | | 248 | | | 241 | |
Other operating costs and expenses | 37 | | | 33 | | | 58 | |
| | | | | |
| | | | | |
Total expenses | 328 | | | 281 | | | 299 | |
Income (loss) from continuing operations, before income taxes | 1,133 | | | 2,067 | | | 1,757 | |
Income tax (expense) benefit | 169 | | | 86 | | | (2) | |
| | | | | |
| | | | | |
| | | | | |
Net income (loss) attributable to Holdings | 1,302 | | | 2,153 | | | 1,755 | |
Less: Preferred stock dividends | 80 | | | 80 | | | 79 | |
Net income (loss) available to Holdings' common shareholders | $ | 1,222 | | | $ | 2,073 | | | $ | 1,676 | |
| | | | | |
COMPREHENSIVE INCOME (LOSS) | | | | | |
Net income (loss) | $ | 1,302 | | | $ | 2,153 | | | $ | 1,755 | |
Other comprehensive income (loss) net of income taxes: | | | | | |
Change in net unrealized gains (losses) on investments | 24 | | | (6) | | | (85) | |
Change in defined benefit plans | (10) | | | 10 | | | 251 | |
Equity in net other comprehensive income (loss) from continuing operations of consolidated subsidiaries | 1,201 | | | (10,299) | | | (2,726) | |
Total other comprehensive income (loss), net of income taxes | 1,215 | | | (10,295) | | | (2,560) | |
Comprehensive income (loss) | $ | 2,517 | | | $ | (8,142) | | | $ | (805) | |
The financial information of Equitable Holdings, Inc. should be read in conjunction with the Consolidated Financial Statements and Notes thereto.
EQUITABLE HOLDINGS, INC.
SCHEDULE II
STATEMENTS OF CASH FLOWS (PARENT COMPANY)
YEARS ENDED DECEMBER 31, 2023, 2022, AND 2021
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
| (in millions) |
Net income (loss) attributable to Holdings | $ | 1,302 | | | $ | 2,153 | | | $ | 1,755 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | |
Equity in net (earnings) loss of subsidiaries | (1,355) | | | (2,282) | | | (2,042) | |
Non-cash long term incentive compensation expense | 13 | | | 64 | | | 15 | |
Amortization and depreciation | 46 | | | 57 | | | 60 | |
Equity (income) loss limited partnerships | 6 | | | (29) | | | (19) | |
Dividends from subsidiaries | 2,442 | | | 1,801 | | | 792 | |
Changes in: | | | | | |
Current and deferred taxes | (150) | | | 83 | | | (151) | |
Other, net | 90 | | | (23) | | | 14 | |
Net cash provided by (used in) operating activities | $ | 2,394 | | | $ | 1,824 | | | $ | 424 | |
| | | | | |
Cash flows from investing activities: | | | | | |
Proceeds from the sale/maturity/prepayment of: | | | | | |
Fixed maturities, available-for-sale | $ | 228 | | | $ | 131 | | | $ | 210 | |
Short-term investments | 1,000 | | | 550 | | | — | |
Other | — | | | 5 | | | — | |
Payment for the purchase/origination of: | | | | | |
Fixed maturities, available-for-sale | (10) | | | — | | | — | |
Short-term investments | (544) | | | (1,000) | | | — | |
Other | (10) | | | (16) | | | (7) | |
Net issuance on credit facilities to affiliates | 90 | | | (235) | | | (80) | |
| | | | | |
| | | | | |
Proceeds from the sale of subsidiary | — | | | — | | | 215 | |
| | | | | |
| | | | | |
| | | | | |
Net cash provided by (used in) investing activities | $ | 754 | | | $ | (565) | | | $ | 338 | |
| | | | | |
Cash flows from financing activities: | | | | | |
Issuance of preferred stock | $ | — | | | $ | — | | | $ | 293 | |
Issuance of long-term debt | 497 | | | — | | | — | |
Change in short-term financings | (520) | | | — | | | — | |
Repayment of long-term debt | — | | | — | | | (280) | |
Proceeds from loans from affiliates | — | | | — | | | 1,000 | |
| | | | | |
Shareholder dividends paid | (301) | | | (294) | | | (296) | |
Preferred dividends paid | (80) | | | (80) | | | (79) | |
Purchase of treasury shares | (919) | | | (849) | | | (1,637) | |
| | | | | |
| | | | | |
Capital contribution to subsidiaries | (1,142) | | | (225) | | | (815) | |
Other, net | (2) | | | 33 | | | (53) | |
Net cash provided by (used in) financing activities | $ | (2,467) | | | $ | (1,415) | | | $ | (1,867) | |
| | | | | |
Change in cash and cash equivalents | 681 | | | (156) | | | (1,105) | |
Cash and cash equivalents, beginning of year | 711 | | | 867 | | | 1,972 | |
Cash and cash equivalents, end of year | $ | 1,392 | | | $ | 711 | | | $ | 867 | |
| | | | | |
Supplemental cash flow information: | | | | | |
Interest paid | $ | 185 | | | $ | 185 | | | $ | 209 | |
Income taxes (refunded) paid | $ | 2 | | | $ | 153 | | | $ | 153 | |
| | | | | |
Non-cash transactions from investing and financing activities: | | | | | |
Change in investment in subsidiary from issuance of AB Units for CarVal acquisition | $ | — | | | $ | 314 | | | $ | — | |
Non-cash dividends from subsidiaries | $ | — | | | $ | 22 | | | $ | — | |
Dividend of AB Units from subsidiary | $ | — | | | $ | — | | | $ | 23 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
The financial information of Equitable Holdings, Inc. should be read in conjunction with the Consolidated Financial Statements and Notes thereto.
EQUITABLE HOLDINGS, INC.
SCHEDULE II
NOTES TO PARENT COMPANY FINANCIAL STATEMENTS
1) BASIS OF PRESENTATION
The financial information of Holdings should be read in conjunction with the Consolidated Financial Statements and Notes thereto. The Company is the holding company for a diversified financial services organization.
2) LOANS TO AFFILIATES
On November 4, 2019, Holdings made available to AB a $900 million committed, unsecured senior credit facility (the “EQH Facility”). The EQH Facility matures on November 4, 2024 and is available for AB's general business purposes. Borrowings by AB under the EQH Facility generally bear interest at a rate per annum based on prevailing overnight commercial paper rates. The EQH Facility contains affirmative, negative and financial covenants which are substantially similar to those in AB’s committed bank facilities. The EQH Facility also includes customary events of default substantially similar to those in AB’s committed bank facilities, including provisions under which, upon the occurrence of an event of default, all outstanding loans may be accelerated and/or the lender’s commitment may be terminated. Amounts under the EQH Facility may be borrowed, repaid and re-borrowed by AB from time to time until the maturity of the facility. AB or Holdings may reduce or terminate the commitment at any time without penalty upon proper notice. Holdings also may terminate the facility immediately upon a change of control of the general partner. In As of both December 31, 2023 and 2022, $900 million was outstanding under the EQH Facility with interest rates of approximately 5.3% and 4.3%, respectively.
3) LOANS FROM AFFILIATES
In June 2021, Holdings received a $1.0 billion 10-year term loan from Equitable Financial. The loan has an interest rate of 3.23% and matures in June 2031. The amount outstanding on the loan at both December 31, 2023 and 2022, was $1.0 billion.
In November 2019, Holdings received a $900 million loan from Equitable Financial. The loan has an interest rate of one- month LIBOR plus 1.33%. The loan matures on November 4, 2024. The amount outstanding on the loan at both December 31, 2023 and 2022 was $900 million.
Interest cost related to loans from affiliates totaled $90 million, $60 million and $30 million for the years ended December 31, 2023, 2022 and 2021, respectively.
4) INCOME TAXES
Holdings and certain of its consolidated subsidiaries and affiliates file a consolidated federal income tax return. Holdings has tax sharing agreements with certain of its subsidiaries and generally will either receive or pay these subsidiaries for utilization of the subsidiaries’ tax benefits or expense. Holdings settles these amounts annually.
5) ISSUANCE OF SERIES A, SERIES B AND SERIES C FIXED RATE NONCUMULATIVE PERPETUAL PREFERRED STOCK
See Note 22 of the Notes to the Consolidated Financial Statements.
6) SHARE REPURCHASE
See Note 22 of the Notes to the Consolidated Financial Statements.
EQUITABLE HOLDINGS, INC.
SCHEDULE III
SUPPLEMENTARY INSURANCE INFORMATION
AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Individual Retirement | | Group Retirement | | Investment Management and Research | | Protection Solutions | | Wealth Management | | Legacy | | Corporate and Other | | Elim-inations | | Total |
| (in millions) |
Deferred policy acquisition costs | $ | 3,508 | | | $ | 825 | | | $ | — | | | $ | 1,700 | | | $ | — | | | $ | 555 | | | $ | 117 | | | $ | — | | | $ | 6,705 | |
Policyholders’ account balances | 53,447 | | | 12,520 | | | — | | | 14,844 | | | — | | | 618 | | | 14,244 | | | — | | | 95,673 | |
Future policy benefits and other policyholders' liabilities | 906 | | | — | | | — | | | 4,984 | | | — | | | 3,633 | | | 7,840 | | | — | | | 17,363 | |
Policy charges and premium revenue | 660 | | | 268 | | | — | | | 2,104 | | | — | | | 155 | | | 297 | | | — | | | 3,484 | |
Net derivative gains (losses) | (2,333) | | | (5) | | | (16) | | | (19) | | | — | | | — | | | (43) | | | 19 | | | (2,397) | |
Net investment income (loss) | 1,653 | | | 498 | | | 49 | | | 938 | | | 13 | | | 242 | | | 844 | | | 83 | | | 4,320 | |
Policyholders’ benefits and interest credited | 781 | | | 215 | | | — | | | 2,488 | | | — | | | 262 | | | 1,091 | | | — | | | 4,837 | |
Amortization of deferred policy acquisition costs | 388 | | | 59 | | | — | | | 120 | | | — | | | 63 | | | 11 | | | — | | | 641 | |
All other operating expenses (1) | (145) | | | 267 | | | 3,350 | | | 665 | | | 1,343 | | | (954) | | | 596 | | | (810) | | | 4,312 | |
AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Individual Retirement | | Group Retirement | | Investment Management and Research | | Protection Solutions | | Wealth Management | | Legacy | | Corporate and Other | | Elim-inations | | Total |
| (in millions) |
Deferred policy acquisition costs | $ | 3,219 | | | $ | 800 | | | $ | — | | | $ | 1,630 | | | $ | — | | | $ | 593 | | | $ | 127 | | | $ | — | | | $ | 6,369 | |
Policyholders’ account balances | 40,102 | | | 13,141 | | | — | | | 14,939 | | | — | | | 688 | | | 14,996 | | | — | | | 83,866 | |
Future policy benefits and other policyholders' liabilities | 891 | | | 1 | | | — | | | 4,870 | | | — | | | 2,700 | | | 8,141 | | | — | | | 16,603 | |
Policy charges and premium revenue | 655 | | | 318 | | | — | | | 2,018 | | | — | | | 139 | | | 318 | | | — | | | 3,448 | |
Net derivative gains (losses) | 851 | | | (20) | | | 41 | | | (16) | | | — | | | — | | | 36 | | | 15 | | | 907 | |
Net investment income (loss) | 997 | | | 605 | | | (108) | | | 961 | | | 2 | | | 242 | | | 521 | | | 95 | | | 3,315 | |
Policyholders’ benefits and interest credited | 374 | | | 281 | | | — | | | 2,477 | | | — | | | 216 | | | 759 | | | — | | | 4,107 | |
Amortization of deferred policy acquisition costs | 334 | | | 59 | | | — | | | 117 | | | — | | | 65 | | | 11 | | | — | | | 586 | |
All other operating expenses (1) | (102) | | | 277 | | | 3,255 | | | 685 | | | 1,311 | | | (428) | | | 721 | | | (760) | | | 4,959 | |
EQUITABLE HOLDINGS, INC.
SCHEDULE III
AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Individual Retirement | | Group Retirement | | Investment Management and Research | | Protection Solutions | | Wealth Management | | Legacy | | Corporate and Other | | Elim-inations | | Total |
| (in millions) |
Deferred policy acquisition costs | $ | 3,013 | | | $ | 771 | | | $ | — | | | $ | 1,559 | | | $ | — | | | $ | 631 | | | $ | 139 | | | $ | — | | | $ | 6,113 | |
Policyholders’ account balances | 37,717 | | | 13,050 | | | — | | | 15,028 | | | — | | | 746 | | | 12,820 | | | — | | | 79,361 | |
Future policy benefits and other policyholders' liabilities | 1,196 | | | — | | | — | | | 5,283 | | | — | | | 2,553 | | | 9,146 | | | — | | | 18,178 | |
Policy charges and premium revenue | 726 | | | 370 | | | — | | | 1,950 | | | — | | | 335 | | | 347 | | | — | | | 3,728 | |
Net derivative gains (losses) | (7,060) | | | (39) | | | (14) | | | (29) | | | — | | | — | | | (21) | | | 14 | | | (7,149) | |
Net investment income (loss) | 796 | | | 751 | | | 25 | | | 1,095 | | | (1) | | | 424 | | | 674 | | | 82 | | | 3,846 | |
Policyholders’ benefits and interest credited | 291 | | | 303 | | | — | | | 2,451 | | | — | | | 227 | | | 735 | | | — | | | 4,007 | |
Amortization of deferred policy acquisition costs | 294 | | | 64 | | | — | | | 116 | | | — | | | 66 | | | 12 | | | — | | | 552 | |
All other operating expenses (1) | (857) | | | 354 | | | 3,238 | | | 590 | | | 1,390 | | | (4,227) | | | 736 | | | (778) | | | 446 | |
_____________
(1)Operating expenses are allocated to segments.
EQUITABLE HOLDINGS, INC.
SCHEDULE IV
REINSURANCE (1)
AS OF AND FOR THE YEARS ENDED DECEMBER 31, 2023, 2022 AND 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Amount | | Ceded to Other Companies | | Assumed from Other Companies | | Net Amount | | Percentage of Amount Assumed to Net |
| | | | | (in millions) | | | | |
2023 | | | | | | | | | |
Life insurance in-force | $ | 485,692 | | | $ | 166,167 | | | $ | 30,706 | | | $ | 350,231 | | | 8.8 | % |
| | | | | | | | | |
Premiums: | | | | | | | | | |
Life insurance and annuities | $ | 905 | | | $ | 197 | | | $ | 166 | | | $ | 874 | | | 19.0 | % |
Accident and health | 270 | | | 48 | | | 8 | | | 230 | | | 3.5 | % |
Total premiums | $ | 1,175 | | | $ | 245 | | | $ | 174 | | | $ | 1,104 | | | 15.8 | % |
| | | | | | | | | |
2022 | | | | | | | | | |
Life insurance in-force | $ | 483,069 | | | $ | 174,819 | | | $ | 31,337 | | | $ | 339,587 | | | 9.2 | % |
| | | | | | | | | |
Premiums: | | | | | | | | | |
Life insurance and annuities | $ | 822 | | | $ | 182 | | | $ | 172 | | | $ | 812 | | | 21.2 | % |
Accident and health | 220 | | | 46 | | | 8 | | | 182 | | | 4.4 | % |
Total premiums | $ | 1,042 | | | $ | 228 | | | $ | 180 | | | $ | 994 | | | 18.1 | % |
| | | | | | | | | |
2021 | | | | | | | | | |
Life insurance in-force | $ | 484,082 | | | $ | 185,203 | | | $ | 31,971 | | | $ | 330,850 | | | 9.7 | % |
| | | | | | | | | |
Premiums: | | | | | | | | | |
Life insurance and annuities | $ | 802 | | | $ | 155 | | | $ | 181 | | | $ | 828 | | | 21.9 | % |
Accident and health | 168 | | | 44 | | | 8 | | | 132 | | | 6.1 | % |
Total premiums | $ | 970 | | | $ | 199 | | | $ | 189 | | | $ | 960 | | | 19.7 | % |
______________
(1)Includes amounts related to the discontinued group life and health business.
Part II, Item 9.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
Part II, Item 9A