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 September 30, 2019 Assets: Short-term investments (a) $ 3,229 $ 2 $ - $ 13,374 $ ( 2,492) $ 14,113 Other investments (b) 4,505 - - 322,375 - 326,880 Total investments 7,734 2 - 335,749 ( 2,492) 340,993 Cash 3 20 1 3,337 - 3,361 Loans to subsidiaries (c) 35,142 - - 752 ( 35,894) - Investment in consolidated subsidiaries (c) 40,115 3,814 33,315 - ( 77,244) - Other assets, including deferred income taxes (d) 15,583 1,792 18 165,222 ( 1,847) 180,768 Total assets $ 98,577 $ 5,628 $ 33,334 $ 505,060 $ ( 117,477) $ 525,122 Liabilities: Insurance liabilities $ - $ - $ - $ 305,993 $ - $ 305,993 Long-term debt 21,905 355 643 12,359 - 35,262 Other liabilities, including intercompany balances (b) 10,321 8 23 110,413 ( 4,343) 116,422 Loans from subsidiaries (c) 748 - - 35,142 ( 35,890) - Total liabilities 32,974 363 666 463,907 ( 40,233) 457,677 Total AIG shareholders’ equity 65,603 5,265 32,668 39,311 ( 77,244) 65,603 Non-redeemable noncontrolling interests - - - 1,842 - 1,842 Total equity 65,603 5,265 32,668 41,153 ( 77,244) 67,445 Total liabilities and equity $ 98,577 $ 5,628 $ 33,334 $ 505,060 $ ( 117,477) $ 525,122 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 September 30, 2019, includes restricted cash of $ 1 million and $ 63 million for American International Group, Inc. (As Guarantor) and Other Subsidiaries, respectively. 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 September 30, 2019, includes restricted cash of $ 1 million and $ 344 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 September 30, 2019 Revenues: Equity in earnings of consolidated subsidiaries * $ 998 $ 28 $ 1,011 $ - $ ( 2,037) $ - Other income 279 4 - 12,710 ( 79) 12,914 Total revenues 1,277 32 1,011 12,710 ( 2,116) 12,914 Expenses: Interest expense 245 13 12 81 ( 3) 348 (Gain) loss on extinguishment of debt - ( 9) - 9 - - Other expenses 188 7 1 11,185 ( 75) 11,306 Total expenses 433 11 13 11,275 ( 78) 11,654 Income (loss) from continuing operations before income tax expense (benefit) 844 21 998 1,435 ( 2,038) 1,260 Income tax expense (benefit) 187 - ( 2) 102 - 287 Income (loss) from continuing operations 657 21 1,000 1,333 ( 2,038) 973 Income (loss) from discontinued operations, net of income taxes ( 1) - - 1 - - Net income (loss) 656 21 1,000 1,334 ( 2,038) 973 Less: Net income from continuing operations attributable to noncontrolling interests - - - 317 - 317 Net income (loss) attributable to AIG $ 656 $ 21 $ 1,000 $ 1,017 $ ( 2,038) $ 656 Three Months Ended September 30, 2018 Revenues: Equity in earnings of consolidated subsidiaries * $ ( 989) $ ( 93) $ 1,316 $ - $ ( 234) $ - Other income 183 23 1 11,412 ( 133) 11,486 Total revenues ( 806) ( 70) 1,317 11,412 ( 367) 11,486 Expenses: Interest expense 244 10 12 63 ( 3) 326 Loss on extinguishment of debt - - - 1 - 1 Other expenses 132 2 1 12,513 38 12,686 Total expenses 376 12 13 12,577 35 13,013 Income (loss) from continuing operations before income tax expense (benefit) ( 1,182) ( 82) 1,304 ( 1,165) ( 402) ( 1,527) Income tax expense (benefit) 38 - ( 2) ( 343) - ( 307) Income (loss) from continuing operations ( 1,220) ( 82) 1,306 ( 822) ( 402) ( 1,220) Loss from discontinued operations, net of income taxes ( 39) - - - - ( 39) Net income (loss) ( 1,259) ( 82) 1,306 ( 822) ( 402) ( 1,259) Less: Net income (loss) from continuing operations attributable to noncontrolling interests - - - - - - Net income (loss) attributable to AIG $ ( 1,259) $ ( 82) $ 1,306 $ ( 822) $ ( 402) $ ( 1,259) American International Validus Reclassifications Group, Inc. Holdings, Other and Consolidated (in millions) (As Guarantor) Ltd. AIGLH Subsidiaries Eliminations AIG Nine Months Ended September 30, 2019 Revenues: Equity in earnings of consolidated subsidiaries * $ 2,873 $ 344 $ 2,989 $ - $ ( 6,206) $ - Other income 843 9 - 37,234 ( 155) 37,931 Total revenues 3,716 353 2,989 37,234 ( 6,361) 37,931 Expenses: Interest expense 741 13 37 277 ( 11) 1,057 Loss on extinguishment of debt - - - 13 - 13 Other expenses 556 12 2 32,183 ( 143) 32,610 Total expenses 1,297 25 39 32,473 ( 154) 33,680 Income (loss) from continuing operations before income tax expense (benefit) 2,419 328 2,950 4,761 ( 6,207) 4,251 Income tax expense (benefit) ( 2) - ( 4) 956 - 950 Income (loss) from continuing operations 2,421 328 2,954 3,805 ( 6,207) 3,301 Income (loss) from discontinued operations, net of income taxes ( 2) - - 1 - ( 1) Net income (loss) 2,419 328 2,954 3,806 ( 6,207) 3,300 Less: Net income from continuing operations attributable to noncontrolling interests - - - 881 - 881 Net income (loss) attributable to AIG $ 2,419 $ 328 $ 2,954 $ 2,925 $ ( 6,207) $ 2,419 Nine Months Ended September 30, 2018 Revenues: Equity in earnings of consolidated subsidiaries * $ 889 $ ( 93) $ 2,497 $ - $ ( 3,293) $ - Other income 750 23 1 34,103 ( 48) 34,829 Total revenues 1,639 ( 70) 2,498 34,103 ( 3,341) 34,829 Expenses: Interest expense 710 10 37 154 ( 9) 902 Loss on extinguishment of debt - - - 10 - 10 Other expenses 643 2 2 32,357 ( 39) 32,965 Total expenses 1,353 12 39 32,521 ( 48) 33,877 Income (loss) from continuing operations before income tax expense (benefit) 286 ( 82) 2,459 1,582 ( 3,293) 952 Income tax expense (benefit) ( 370) - - 661 - 291 Income (loss) from continuing operations 656 ( 82) 2,459 921 ( 3,293) 661 Loss from discontinued operations, net of income taxes ( 40) - - - - ( 40) Net income (loss) 616 ( 82) 2,459 921 ( 3,293) 621 Less: Net income from continuing operations attributable to noncontrolling interests - - - 5 - 5 Net income (loss) attributable to AIG $ 616 $ ( 82) $ 2,459 $ 916 $ ( 3,293) $ 616 * 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 September 30, 2019 Net income (loss) $ 656 $ 21 $ 1,000 $ 1,334 $ ( 2,038) $ 973 Other comprehensive income (loss) 624 - 303 ( 1,436) 1,137 628 Comprehensive income (loss) 1,280 21 1,303 ( 102) ( 901) 1,601 Total comprehensive income attributable to noncontrolling interests - - - 321 - 321 Comprehensive income (loss) attributable to AIG $ 1,280 $ 21 $ 1,303 $ ( 423) $ ( 901) $ 1,280 Three Months Ended September 30, 2018 Net income (loss) $ ( 1,259) $ ( 82) $ 1,306 $ ( 822) $ ( 402) $ ( 1,259) Other comprehensive income (loss) ( 766) - ( 301) ( 2,229) (a) 2,530 (a) ( 766) Comprehensive income (loss) ( 2,025) ( 82) 1,005 ( 3,051) 2,128 ( 2,025) Total comprehensive income attributable to noncontrolling interests - - - - - - Comprehensive income (loss) attributable to AIG $ ( 2,025) $ ( 82) $ 1,005 $ ( 3,051) $ 2,128 $ ( 2,025) Nine Months Ended September 30, 2019 Net income (loss) $ 2,419 $ 328 $ 2,954 $ 3,806 $ ( 6,207) $ 3,300 Other comprehensive income (loss) 7,028 1 5,521 3,593 ( 9,095) 7,048 Comprehensive income (loss) 9,447 329 8,475 7,399 ( 15,302) 10,348 Total comprehensive income attributable to noncontrolling interests - - - 901 - 901 Comprehensive income (loss) attributable to AIG $ 9,447 $ 329 $ 8,475 $ 6,498 $ ( 15,302) $ 9,447 Nine Months Ended September 30, 2018 Net income (loss) $ 616 $ ( 82) $ 2,459 $ 921 $ ( 3,293) $ 621 Other comprehensive income (loss) ( 5,425) - ( 3,766) (a) ( 6,650) (a) 10,416 (a) ( 5,425) Comprehensive income (loss) ( 4,809) ( 82) ( 1,307) ( 5,729) 7,123 ( 4,804) Total comprehensive income attributable to noncontrolling interests - - - 5 - 5 Comprehensive income (loss) attributable to AIG $ ( 4,809) $ ( 82) $ ( 1,307) $ ( 5,734) $ 7,123 $ ( 4,809) (a) The Other comprehensive income (loss) amounts for Other Subsidiaries and Reclassifications and Eliminations in the three months ended September 30, 2018, have been revised from $( 1.4) billion to $( 2.2) billion and from $ 1.7 billion to $ 2.5 billion, respectively, to correct Comprehensive income (loss) in the three months ended September 30, 2018. The Other comprehensive income (loss) amounts for AIGLH, Other Subsidiaries and Reclassifications and Eliminations in the nine months ended September 30, 2018, have been revised from $ 3.1 billion to $( 3.8) billion, from $ 12.6 billion to $( 6.7) billion and from $( 15.7) billion to $ 10.4 billion, respectively, to correct Comprehensive income (loss) in the nine months ended September 30, 2018. These corrections in the three-and nine-month periods ended September 30, 2018 have 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 Nine Months Ended September 30, 2019 Net cash (used in) provided by operating activities $ 2,755 $ 101 $ 1,462 $ ( 1,068) $ ( 4,039) $ ( 789) Cash flows from investing activities: Sales of investments 2,090 - - 46,921 ( 540) 48,471 Sales of divested businesses, net - - - 2 - 2 Purchase of investments ( 2,395) - - ( 49,654) 540 ( 51,509) Loans to subsidiaries - net 534 - - ( 127) ( 407) - Contributions from (to) subsidiaries - net ( 239) - - - 239 - Net change in short-term investments ( 2,242) - - ( 2,344) - ( 4,586) Other, net 87 - - 2,742 - 2,829 Net cash (used in) investing activities ( 2,165) - - ( 2,460) ( 168) ( 4,793) Cash flows from financing activities: Issuance of long-term debt 595 - - 1,969 - 2,564 Repayments of long-term debt ( 1,006) - - ( 1,415) - ( 2,421) Issuance of preferred stock 485 - - - - 485 Purchase of common stock - - - - - - Intercompany loans - net 127 - - ( 534) 407 - Cash dividends paid on preferred stock ( 15) - - - - ( 15) Cash dividends paid on common stock ( 835) ( 90) ( 1,470) ( 2,479) 4,039 ( 835) Other, net ( 63) - - 6,479 ( 239) 6,177 Net cash (used in) provided by financing activities ( 712) ( 90) ( 1,470) 4,020 4,207 5,955 Effect of exchange rate changes on cash and restricted cash - - - 39 - 39 Change in cash and restricted cash ( 122) 11 ( 8) 531 - 412 Cash and restricted cash at beginning of year 127 9 9 3,213 - 3,358 Cash and restricted cash at end of period $ 5 $ 20 $ 1 $ 3,744 $ - $ 3,770 Nine Months Ended September 30, 2018 Net cash (used in) provided by operating activities $ 1,389 $ ( 40) $ 2,003 $ ( 433) $ ( 2,957) $ ( 38) Cash flows from investing activities: Sales of investments 4,641 - - 45,218 ( 3,326) 46,533 Sales of divested businesses, net - - - 10 - 10 Purchase of investments ( 1,680) - - ( 45,574) 3,326 ( 43,928) Loans to subsidiaries - net 878 - - ( 50) ( 828) - Contributions from (to) subsidiaries - net 22 - - - ( 22) - Acquisition of businesses, net of cash and restricted cash acquired ( 5,475) 112 - 311 - ( 5,052) Net change in short-term investments 1,267 - - 1,144 - 2,411 Other, net ( 55) - - ( 836) - ( 891) Net cash (used in) provided by investing activities ( 402) 112 - 223 ( 850) ( 917) Cash flows from financing activities: Issuance of long-term debt 2,470 - - 1,589 - 4,059 Repayments of long-term debt ( 1,493) - - ( 1,295) - ( 2,788) Purchase of common stock ( 994) - - - - ( 994) Intercompany loans - net 50 - - ( 878) 828 - Cash dividends paid on common stock ( 858) ( 6) ( 2,020) ( 931) 2,957 ( 858) Other, net ( 165) - - 2,057 22 1,914 Net cash (used in) provided by financing activities ( 990) ( 6) ( 2,020) 542 3,807 1,333 Effect of exchange rate changes on cash and restricted cash - - - 8 - 8 Change in cash and restricted cash ( 3) 66 ( 17) 340 - 386 Cash and restricted cash at beginning of year 8 - 20 2,709 - 2,737 Cash and restricted cash at end of period $ 5 $ 66 $ 3 $ 3,049 $ - $ 3,123 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 September 30, 2019 Cash $ 3 $ 20 $ 1 $ 3,337 $ - $ 3,361 Restricted cash included in Short-term investments 1 - - 63 - 64 Restricted cash included in Other assets 1 - - 344 - 345 Total cash and restricted cash shown in the Condensed Consolidating Statements of Cash Flows $ 5 $ 20 $ 1 $ 3,744 $ - $ 3,770 Cash (paid) received during the 2019 period for: Interest: Third party $ ( 735) $ ( 22) $ ( 48) $ ( 207) $ - $ ( 1,012) Intercompany ( 2) 31 - ( 29) - - Taxes: Income tax authorities $ ( 12) $ - $ - $ ( 181) $ - $ ( 193) Intercompany 1,035 2 - ( 1,037) - - September 30, 2018 Cash $ 3 $ 66 $ 3 $ 2,669 $ - $ 2,741 Restricted cash included in Short-term investments 1 - - 27 - 28 Restricted cash included in Other assets 1 - - 353 - 354 Total cash and restricted cash shown in the Condensed Consolidating Statements of Cash Flows $ 5 $ 66 $ 3 $ 3,049 $ - $ 3,123 Cash (paid) received during the 2018 period for: Interest: Third party $ ( 706) $ 14 $ ( 47) $ ( 279) $ - $ ( 1,018) Intercompany ( 1) - ( 1) 2 - - Taxes: Income tax authorities $ ( 23) $ - $ - $ ( 44) $ - $ ( 67) Intercompany 1,084 - - ( 1,084) - - American International Group, Inc. (As Guarantor) Supplementary Disclosure of Non-Cash Activities: Nine Months Ended September 30, (in millions) 2019 2018 Intercompany non-cash financing and investing activities: Capital contributions $ 15 $ 2,339 Dividends received in the form of securities 659 745 Return of capital 15 2,706 |