INFORMATION PROVIDED IN CONNECTION WITH OUTSTANDING DEBT | 16. Information Provided in Connection with Outstanding Debt The following Condensed Consolidating Financial Statements reflect the results of Validus Holdings, Ltd. and AIG Life Holdings, Inc. (AIGLH), each a holding company and a wholly owned subsidiary of AIG. AIG provides a full and unconditional guarantee of the senior notes of Validus and all outstanding debt of AIGLH. Condensed Consolidating Balance Sheets American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG June 30, 2019 Assets: Short-term investments (a) $ 3,440 $ 2 $ - $ 13,729 $ ( 2,155) $ 15,016 Other investments (b) 4,416 - - 315,496 - 319,912 Total investments 7,856 2 - 329,225 ( 2,155) 334,928 Cash 20 - 1 2,914 - 2,935 Loans to subsidiaries (c) 34,906 - - 639 ( 35,545) - Investment in consolidated subsidiaries (c) 39,943 3,914 32,505 - ( 76,362) - Other assets, including deferred income taxes (d) 15,550 2,071 19 168,623 ( 1,857) 184,406 Total assets $ 98,275 $ 5,987 $ 32,525 $ 501,401 $ ( 115,919) $ 522,269 Liabilities: Insurance liabilities $ - $ - $ - $ 301,226 $ - $ 301,226 Long-term debt 23,009 356 643 12,283 - 36,291 Other liabilities, including intercompany balances (b) 10,088 7 37 112,526 ( 4,011) 118,647 Loans from subsidiaries (c) 639 - - 34,906 ( 35,545) - Total liabilities 33,736 363 680 460,941 ( 39,556) 456,164 Total AIG shareholders’ equity 64,539 5,624 31,845 38,894 ( 76,363) 64,539 Non-redeemable noncontrolling interests - - - 1,566 - 1,566 Total equity 64,539 5,624 31,845 40,460 ( 76,363) 66,105 Total liabilities and equity $ 98,275 $ 5,987 $ 32,525 $ 501,401 $ ( 115,919) $ 522,269 December 31, 2018 Assets: Short-term investments (a) $ 1,141 $ 2 $ - $ 10,329 $ ( 1,798) $ 9,674 Other investments (b) 3,377 - - 301,158 - 304,535 Total investments 4,518 2 - 311,487 ( 1,798) 314,209 Cash 2 9 9 2,853 - 2,873 Loans to subsidiaries (c) 34,963 - - 615 ( 35,578) - Investment in consolidated subsidiaries (c) 33,300 4,029 26,321 - ( 63,650) - Other assets, including deferred income taxes (d) 15,389 1,798 124 159,430 ( 1,839) 174,902 Total assets $ 88,172 $ 5,838 $ 26,454 $ 474,385 $ ( 102,865) $ 491,984 Liabilities: Insurance liabilities $ - $ - $ - $ 293,652 $ - $ 293,652 Long-term debt 22,422 359 643 11,116 - 34,540 Other liabilities, including intercompany balances (b) 8,774 228 144 100,974 ( 3,637) 106,483 Loans from subsidiaries (c) 615 - - 34,963 ( 35,578) - Total liabilities 31,811 587 787 440,705 ( 39,215) 434,675 Total AIG shareholders’ equity 56,361 5,251 25,667 32,732 ( 63,650) 56,361 Non-redeemable noncontrolling interests - - - 948 - 948 Total equity 56,361 5,251 25,667 33,680 ( 63,650) 57,309 Total liabilities and equity $ 88,172 $ 5,838 $ 26,454 $ 474,385 $ ( 102,865) $ 491,984 (a) At June 30, 2019, includes restricted cash of $ 18 million for Other Subsidiaries. At December 31, 2018, includes restricted cash of $ 124 million and $ 18 million for American International Group, Inc. (As Guarantor) and Other Subsidiaries, respectively. (b) Includes intercompany derivative positions, which are reported at fair value before credit valuation adjustment. (c) Eliminated in consolidation. (d) At June 30, 2019, includes restricted cash of $ 1 million and $ 231 million for American International Group, Inc. (As Guarantor) and Other Subsidiaries, respectively. At December 31, 2018, includes restricted cash of $ 1 million and $ 342 million for American International Group, Inc. (As Guarantor) and Other Subsidiaries, respectively. Condensed Consolidating Statements of Income American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG Three Months Ended June 30, 2019 Revenues: Equity in earnings of consolidated subsidiaries * $ 1,167 $ 109 $ 1,278 $ - $ ( 2,554) $ - Other income 277 4 - 12,316 ( 36) 12,561 Total revenues 1,444 113 1,278 12,316 ( 2,590) 12,561 Expenses: Interest expense 250 - 12 102 ( 4) 360 Loss on extinguishment of debt - 5 - 10 - 15 Other expenses 180 4 1 10,194 ( 30) 10,349 Total expenses 430 9 13 10,306 ( 34) 10,724 Income (loss) from continuing operations before income tax expense (benefit) 1,014 104 1,265 2,010 ( 2,556) 1,837 Income tax expense (benefit) ( 95) - ( 1) 542 - 446 Income (loss) from continuing operations 1,109 104 1,266 1,468 ( 2,556) 1,391 Loss from discontinued operations, net of income taxes - - - ( 1) - ( 1) Net income (loss) 1,109 104 1,266 1,467 ( 2,556) 1,390 Less: Net income from continuing operations attributable to noncontrolling interests - - - 281 - 281 Net income (loss) attributable to AIG $ 1,109 $ 104 $ 1,266 $ 1,186 $ ( 2,556) $ 1,109 Three Months Ended June 30, 2018 Revenues: Equity in earnings of consolidated subsidiaries * $ 845 $ - $ 459 $ - $ ( 1,304) $ - Other income 309 - - 11,179 143 11,631 Total revenues 1,154 - 459 11,179 ( 1,161) 11,631 Expenses: Interest expense 246 - 13 43 ( 3) 299 Loss on extinguishment of debt - - - 5 - 5 Other expenses 359 - - 9,738 ( 22) 10,075 Total expenses 605 - 13 9,786 ( 25) 10,379 Income (loss) from continuing operations before income tax expense (benefit) 549 - 446 1,393 ( 1,136) 1,252 Income tax expense (benefit) ( 389) - ( 1) 711 - 321 Income (loss) from continuing operations 938 - 447 682 ( 1,136) 931 Income (loss) from discontinued operations, net of income taxes ( 1) - - 1 - - Net income (loss) 937 - 447 683 ( 1,136) 931 Less: Net loss from continuing operations attributable to noncontrolling interests - - - ( 6) - ( 6) Net income (loss) attributable to AIG $ 937 $ - $ 447 $ 689 $ ( 1,136) $ 937 American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG Six Months Ended June 30, 2019 Revenues: Equity in earnings of consolidated subsidiaries * $ 1,875 $ 316 $ 1,978 $ - $ ( 4,169) $ - Other income 564 5 - 24,524 ( 76) 25,017 Total revenues 2,439 321 1,978 24,524 ( 4,245) 25,017 Expenses: Interest expense 496 - 25 196 ( 8) 709 Loss on extinguishment of debt - 9 - 4 - 13 Other expenses 368 5 1 20,998 ( 68) 21,304 Total expenses 864 14 26 21,198 ( 76) 22,026 Income (loss) from continuing operations before income tax expense (benefit) 1,575 307 1,952 3,326 ( 4,169) 2,991 Income tax expense (benefit) ( 189) - ( 2) 854 - 663 Income (loss) from continuing operations 1,764 307 1,954 2,472 ( 4,169) 2,328 Loss from discontinued operations, net of income taxes ( 1) - - - - ( 1) Net income (loss) 1,763 307 1,954 2,472 ( 4,169) 2,327 Less: Net income from continuing operations attributable to noncontrolling interests - - - 564 - 564 Net income (loss) attributable to AIG $ 1,763 $ 307 $ 1,954 $ 1,908 $ ( 4,169) $ 1,763 Six Months Ended June 30, 2018 Revenues: Equity in earnings of consolidated subsidiaries * $ 1,878 $ - $ 1,181 $ - $ ( 3,059) $ - Other income 567 - - 22,691 85 23,343 Total revenues 2,445 - 1,181 22,691 ( 2,974) 23,343 Expenses: Interest expense 466 - 25 91 ( 6) 576 Loss on extinguishment of debt - - - 9 - 9 Other expenses 511 - 1 19,844 ( 77) 20,279 Total expenses 977 - 26 19,944 ( 83) 20,864 Income (loss) from continuing operations before income tax expense (benefit) 1,468 - 1,155 2,747 ( 2,891) 2,479 Income tax expense (benefit) ( 408) - 2 1,004 - 598 Income (loss) from continuing operations 1,876 - 1,153 1,743 ( 2,891) 1,881 Loss from discontinued operations, net of income taxes ( 1) - - - - ( 1) Net income (loss) 1,875 - 1,153 1,743 ( 2,891) 1,880 Less: Net income from continuing operations attributable to noncontrolling interests - - - 5 - 5 Net income (loss) attributable to AIG $ 1,875 $ - $ 1,153 $ 1,738 $ ( 2,891) $ 1,875 * Eliminated in consolidation. Condensed Consolidating Statements of Comprehensive Income American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG Three Months Ended June 30, 2019 Net income (loss) $ 1,109 $ 104 $ 1,266 $ 1,467 $ ( 2,556) $ 1,390 Other comprehensive income (loss) 2,863 - 2,418 7,299 ( 9,707) 2,873 Comprehensive income (loss) 3,972 104 3,684 8,766 ( 12,263) 4,263 Total comprehensive income attributable to noncontrolling interests - - - 291 - 291 Comprehensive income (loss) attributable to AIG $ 3,972 $ 104 $ 3,684 $ 8,475 $ ( 12,263) $ 3,972 Three Months Ended June 30, 2018 Net income (loss) $ 937 $ - $ 447 $ 683 $ ( 1,136) $ 931 Other comprehensive income (loss) ( 1,990) - ( 1,510) ( 651) 2,161 ( 1,990) Comprehensive income (loss) ( 1,053) - ( 1,063) 32 1,025 ( 1,059) Total comprehensive loss attributable to noncontrolling interests - - - ( 6) - ( 6) Comprehensive income (loss) attributable to AIG $ ( 1,053) $ - $ ( 1,063) $ 38 $ 1,025 $ ( 1,053) Six Months Ended June 30, 2019 Net income (loss) $ 1,763 $ 307 $ 1,954 $ 2,472 $ ( 4,169) $ 2,327 Other comprehensive income (loss) 6,404 1 5,218 18,982 ( 24,185) 6,420 Comprehensive income (loss) 8,167 308 7,172 21,454 ( 28,354) 8,747 Total comprehensive income attributable to noncontrolling interests - - - 580 - 580 Comprehensive income (loss) attributable to AIG $ 8,167 $ 308 $ 7,172 $ 20,874 $ ( 28,354) $ 8,167 Six Months Ended June 30, 2018 Net income (loss) $ 1,875 $ - $ 1,153 $ 1,743 $ ( 2,891) $ 1,880 Other comprehensive income (loss) ( 4,659) - ( 3,465) (a) 20,909 (a) ( 17,444) ( 4,659) Comprehensive income (loss) ( 2,784) - ( 2,312) 22,652 ( 20,335) ( 2,779) Total comprehensive income attributable to noncontrolling interests - - - 5 - 5 Comprehensive income (loss) attributable to AIG $ ( 2,784) $ - $ ( 2,312) $ 22,647 $ ( 20,335) $ ( 2,784) (a) The Other comprehensive income (loss) amounts for AIGLH and Other Subsidiaries in the six months ended June 30, 2018, have been revised from $ 3.4 billion to $( 3.5) billion and from $ 14.0 billion to $ 20.9 billion, respectively, to correct Comprehensive income (loss) in the six months ended June 30, 2018. This correction has no impact on AIG’s consolidated financial statements and is not considered material to previously issued financial statements. Condensed Consolidating Statements of Cash Flows American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG Six Months Ended June 30, 2019 Net cash (used in) provided by operating activities $ 1,278 $ ( 9) $ 982 $ ( 1,232) $ ( 2,291) $ ( 1,272) Cash flows from investing activities: Sales of investments 1,064 - - 31,107 ( 504) 31,667 Sales of divested businesses, net - - - - - - Purchase of investments ( 1,408) - - ( 31,062) 504 ( 31,966) Loans to subsidiaries - net 551 - - ( 20) ( 531) - Contributions from (to) subsidiaries - net ( 319) - - - 319 - Acquisition of businesses, net of cash and restricted cash acquired - - - - - - Net change in short-term investments ( 1,769) - - ( 3,068) - ( 4,837) Other, net 41 - - 948 - 989 Net cash (used in) investing activities ( 1,840) - - ( 2,095) ( 212) ( 4,147) Cash flows from financing activities: Issuance of long-term debt 595 - - 1,604 - 2,199 Repayments of long-term debt ( 6) - - ( 904) - ( 910) Issuance of preferred stock 485 - - - - 485 Purchase of common stock - - - - - - Intercompany loans - net 20 - - ( 551) 531 - Cash dividends paid on preferred stock ( 7) - - - - ( 7) Cash dividends paid on common stock ( 557) - ( 990) ( 1,301) 2,291 ( 557) Other, net ( 74) - - 4,401 ( 319) 4,008 Net cash (used in) provided by financing activities 456 - ( 990) 3,249 2,503 5,218 Effect of exchange rate changes on cash and restricted cash - - - 28 - 28 Change in cash and restricted cash ( 106) ( 9) ( 8) ( 50) - ( 173) Cash and restricted cash at beginning of year 127 9 9 3,213 - 3,358 Cash and restricted cash at end of period $ 21 $ - $ 1 $ 3,163 $ - $ 3,185 Six Months Ended June 30, 2018 Net cash (used in) provided by operating activities $ 1,312 $ - $ 1,211 $ ( 849) $ ( 2,014) $ ( 340) Cash flows from investing activities: Sales of investments 3,800 - - 29,992 ( 2,628) 31,164 Sales of divested businesses, net - - - 10 - 10 Purchase of investments ( 1,327) - - ( 29,805) 2,628 ( 28,504) Loans to subsidiaries - net 422 - - ( 25) ( 397) - Contributions from (to) subsidiaries - net 57 - - - ( 57) - Net change in short-term investments ( 4,017) - - 177 - ( 3,840) Other, net ( 51) - - ( 249) - ( 300) Net cash (used in) provided by investing activities ( 1,116) - - 100 ( 454) ( 1,470) Cash flows from financing activities: Issuance of long-term debt 2,472 - - 1,032 - 3,504 Repayments of long-term debt ( 1,313) - - ( 646) - ( 1,959) Purchase of common stock ( 646) - - - - ( 646) Intercompany loans - net 25 - - ( 422) 397 - Cash dividends paid on common stock ( 575) - ( 1,228) ( 786) 2,014 ( 575) Other, net ( 162) - - 1,204 57 1,099 Net cash (used in) provided by financing activities ( 199) - ( 1,228) 382 2,468 1,423 Effect of exchange rate changes on cash and restricted cash - - - 30 - 30 Change in cash and restricted cash ( 3) - ( 17) ( 337) - ( 357) Cash and restricted cash at beginning of year 8 - 20 2,709 - 2,737 Cash and restricted cash at end of period $ 5 $ - $ 3 $ 2,372 $ - $ 2,380 Supplementary Disclosure of Condensed Consolidating Cash Flow Information American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG June 30, 2019 Cash $ 20 $ - $ 1 $ 2,914 $ - $ 2,935 Restricted cash included in Short-term investments - - - 18 - 18 Restricted cash included in Other assets 1 - - 231 - 232 Total cash and restricted cash shown in the Condensed Consolidating Statements of Cash Flows $ 21 $ - $ 1 $ 3,163 $ - $ 3,185 Cash (paid) received during the 2019 period for: Interest: Third party $ ( 497) $ ( 11) $ ( 25) $ ( 151) $ - $ ( 684) Intercompany ( 1) - - 1 - - Taxes: Income tax authorities $ ( 10) $ - $ - $ ( 130) $ - $ ( 140) Intercompany 695 - - ( 695) - - June 30, 2018 Cash $ 3 $ - $ 3 $ 2,129 $ - $ 2,135 Restricted cash included in Short-term investments 1 - - 17 - 18 Restricted cash included in Other assets 1 - - 226 - 227 Total cash and restricted cash shown in the Condensed Consolidating Statements of Cash Flows $ 5 $ - $ 3 $ 2,372 $ - $ 2,380 Cash (paid) received during the 2018 period for: Interest: Third party $ ( 478) $ - $ ( 23) $ ( 163) $ - $ ( 664) Intercompany ( 1) - ( 1) 2 - - Taxes: Income tax authorities $ ( 17) $ - $ - $ ( 23) $ - $ ( 40) Intercompany 846 - - ( 846) - - American International Group, Inc. (As Guarantor) Supplementary Disclosure of Non-Cash Activities: Six Months Ended June 30, (in millions) 2019 2018 Intercompany non-cash financing and investing activities: Capital contributions $ 15 $ 2,339 Dividends received in the form of securities 624 60 Return of capital 15 2,706 |