NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(Unaudited)
1. BASIS OF PRESENTATION
Basis of Presentation
Protective Life Insurance Company (the “Company”), a stock life insurance company, was founded in 1907. The Company is a wholly owned subsidiary of Protective Life Corporation (“PLC”), an insurance holding company. On February 1, 2015, PLC became a wholly owned subsidiary of The Dai-ichi Life Insurance Company, Limited, a kabushiki kaisha organized under the laws of Japan (now known as Dai-ichi Life Holdings, Inc., “Dai-ichi Life”), when DL Investment (Delaware), Inc. a wholly owned subsidiary of Dai-ichi Life, merged with and into PLC (the “Merger”). Prior to February 1, 2015, PLC’s stock was publicly traded on the New York Stock Exchange. Subsequent to the Merger, PLC remained an SEC registrant within the United States until January 23, 2020, when it suspended its reporting obligations with the SEC under the Securities Exchange Act of 1934. The Company has continued to be an SEC registrant for financial reporting purposes in the United States. The Company markets individual life insurance, credit life and disability insurance, guaranteed investment contracts, guaranteed funding agreements, fixed and variable annuities, and extended service contracts throughout the United States. The Company also maintains a separate segment devoted to the acquisition of insurance policies from other companies. PLC is a holding company with subsidiaries that provide financial services through the production, distribution, and administration of insurance and investment products.
These consolidated condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for the interim periods presented herein. In the opinion of management, the accompanying consolidated condensed financial statements reflect all adjustments (consisting only of normal recurring items) necessary for a fair presentation of the results for the interim periods presented. Operating results for the three months ended March 31, 2020, are not necessarily indicative of the results of operations that may be expected for the year ending December 31, 2020. The year end consolidated condensed financial data included herein was derived from audited financial statements but this report does not include all disclosures required by GAAP. For further information, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
The operating results of companies in the insurance industry have historically been subject to significant fluctuations due to changing competition, economic conditions, interest rates, investment performance, insurance ratings, claims, persistency, and other factors.
During the first quarter of 2020, the Company identified certain reclassifications needed to appropriately present amounts related to reinsured vehicle service contracts. Also during the first quarter, the Company identified cash flows presented in its investing and financing activities that were determined to be non-cash items. The Company determined that the reclassifications were not material to the financial statements for any period. These amounts have been corrected in the consolidated condensed balance sheets, statements of income, and statements of cash flows for the three months ended March 31, 2019.
In the first quarter, the uncontained outbreak of the novel coronavirus, which causes the disease termed COVID-19, created significant economic and social disruption and impacted various operational and financial aspects of the Company's business. While not all of the impacts of COVID-19 are identifiable or quantifiable, as of March 31, 2020, the deterioration in actual and forecasted macroeconomic variables have adversely impacted the market values of certain of the Company's investments and its allowance for credit losses on commercial mortgage loans. Also, the Company has recorded an increase associated with guaranteed benefits on certain of its variable annuity contracts, while realizing gains from derivatives held to hedge these guaranteed benefits.
Entities Included
The consolidated condensed financial statements in this report include the accounts of Protective Life Insurance Company and affiliate companies in which the Company holds a majority voting or economic interest. Intercompany balances and transactions have been eliminated.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Significant Accounting Policies
For a full description of the Company's significant accounting policies, refer to Note 2 to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019. There were no significant changes to the Company’s accounting policies during the three months ended March 31, 2020, except the items noted below.
Goodwill
The balance of goodwill for the Company as of March 31, 2020 was $825.5 million. There has been no change to goodwill during the three months ended March 31, 2020.
During the three months ended March 31, 2020, the Company did not identify any events or circumstances which would indicate that it is more likely than not that the fair value of its reporting units would have declined below their book value, either individually or in the aggregate.
Allowance for Credit Losses - Fixed Maturity and Structured Investments
Each quarter the Company reviews investments with unrealized losses to determine whether such impairments are the result of credit losses. The Company analyzes various factors to make such determination including, but are not limited to: 1) actions taken by rating agencies, 2) default by the issuer, 3) the significance of the decline, 4) an assessment of the Company’s intent to sell the security (including a more likely than not assessment of whether the Company will be required to sell the security) before recovering the security’s amortized cost, 5) an economic analysis of the issuer’s industry, and 6) the financial strength, liquidity, and recoverability of the issuer. Management performs a security by security review each quarter to evaluate whether a credit loss has occurred.
For securities which the Company does not intend to sell and does not expect to be required to sell before recovering the security’s amortized cost basis, analysis of expected cash flows is used to measure the amount of the credit loss. To the extent the amortized cost basis of the security exceeds the present value of future cash flows expected to be collected, this difference represents a credit loss. Beginning on January 1, 2020, credit losses are recorded in realized gains (losses) - investments/derivatives with a corresponding adjustment to the allowance for credit losses, except that the credit loss recognized cannot exceed the difference between the book value and fair value of the security as of the date of the analysis. In future periods, recoveries in the present value of expected cash flows are recorded as a reversal of the previously recognized allowance for credit losses with an offsetting adjustment to realized gains (losses) - investments/derivatives. See, “Accounting Pronouncements Recently Adopted” below for additional information. The Company considers contractual cash flows and all known market data related to cash flows when developing its estimates of expected cash flows. The Company uses the effective interest rate implicit in the security at the date of acquisition to discount expected cash flows. For floating rate securities, the Company’s policy is to lock in the interest rate at the first instance of an impairment. Estimates of expected cash flows are not probability-weighted but reflect the Company’s best estimate based on past events, current conditions, and reasonable and supportable forecasts of future events. Debt securities that the Company intends to sell or expects to be required to sell before recovery are written down to fair value with the change recognized in realized gains (losses) - investments/derivatives.
The Company presents accrued interest receivable separately from other components of the amortized cost basis of its fixed maturity and structured investments and has made an accounting policy election not to measure an allowance for credit losses for accrued interest receivable. The Company’s policy is to write off uncollectible accrued interest receivables through a reversal of interest income in the period in which a credit loss is identified.
Allowance for Credit Losses - Mortgage Loans and Unfunded Commitments
The Company’s commercial mortgage loans are stated at unpaid principal balance, adjusted for any unamortized premium or discount, and net of the allowance for credit losses (“ACL”). Beginning January 1, 2020, the ACL represents the Company’s best estimate of expected credit losses over the contractual term of the loans. The allowance for credit losses for unfunded loan commitments is recognized as a component of other liabilities on the consolidated condensed balance sheet. Changes in the allowance for credit losses for both funded and unfunded mortgage loans are recognized in realized gains (losses) - investments/derivatives.
The Company uses a loan-level probability of default (“PD”) and loss given default (“LGD”) model to calculate the allowance for credit losses for substantially all of its commercial mortgage loans and unfunded loan commitments. Guidance in Accounting Standards Codification (“ASC”) Topic 326-20 - Credit Losses requires collective assessment of financial assets with similar risk characteristics. Consistent with this guidance, the model used by the Company (the “CML Model”) incorporates historical default data for a large number of loans with similar characteristics to the Company’s mortgage loans in
the measurement of the allowance for credit losses. Relevant risk characteristics include debt service coverage ratio (“DSCR”), loan-to-value ratio (“LTV”), geographic location, and property type. This historical default data is applied through the CML Model to forecast loan-level risk parameters including PD and LGD which provide the basis for the determination of expected losses.
The CML Model incorporates both current conditions and reasonable and supportable forecasts when estimating the PD and LGD values that are used as the basis for calculating expected losses. Current conditions are incorporated by considering market-specific information, such as vacancy rates and property prices, to reflect the current position in the market cycle. To incorporate reasonable and supportable forecasts, loan-level risk parameters produced by the CML Model are conditioned by multiple probability-weighted macroeconomic forecast scenarios to reflect management’s best estimate of the impact of future events and circumstances on the allowance for credit losses.
PDs and LGDs are forecasted over a reasonable and supportable forecast period, which is reassessed on a quarterly basis. After the reasonable and supportable forecast period, the CML Model reverts to the Company’s own historical loss history at a portfolio segment level. The historical loss data used for reversion will be assessed annually in the third quarter, along with certain other model inputs and assumptions.
All or a portion of a loan may be written off at such point that the Company no longer expects to receive cash payments, the present value of future expected payments of a renegotiated loan is less than the current principal balance, or at such time that the Company is party to foreclosure or bankruptcy proceedings associated with the borrower and does not expect to recover the principal balance of the loan. A write-off is recorded by eliminating the allowance against the mortgage loan and recording the renegotiated loan or the collateral property related to the loan as investment real estate on the balance sheet, which is carried at the lower of the appraised fair value of the property or the unpaid principal balance of the loan, less estimated selling costs associated with the property.
Certain loans which meet the definition of collateral dependent (as outlined in the Financial Accounting Standards Board “FASB” ASC Topic 326-20) are identified as part of the Company’s ongoing loan surveillance process. Loans are considered to be collateral dependent if foreclosure is deemed probable, or if a borrower is in financial difficulty and repayment is expected to be provided substantially through the operation or sale of the underlying collateral. The allowance for credit losses for loans identified as collateral dependent is measured based on the fair value of the underlying collateral, less costs to sell.
The Company presents accrued interest receivable separately from other components of the amortized cost basis of its mortgage loans and has made an accounting policy election not to measure an allowance for credit losses for accrued interest receivable. It is the Company’s policy to cease to carry accrued interest on loans that are over 90 days delinquent. For loans less than 90 days delinquent, interest is accrued unless it is determined that the accrued interest is not collectible. In each scenario, accrued income is reversed through investment income. See Note 9, Mortgage Loans, for additional information.
Allowance for Credit Losses - Reinsurance Receivables
Beginning January 1, 2020, in accordance with FASB ASC Topic 326-20, the Company establishes an allowance for credit losses related to amounts receivable from reinsurers (the “Reinsurance ACL”). Changes in the Reinsurance ACL are recognized as components of other income or other operating expenses. The Reinsurance ACL is remeasured on a quarterly basis using an internally developed PD and LGD model. Key inputs to the calculation are a conditional probability of insurer liquidation by issuer credit rating and exposure at default derived from a runoff projection of ceded reserves by reinsurer to forecast future loss amounts. Management’s position is that the rate of return implicit in the financial asset (i.e. the ceded reserves) is associated with the discount rate used to value the underlying insurance reserves; that is, the rate of return on the asset portfolio(s) supporting the reserves. For reinsurance receivable exposures that do not share similar risk characteristics with other receivables, including those associated with counterparties that have experienced significant credit deterioration, the Company measures the allowance for credit losses individually, based on facts and circumstances associated with the specific reinsurer or transaction.
The Reinsurance ACL was $96.0 million as of January 1, 2020 upon adoption of ASU No. 2016-13 - Credit Losses. In the first quarter of 2020, the Reinsurance ACL decreased slightly to $95.8 million. There were no write-offs or recoveries during the first quarter.
The Company had total reinsurance receivables of $4.5 billion as of March 31, 2020. Of reserves ceded as of March 31, 2020, approximately 73% were receivables from reinsurers rated by A.M. Best Company. Of the total rated by A.M. Best Company, 84% were rated A+ or better, 13% were rated A, and 3% were rated A- or lower. The Company monitors the concentration of credit risk the Company has with any reinsurer, as well as the financial condition of its reinsurers, on an ongoing basis. Certain of the Company’s reinsurance receivables are supported by letters of credit, funds held or trust agreements.
Accounting Pronouncements Recently Adopted
Accounting Standards Update(“ASU”) No. 2016-13 - Financial Instruments-Credit Losses: Measurement of Credit Losses on Financial Instruments. The amendments in this Update introduce a new current expected credit loss (“CECL”) model for certain financial assets, including mortgage loans and reinsurance receivables. For assets within the scope of the new model, an entity will recognize as an allowance against earnings its estimate of the contractual cash flows not expected to be collected on day one of the asset’s acquisition. The allowance may be reversed through earnings if a security recovers in value. This differs from the current impairment model, which requires recognition of credit losses when they have been incurred and recognizes a security’s subsequent recovery in value in other comprehensive income. The Update also makes targeted changes to the current impairment model for available-for-sale debt securities, which comprise the majority of the Company’s invested assets. Similar to the CECL model, credit loss impairments will be recorded in an allowance against earnings that may be reversed for subsequent recoveries in value. The amendments in this Update, along with related amendments in ASU No. 2018-19, ASU No. 2019-04, and ASU No. 2019-11 - Codification Improvements to Topic 326, Financial Instruments-Credit Losses, are effective for annual and interim periods beginning after December 15, 2019 on a modified retrospective basis. A vendor-provided credit loss model will be used to measure the allowance for the majority of the Company’s commercial mortgage loans and unfunded mortgage loan commitments, and the Company will use an internally-developed model to measure the allowance for amounts recoverable from reinsurers. The Company applied the revisions in the Update through a cumulative effect adjustment to retained earnings as of January 1, 2020. The cumulative effect adjustment resulted in a decrease in retained earnings of $138.1 million, net of the impact to deferred taxes, deferred acquisition costs (“DAC”), value of business acquired (“VOBA”) and other items. The Company continues to apply the previous guidance to 2019 and prior periods.
Accounting Pronouncements Not Yet Adopted
ASU No. 2018-12 - Financial Services - Insurance (Topic 944): Targeted Improvements to Accounting for Long-Duration Contracts. The amendments in this Update are designed to make improvements to the existing recognition, measurement, presentation, and disclosure requirements for certain long-duration contracts issued by an insurance company. The new amendments require insurance entities to provide a more current measure of the liability for future policy benefits for traditional and limited-payment contracts by regularly refining the liability for actual past experience and updated future assumptions. This differs from current requirements where assumptions are locked-in at contract issuance for these contract types. In addition, the updated liability will be discounted using an upper-medium grade (low-credit-risk) fixed income instrument yield that reflects the characteristics of the liability which differs from currently used rates based on the invested assets supporting the liability. In addition, the amendments introduce new requirements to assess market-based insurance contract options and guarantees for Market Risk Benefits and measure them at fair value. This Update also requires insurance entities to amortize deferred acquisition costs on a constant-level basis over the expected life of the contract. Finally, this Update requires new disclosures including liability rollforwards and information about significant inputs, judgments, assumptions, and methods used in the measurement. The amendments in this Update were originally effective for periods beginning after December 15, 2020. However, in November 2019, the Financial Accounting Standards Board (the “FASB”) issued ASU No. 2019-09 – Financial Services – Insurance (Topic 944): Effective Date which extended the implementation deadline by one year to periods beginning after December 15, 2021. The Company is currently reviewing its policies, processes, and applicable systems to determine the impact this standard will have on its operations and financial results.
ASU No. 2019-12 – Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The amendments in this Update remove certain exceptions to the general principles in Topic 740 related to intraperiod tax allocations, interim tax calculations, and outside basis differences. The amendments also clarify and amend guidance in certain other areas of Topic 740 in order to eliminate diversity in practice. The amendments in this Update are effective for public business entities in fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The Company is reviewing its accounting policies and processes to ensure compliance with the revised guidance, upon adoption.
3. SIGNIFICANT TRANSACTIONS
Great-West Life & Annuity Insurance Company
On January 23, 2019, the Company entered into a Master Transaction Agreement (the “GWL&A Master Transaction Agreement”) with Great-West Life & Annuity Insurance Company (“GWL&A”), Great-West Life & Annuity Insurance Company of New York (“GWL&A of NY”), The Canada Life Assurance Company (“CLAC”) and The Great-West Life Assurance Company (“GWL” and, together with GWL&A, GWL&A of NY and CLAC, the “Sellers”), pursuant to which the Company will acquire via reinsurance (the “Transaction”) substantially all of the Sellers’ individual life insurance and annuity business (the “GW Individual Life Business”).
On June 3, 2019, the Company and PLAIC completed the Transaction (the “GWL&A Closing”). Pursuant to the GWL&A Master Transaction Agreement, the Company and PLAIC entered into reinsurance agreements (the “GWL&A Reinsurance Agreements”) and related ancillary documents at the GWL&A Closing. On the terms and subject to the conditions of the GWL&A Reinsurance Agreements, the Sellers ceded to the Company and PLAIC, effective as of the date of the GWL&A Closing, substantially all of the insurance policies related to the Individual Life Business on a 100% indemnity basis net of reinsurance recoveries. The aggregate ceding commission for the reinsurance of the Individual Life Business paid at the GWL&A Closing was $765.7 million, which amount is subject to adjustment in accordance with the GWL&A Master Transaction Agreement. All policies issued in states other than New York were ceded to the Company under reinsurance agreements between the applicable Seller and the Company, and all policies issued in New York were ceded to PLAIC under a reinsurance agreement between GWL&A of NY and PLAIC. The aggregate statutory reserves of the Sellers ceded to the Company and PLAIC as of the GWL&A Closing were approximately $20.4 billion, which amount was based on initial estimates and is subject to adjustment following the GWL&A Closing. To support its obligations under the GWL&A Reinsurance Agreements, the Company established trust accounts for the benefit of GWL&A, CLAC and GWL, and PLAIC established a trust account for the benefit of GWL&A of NY. The Sellers retained a block of participating policies, which will be administered by PLC.
As of the purchase date, the Company recorded an estimate in the amount of $51.9 million related to contingent consideration. The final ceding commission will be adjusted based on any changes in contingent consideration. These amounts, $49.5 million as of March 31, 2020, are accrued within other liabilities in the Company’s consolidated condensed balance sheet.
The contingent consideration is comprised of a holdback provision and a post-closing sales adjustment. The holdback amount is related to the performance of certain blocks of business for a specified period of time after the close of the transaction. The range of amounts payable to Great West under this provision is $0 - $40.0 million. The Company established a liability of $40.0 million as of the transaction date, which represents the Company's best estimate of the present value of future payments. As of March 31, 2020, the liability recorded within other liabilities in the Company’s consolidated condensed balance sheet was $37.6 million.
The GWL&A Master Transaction Agreement and other transaction documents contain certain customary representations and warranties made by each of the parties, and certain customary covenants regarding the Sellers and the Individual Life Business, and provide for indemnification, among other things, for breaches of those representations, warranties, and covenants. The terms of the GWL&A Reinsurance Agreements resulted in an acquisition of the Individual Life Business by PLC in accordance with ASC Topic 805, Business Combinations.
The following table details the preliminary allocation of assets acquired and liabilities assumed from the Individual Life Business reinsurance transaction as of the date of the Closing. The Company has not completed the process of determining the fair value of assets acquired and liabilities assumed, but will do so in the twelve month measurement period subsequent to the date of the Closing. These estimates are provisional and subject to adjustment. Any adjustments to these fair value estimates will be reflected, retroactively, as of the date of the acquisition, and may result in adjustments to the value of business acquired.
|
|
|
|
|
|
|
|
|
|
|
Fair Value
as of
June 1, 2019
|
|
|
(Dollars In Thousands)
|
ASSETS
|
|
|
Fixed maturities
|
|
$
|
8,697,966
|
|
Mortgage loans
|
|
1,386,228
|
|
Policy loans
|
|
44,002
|
|
Other long-term investments
|
|
1,521,965
|
|
Total investments
|
|
11,650,161
|
|
Cash
|
|
34,835
|
|
Accrued investment income
|
|
101,452
|
|
Reinsurance receivables
|
|
62
|
|
Accounts and premiums receivable
|
|
1,642
|
|
Value of business acquired
|
|
517,434
|
|
Other intangibles
|
|
21,300
|
|
Other assets
|
|
5,525
|
|
Assets related to separate accounts
|
|
9,583,217
|
|
Total assets
|
|
21,915,628
|
|
LIABILITIES
|
|
|
Future policy benefits and claims
|
|
$
|
11,004,132
|
|
Annuity account balances
|
|
220,064
|
|
Other policyholders’ funds
|
|
220,117
|
|
Other liabilities
|
|
75,456
|
|
Liabilities related to separate accounts
|
|
9,583,217
|
|
Total liabilities
|
|
21,102,986
|
|
NET ASSETS ACQUIRED
|
|
$
|
812,642
|
|
Assets related to separate accounts and liabilities related to separate accounts represent amounts receivable and payable for variable annuity and variable universal life products reinsured on a modified co-insurance basis.
The following unaudited pro forma condensed consolidated results of operations assumes that the aforementioned transactions of the Individual Life Business were completed as of January 1, 2018. The unaudited pro forma condensed results of operations are presented solely for informational purposes and are not necessarily indicative of the consolidated condensed results of operations that might have been achieved had the transaction been completed as of the date indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
For The
Three Months Ended
March 31, 2019
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
Revenue
|
|
$
|
1,621,351
|
|
|
|
|
|
Net income
|
|
$
|
148,407
|
|
|
|
|
|
4. MONY CLOSED BLOCK OF BUSINESS
In 1998, MONY Life Insurance Company (“MONY”) converted from a mutual insurance company to a stock corporation (“demutualization”). In connection with its demutualization, an accounting mechanism known as a closed block (the “Closed Block”) was established for certain individuals’ participating policies in force as of the date of demutualization. Assets, liabilities, and earnings of the Closed Block are specifically identified to support its participating policyholders. The Company acquired the Closed Block in conjunction with the acquisition of MONY in 2013.
Assets allocated to the Closed Block inure solely to the benefit of each Closed Block’s policyholders and will not revert to the benefit of MONY or the Company. No reallocation, transfer, borrowing or lending of assets can be made between the Closed Block and other portions of MONY’s general account, any of MONY’s separate accounts or any affiliate of MONY without the approval of the Superintendent of The New York State Department of Financial Services (the “Superintendent”). Closed Block assets and liabilities are carried on the same basis as similar assets and liabilities held in the general account.
Summarized financial information for the Closed Block as of March 31, 2020 and December 31, 2019 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
|
(Dollars In Thousands)
|
|
|
Closed block liabilities
|
|
|
|
Future policy benefits, policyholders’ account balances and other policyholder liabilities
|
$
|
5,593,437
|
|
|
$
|
5,836,815
|
|
Policyholder dividend obligation
|
73,930
|
|
|
278,505
|
|
Other liabilities
|
17,732
|
|
|
11,247
|
|
Total closed block liabilities
|
5,685,099
|
|
|
6,126,567
|
|
Closed block assets
|
|
|
|
Fixed maturities, available-for-sale, at fair value
|
$
|
4,453,685
|
|
|
$
|
4,682,731
|
|
|
|
|
|
Mortgage loans on real estate
|
70,789
|
|
|
72,829
|
|
Policy loans
|
632,318
|
|
|
640,134
|
|
Cash and other invested assets
|
57,031
|
|
|
44,877
|
|
Other assets
|
100,885
|
|
|
107,177
|
|
Total closed block assets
|
5,314,708
|
|
|
5,547,748
|
|
Excess of reported closed block liabilities over closed block assets
|
370,391
|
|
|
578,819
|
|
Portion of above representing accumulated other comprehensive income:
|
|
|
|
Net unrealized gains (losses) - investments/derivatives net of policyholder dividend obligation: $— and $167,285; and net of income tax: $— and $(35,130)
|
—
|
|
|
—
|
|
Future earnings to be recognized from closed block assets and closed block liabilities
|
$
|
370,391
|
|
|
$
|
578,819
|
|
Reconciliation of the policyholder dividend obligation is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
2020
|
|
2019
|
|
(Dollars In Thousands)
|
|
|
Policyholder dividend obligation, beginning balance
|
$
|
278,505
|
|
|
$
|
—
|
|
Applicable to net revenue (losses)
|
(6,496)
|
|
|
(10,655)
|
|
Change in net unrealized gains (losses) - investments/derivatives allocated to the policyholder dividend obligation
|
(198,079)
|
|
|
22,458
|
|
Policyholder dividend obligation, ending balance
|
$
|
73,930
|
|
|
$
|
11,803
|
|
Closed Block revenues and expenses were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
Premiums and other income
|
$
|
35,336
|
|
|
$
|
37,444
|
|
|
|
|
|
Net investment income
|
51,015
|
|
|
51,128
|
|
|
|
|
|
Net gains (losses) - investments/derivatives
|
75
|
|
|
(454)
|
|
|
|
|
|
Total revenues
|
86,426
|
|
|
88,118
|
|
|
|
|
|
Benefits and other deductions
|
|
|
|
|
|
|
|
Benefits and settlement expenses
|
77,593
|
|
|
78,666
|
|
|
|
|
|
Other operating expenses
|
323
|
|
|
359
|
|
|
|
|
|
Total benefits and other deductions
|
77,916
|
|
|
79,025
|
|
|
|
|
|
Net revenues before income taxes
|
8,510
|
|
|
9,093
|
|
|
|
|
|
Income tax expense
|
1,768
|
|
|
1,910
|
|
|
|
|
|
Net revenues
|
$
|
6,742
|
|
|
$
|
7,183
|
|
|
|
|
|
5. INVESTMENT OPERATIONS
Realized gains (losses) - investments includes realized gains and losses from the sale of investments, changes in fair value of equity securities, net credit losses, certain derivative and embedded derivative gains and losses, gains and losses on reinsurance-related embedded derivatives and trading securities. Realized gains and losses on investments are calculated on the basis of specific identification on the trade date.
Net realized gains (losses) - investments/derivatives are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Fixed maturities
|
$
|
39,170
|
|
|
$
|
5,137
|
|
|
|
|
|
Equity securities
|
(43,013)
|
|
|
30,635
|
|
|
|
|
|
Modco trading portfolio
|
(124,200)
|
|
|
94,902
|
|
|
|
|
|
Net credit losses recognized in operations (1)
|
(51,793)
|
|
|
—
|
|
|
|
|
|
Net impairment losses recognized in operations (2)
|
—
|
|
|
(3,142)
|
|
|
|
|
|
Mortgage loans
|
(95,396)
|
|
|
(1,068)
|
|
|
|
|
|
Other investments
|
(1,019)
|
|
|
(78)
|
|
|
|
|
|
Realized gains (losses) - investments
|
(276,251)
|
|
|
126,386
|
|
|
|
|
|
Realized gains (losses) - derivatives(3)
|
238,140
|
|
|
(73,308)
|
|
|
|
|
|
Realized gains (losses) - investments/derivatives
|
$
|
(38,111)
|
|
|
$
|
53,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents credit losses recognized under FASB ASC 326-20
|
|
|
|
|
|
|
|
(2) Represents other-than-temporary impairment losses recognized in prior periods under FASB ASC 326-20
|
|
|
|
|
|
|
|
(3) See Note 7, Derivative Financial Instruments
|
|
|
|
|
|
|
|
Gross realized gains and gross realized losses on investments available-for-sale (fixed maturities and short-term investments) are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Gross realized gains
|
$
|
39,968
|
|
|
$
|
7,870
|
|
|
|
|
|
Gross realized losses:
|
|
|
|
|
|
|
|
Credit losses(1)
|
$
|
(51,793)
|
|
|
$
|
—
|
|
|
|
|
|
Impairment losses(2)
|
$
|
—
|
|
|
$
|
(3,142)
|
|
|
|
|
|
Other realized losses
|
$
|
(798)
|
|
|
$
|
(2,733)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents credit losses recognized under FASB ASC 326-20
|
|
|
|
|
|
|
|
(2) Represents other-than-temporary impairment losses recognized in prior periods under FASB ASC 326-20
|
|
|
|
|
|
|
|
The chart below summarizes the fair value (proceeds) and the gains (losses) realized on securities the Company sold that were in an unrealized gain position and an unrealized loss position.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Securities in an unrealized gain position:
|
|
|
|
|
|
|
|
Fair value proceeds
|
$
|
504,337
|
|
|
$
|
648,891
|
|
|
|
|
|
Gains realized
|
$
|
39,968
|
|
|
$
|
7,870
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities in an unrealized loss position(1):
|
|
|
|
|
|
|
|
Fair value proceeds
|
$
|
15
|
|
|
$
|
171,302
|
|
|
|
|
|
Losses realized
|
$
|
(798)
|
|
|
$
|
(2,733)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Company made the decision to exit these holdings in conjunction with its overall asset/liability management process.
|
|
|
|
|
|
|
|
The chart below summarizes the realized gains (losses) on equity securities sold during the period and equity securities still held at the reporting date.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Gains (losses) recognized during the period on equity securities still held
|
$
|
(43,131)
|
|
|
$
|
30,575
|
|
|
|
|
|
Net gains recognized on equity securities sold during the period
|
118
|
|
|
60
|
|
|
|
|
|
Net gains (losses) recognized during the period on equity securities
|
$
|
(43,013)
|
|
|
$
|
30,635
|
|
|
|
|
|
The amortized cost and fair value of the Company’s investments classified as available-for-sale are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2020
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
|
$
|
6,979,230
|
|
|
$
|
63,970
|
|
|
$
|
(112,660)
|
|
|
$
|
6,930,540
|
|
Commercial mortgage-backed securities
|
|
2,527,869
|
|
|
45,074
|
|
|
(66,893)
|
|
|
2,506,050
|
|
Other asset-backed securities
|
|
1,726,799
|
|
|
31,403
|
|
|
(103,164)
|
|
|
1,655,038
|
|
U.S. government-related securities
|
|
1,000,140
|
|
|
30,154
|
|
|
(38)
|
|
|
1,030,256
|
|
Other government-related securities
|
|
565,785
|
|
|
29,038
|
|
|
(15,422)
|
|
|
579,401
|
|
States, municipals, and political subdivisions
|
|
4,301,818
|
|
|
271,882
|
|
|
(10,081)
|
|
|
4,563,619
|
|
Corporate securities
|
|
44,352,067
|
|
|
1,681,608
|
|
|
(1,905,740)
|
|
|
44,127,935
|
|
Redeemable preferred stocks
|
|
87,124
|
|
|
8
|
|
|
(7,234)
|
|
|
79,898
|
|
|
|
61,540,832
|
|
|
2,153,137
|
|
|
(2,221,232)
|
|
|
61,472,737
|
|
Short-term investments
|
|
929,966
|
|
|
—
|
|
|
—
|
|
|
929,966
|
|
|
|
$
|
62,470,798
|
|
|
$
|
2,153,137
|
|
|
$
|
(2,221,232)
|
|
|
$
|
62,402,703
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
|
$
|
5,812,170
|
|
|
$
|
125,493
|
|
|
$
|
(6,322)
|
|
|
$
|
5,931,341
|
|
Commercial mortgage-backed securities
|
|
2,588,575
|
|
|
54,385
|
|
|
(3,292)
|
|
|
2,639,668
|
|
Other asset-backed securities
|
|
1,764,120
|
|
|
32,041
|
|
|
(14,926)
|
|
|
1,781,235
|
|
U.S. government-related securities
|
|
1,032,048
|
|
|
5,664
|
|
|
(5,316)
|
|
|
1,032,396
|
|
Other government-related securities
|
|
548,136
|
|
|
51,024
|
|
|
(1,991)
|
|
|
597,169
|
|
States, municipals, and political subdivisions
|
|
4,415,008
|
|
|
225,072
|
|
|
(1,230)
|
|
|
4,638,850
|
|
Corporate securities
|
|
44,493,799
|
|
|
2,603,636
|
|
|
(288,334)
|
|
|
46,809,101
|
|
Redeemable preferred stocks
|
|
87,237
|
|
|
6,677
|
|
|
(4,249)
|
|
|
89,665
|
|
|
|
60,741,093
|
|
|
3,103,992
|
|
|
(325,660)
|
|
|
63,519,425
|
|
Short-term investments
|
|
1,229,651
|
|
|
—
|
|
|
—
|
|
|
1,229,651
|
|
|
|
$
|
61,970,744
|
|
|
$
|
3,103,992
|
|
|
$
|
(325,660)
|
|
|
$
|
64,749,076
|
|
|
|
|
|
|
|
|
|
|
The Company holds certain investments pursuant to certain modified coinsurance (“Modco”) arrangements. The fixed maturities, equity securities, and short-term investments held as part of these arrangements are classified as trading securities. The fair value of the investments held pursuant to these Modco arrangements are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
|
|
(Dollars In Thousands)
|
|
|
Fixed maturities:
|
|
|
|
|
Residential mortgage-backed securities
|
|
$
|
197,722
|
|
|
$
|
209,521
|
|
Commercial mortgage-backed securities
|
|
181,870
|
|
|
201,284
|
|
Other asset-backed securities
|
|
134,311
|
|
|
143,361
|
|
U.S. government-related securities
|
|
45,072
|
|
|
47,067
|
|
Other government-related securities
|
|
27,596
|
|
|
28,775
|
|
States, municipals, and political subdivisions
|
|
284,213
|
|
|
293,791
|
|
Corporate securities
|
|
1,552,707
|
|
|
1,590,936
|
|
Redeemable preferred stocks
|
|
10,015
|
|
|
12,832
|
|
|
|
2,433,506
|
|
|
2,527,567
|
|
Equity securities
|
|
6,661
|
|
|
6,656
|
|
Short-term investments
|
|
91,371
|
|
|
91,213
|
|
|
|
$
|
2,531,538
|
|
|
$
|
2,625,436
|
|
The amortized cost and fair value of available-for-sale and held-to-maturity fixed maturities as of March 31, 2020, by expected maturity, are shown below. Expected maturities of securities without a single maturity date are allocated based on estimated rates of prepayment that may differ from actual rates of prepayment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-Sale
|
|
|
|
Held-to-Maturity
|
|
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Due in one year or less
|
$
|
1,951,249
|
|
|
$
|
1,934,451
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Due after one year through five years
|
10,508,087
|
|
|
10,428,838
|
|
|
—
|
|
|
—
|
|
Due after five years through ten years
|
13,474,203
|
|
|
13,461,001
|
|
|
—
|
|
|
—
|
|
Due after ten years
|
35,607,293
|
|
|
35,648,447
|
|
|
2,775,710
|
|
|
2,930,737
|
|
|
$
|
61,540,832
|
|
|
$
|
61,472,737
|
|
|
$
|
2,775,710
|
|
|
$
|
2,930,737
|
|
The following chart is a rollforward of available-for-sale allowance for credit losses on fixed maturities held by the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Beginning balance in the allowance for credit losses
|
$
|
—
|
|
|
|
|
|
|
|
Additions for current-period expected credit losses
|
51,793
|
|
|
|
|
|
|
|
Reductions for write-offs charged against the allowance for credit losses
|
—
|
|
|
|
|
|
|
|
Recoveries of amounts previously written off
|
—
|
|
|
|
|
|
|
|
Ending balance
|
$
|
51,793
|
|
|
|
|
|
|
|
The allowance for credit losses includes $51.1 million of corporate securities and $0.7 million of other asset-backed securities.
The following table includes the gross unrealized losses and fair value of the Company’s investments, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of March 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than 12 Months
|
|
|
|
12 Months or More
|
|
|
|
Total
|
|
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
$
|
4,116,106
|
|
|
$
|
(111,887)
|
|
|
$
|
21,709
|
|
|
$
|
(773)
|
|
|
$
|
4,137,815
|
|
|
$
|
(112,660)
|
|
Commercial mortgage-backed securities
|
1,529,401
|
|
|
(65,325)
|
|
|
31,072
|
|
|
(1,568)
|
|
|
1,560,473
|
|
|
(66,893)
|
|
Other asset-backed securities
|
796,757
|
|
|
(59,430)
|
|
|
248,785
|
|
|
(43,734)
|
|
|
1,045,542
|
|
|
(103,164)
|
|
U.S. government-related securities
|
93
|
|
|
(2)
|
|
|
1,615
|
|
|
(36)
|
|
|
1,708
|
|
|
(38)
|
|
Other government-related securities
|
127,614
|
|
|
(13,108)
|
|
|
5,232
|
|
|
(2,314)
|
|
|
132,846
|
|
|
(15,422)
|
|
States, municipals, and political subdivisions
|
350,617
|
|
|
(10,003)
|
|
|
5,980
|
|
|
(78)
|
|
|
356,597
|
|
|
(10,081)
|
|
Corporate securities
|
18,116,030
|
|
|
(1,455,603)
|
|
|
1,253,783
|
|
|
(450,137)
|
|
|
19,369,813
|
|
|
(1,905,740)
|
|
Redeemable preferred stocks
|
58,610
|
|
|
(2,576)
|
|
|
16,280
|
|
|
(4,658)
|
|
|
74,890
|
|
|
(7,234)
|
|
|
$
|
25,095,228
|
|
|
$
|
(1,717,934)
|
|
|
$
|
1,584,456
|
|
|
$
|
(503,298)
|
|
|
$
|
26,679,684
|
|
|
$
|
(2,221,232)
|
|
Residential mortgage-backed securities (“RMBS”) and commercial mortgage-backed securities (“CMBS”) had gross unrealized losses greater than twelve months of $0.8 million and $1.6 million, respectively, as of March 31, 2020. Factors such as the credit enhancement within the deal structure, the average life of the securities, and the performance of the underlying collateral support the recoverability of these investments.
The other asset-backed securities have a gross unrealized loss greater than twelve months of $43.7 million as of March 31, 2020. Of those losses, $0.7 million were considered credit related. This category predominately includes student loan backed auction rate securities (“ARS”) whose underlying collateral is at least 97% guaranteed by the Federal Family Education Loan Program (“FFELP”). At this time, the Company has no reason to believe that the U.S. Department of Education would not honor the FFELP guarantee, if it were necessary.
The other government-related securities had gross unrealized losses greater than twelve months of $2.3 million as of March 31, 2020. These declines were related to changes in interest rates.
The states, municipals, and political subdivisions category had gross unrealized losses greater than twelve months of $0.1 million as of March 31, 2020. The aggregate decline in fair value of these securities was deemed temporary due to positive factors supporting the recoverability of the respective investments. Positive factors considered include credit ratings, the financial health of the issuer, the continued access of the issuer to capital markets, and other pertinent information.
The corporate securities category had gross unrealized losses greater than twelve months of $450.1 million as of March 31, 2020. Of these losses, $51.1 million were considered credit related. The decline in fair value as of March 31, 2020, reflect deterioration in the macroeconomic environment as a result of the impact of COVID-19 as well as the continued pressure on commodity prices. Multiple sectors were affected with the largest impacts in the oil & gas, real estate, and consumer and retail industries. Fair values were also negatively affected by disruptions in capital markets activity during the quarter due to COVID-19. The aggregate decline in fair value of the remaining securities was deemed temporary due to positive factors supporting the recoverability of the respective investments. Positive factors considered include credit ratings, the financial health of the issuer, the continued access of the issuer to capital markets, interest rate movement, and other pertinent information.
As of March 31, 2020, the Company had a total of 2,450 positions that were in an unrealized loss position, including 16 positions for which an allowance for credit losses was established. For unrealized losses for which an allowance for credit losses was not established, the Company does not consider these unrealized loss positions to be credit-related. This is based on the aggregate factors discussed previously and because the Company has the ability and intent to hold these investments until the fair values recover, and the Company does not intend to sell or expect to be required to sell the securities before recovering the Company’s amortized cost of the securities.
The following table includes the gross unrealized losses and fair value of the Company’s investments that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than 12 Months
|
|
|
|
12 Months or More
|
|
|
|
Total
|
|
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
$
|
851,333
|
|
|
$
|
(4,231)
|
|
|
$
|
220,843
|
|
|
$
|
(2,091)
|
|
|
$
|
1,072,176
|
|
|
$
|
(6,322)
|
|
Commercial mortgage-backed securities
|
371,945
|
|
|
(1,721)
|
|
|
115,566
|
|
|
(1,571)
|
|
|
487,511
|
|
|
(3,292)
|
|
Other asset-backed securities
|
482,547
|
|
|
(6,516)
|
|
|
214,058
|
|
|
(8,410)
|
|
|
696,605
|
|
|
(14,926)
|
|
U.S. government-related securities
|
383,451
|
|
|
(3,373)
|
|
|
353,517
|
|
|
(1,943)
|
|
|
736,968
|
|
|
(5,316)
|
|
Other government-related securities
|
22,962
|
|
|
(669)
|
|
|
6,230
|
|
|
(1,322)
|
|
|
29,192
|
|
|
(1,991)
|
|
States, municipals, and political subdivisions
|
56,470
|
|
|
(1,001)
|
|
|
12,907
|
|
|
(229)
|
|
|
69,377
|
|
|
(1,230)
|
|
Corporate securities
|
3,176,489
|
|
|
(68,289)
|
|
|
2,886,648
|
|
|
(220,045)
|
|
|
6,063,137
|
|
|
(288,334)
|
|
Redeemable preferred stocks
|
—
|
|
|
—
|
|
|
16,689
|
|
|
(4,249)
|
|
|
16,689
|
|
|
(4,249)
|
|
|
$
|
5,345,197
|
|
|
$
|
(85,800)
|
|
|
$
|
3,826,458
|
|
|
$
|
(239,860)
|
|
|
$
|
9,171,655
|
|
|
$
|
(325,660)
|
|
As of March 31, 2020, the Company had securities in its available-for-sale portfolio which were rated below investment grade of $1.5 billion and had an amortized cost of $2.0 billion. In addition, included in the Company’s trading portfolio, the Company held $113.7 million of securities which were rated below investment grade. Approximately $196.2 million of below investment grade securities held by the Company were not publicly traded.
The change in unrealized gains (losses), net of income tax, on fixed maturities, classified as available-for-sale is summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Fixed maturities
|
$
|
(2,246,307)
|
|
|
$
|
1,551,674
|
|
|
|
|
|
The amortized cost and fair value of the Company’s investments classified as held-to-maturity as of March 31, 2020 and December 31, 2019, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2020
|
|
Amortized
Cost
|
|
Gross
Unrecognized
Holding
Gains
|
|
Gross
Unrecognized
Holding
Losses
|
|
Fair
Value
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
Securities issued by affiliates:
|
|
|
|
|
|
|
|
|
Red Mountain, LLC
|
|
$
|
804,710
|
|
|
$
|
54,013
|
|
|
$
|
—
|
|
|
$
|
858,723
|
|
Steel City, LLC
|
|
1,971,000
|
|
|
101,014
|
|
|
—
|
|
|
2,072,014
|
|
|
|
$
|
2,775,710
|
|
|
$
|
155,027
|
|
|
$
|
—
|
|
|
$
|
2,930,737
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
Amortized
Cost
|
|
Gross
Unrecognized
Holding
Gains
|
|
Gross
Unrecognized
Holding
Losses
|
|
Fair
Value
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
Securities issued by affiliates:
|
|
|
|
|
|
|
|
|
Red Mountain, LLC
|
|
$
|
795,881
|
|
|
$
|
81,022
|
|
|
$
|
—
|
|
|
$
|
876,903
|
|
Steel City, LLC
|
|
2,028,000
|
|
|
120,887
|
|
|
—
|
|
|
2,148,887
|
|
|
|
$
|
2,823,881
|
|
|
$
|
201,909
|
|
|
$
|
—
|
|
|
$
|
3,025,790
|
|
During the three months ended March 31, 2020 and 2019, the Company recorded no credit losses on held-to-maturity securities.
The Company’s held-to-maturity securities are issued by affiliates of the Company which are considered variable interest entities (“VIEs”). The Company is not the primary beneficiary of these entities and thus the securities are not eliminated in consolidation. These securities are collateralized by non-recourse funding obligations issued by captive insurance companies that are affiliates of the Company.
6. FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company determined the fair value of its financial instruments based on the fair value hierarchy established in FASB guidance referenced in the Fair Value Measurements and Disclosures Topic which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The Company has adopted the provisions from the FASB guidance that is referenced in the Fair Value Measurements and Disclosures Topic for non-financial assets and liabilities (such as property and equipment, goodwill, and other intangible assets) that are required to be measured at fair value on a periodic basis. The effect on the Company’s periodic fair value measurements for non-financial assets and liabilities was not material.
The Company has categorized its financial instruments, based on the priority of the inputs to the valuation technique, into a three level hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the fair value measurement of the instrument.
Financial assets and liabilities recorded at fair value on the consolidated balance sheets are categorized as follows:
•Level 1: Unadjusted quoted prices for identical assets or liabilities in an active market.
•Level 2: Quoted prices in markets that are not active or significant inputs that are observable either directly or indirectly. Level 2 inputs include the following:
a) Quoted prices for similar assets or liabilities in active markets;
b) Quoted prices for identical or similar assets or liabilities in non-active markets;
c) Inputs other than quoted market prices that are observable; and
d) Inputs that are derived principally from or corroborated by observable market data through correlation or other means.
•Level 3: Prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. They reflect management’s own estimates about the assumptions a market participant would use in pricing the asset or liability.
The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of March 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement
Category
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities - available-for-sale
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
4
|
|
$
|
—
|
|
|
$
|
6,930,540
|
|
|
$
|
—
|
|
|
$
|
6,930,540
|
|
Commercial mortgage-backed securities
|
4
|
|
—
|
|
|
2,495,267
|
|
|
10,783
|
|
|
2,506,050
|
|
Other asset-backed securities
|
4
|
|
—
|
|
|
1,218,709
|
|
|
436,329
|
|
|
1,655,038
|
|
U.S. government-related securities
|
4
|
|
681,397
|
|
|
348,859
|
|
|
—
|
|
|
1,030,256
|
|
State, municipals, and political subdivisions
|
4
|
|
—
|
|
|
4,563,619
|
|
|
—
|
|
|
4,563,619
|
|
Other government-related securities
|
4
|
|
—
|
|
|
579,401
|
|
|
—
|
|
|
579,401
|
|
Corporate securities
|
4
|
|
—
|
|
|
42,848,166
|
|
|
1,279,769
|
|
|
44,127,935
|
|
Redeemable preferred stocks
|
4
|
|
63,618
|
|
|
16,280
|
|
|
—
|
|
|
79,898
|
|
Total fixed maturity securities - available-for-sale
|
|
|
745,015
|
|
|
59,000,841
|
|
|
1,726,881
|
|
|
61,472,737
|
|
Fixed maturity securities - trading
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
3
|
|
—
|
|
|
197,722
|
|
|
—
|
|
|
197,722
|
|
Commercial mortgage-backed securities
|
3
|
|
—
|
|
|
181,870
|
|
|
—
|
|
|
181,870
|
|
Other asset-backed securities
|
3
|
|
—
|
|
|
69,283
|
|
|
65,028
|
|
|
134,311
|
|
U.S. government-related securities
|
3
|
|
33,332
|
|
|
11,740
|
|
|
—
|
|
|
45,072
|
|
State, municipals, and political subdivisions
|
3
|
|
—
|
|
|
284,213
|
|
|
—
|
|
|
284,213
|
|
Other government-related securities
|
3
|
|
—
|
|
|
27,596
|
|
|
—
|
|
|
27,596
|
|
Corporate securities
|
3
|
|
—
|
|
|
1,539,695
|
|
|
13,012
|
|
|
1,552,707
|
|
Redeemable preferred stocks
|
3
|
|
10,015
|
|
|
—
|
|
|
—
|
|
|
10,015
|
|
Total fixed maturity securities - trading
|
|
|
43,347
|
|
|
2,312,119
|
|
|
78,040
|
|
|
2,433,506
|
|
Total fixed maturity securities
|
|
|
788,362
|
|
|
61,312,960
|
|
|
1,804,921
|
|
|
63,906,243
|
|
Equity securities
|
3
|
|
405,221
|
|
|
—
|
|
|
72,968
|
|
|
478,189
|
|
Other long-term investments(1)
|
3 & 4
|
|
199,060
|
|
|
620,598
|
|
|
162,081
|
|
|
981,739
|
|
Short-term investments
|
3
|
|
953,732
|
|
|
67,605
|
|
|
—
|
|
|
1,021,337
|
|
Total investments
|
|
|
2,346,375
|
|
|
62,001,163
|
|
|
2,039,970
|
|
|
66,387,508
|
|
Cash
|
3
|
|
381,447
|
|
|
—
|
|
|
—
|
|
|
381,447
|
|
Assets related to separate accounts
|
|
|
|
|
|
|
|
|
|
Variable annuity
|
3
|
|
10,493,017
|
|
|
—
|
|
|
—
|
|
|
10,493,017
|
|
Variable universal life
|
3
|
|
915,750
|
|
|
—
|
|
|
—
|
|
|
915,750
|
|
Total assets measured at fair value on a recurring basis
|
|
|
$
|
14,136,589
|
|
|
$
|
62,001,163
|
|
|
$
|
2,039,970
|
|
|
$
|
78,177,722
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Annuity account balances(2)
|
3
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
68,395
|
|
|
$
|
68,395
|
|
Other liabilities(1)
|
3 & 4
|
|
57,404
|
|
|
375,924
|
|
|
1,262,274
|
|
|
1,695,602
|
|
Total liabilities measured at fair value on a recurring basis
|
|
|
$
|
57,404
|
|
|
$
|
375,924
|
|
|
$
|
1,330,669
|
|
|
$
|
1,763,997
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes certain freestanding and embedded derivatives.
|
|
|
|
|
|
|
|
|
|
(2) Represents liabilities related to fixed indexed annuities.
|
|
|
|
|
|
|
|
|
|
(3) Fair Value through Net Income
|
|
|
|
|
|
|
|
|
|
(4) Fair Value through Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
The following table presents the Company’s hierarchy for its assets and liabilities measured at fair value on a recurring basis as of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement
Category
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities - available-for-sale
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
4
|
|
$
|
—
|
|
|
$
|
5,931,341
|
|
|
$
|
—
|
|
|
$
|
5,931,341
|
|
Commercial mortgage-backed securities
|
4
|
|
—
|
|
|
2,629,639
|
|
|
10,029
|
|
|
2,639,668
|
|
Other asset-backed securities
|
4
|
|
—
|
|
|
1,360,016
|
|
|
421,219
|
|
|
1,781,235
|
|
U.S. government-related securities
|
4
|
|
662,581
|
|
|
369,815
|
|
|
—
|
|
|
1,032,396
|
|
State, municipals, and political subdivisions
|
4
|
|
—
|
|
|
4,638,850
|
|
|
—
|
|
|
4,638,850
|
|
Other government-related securities
|
4
|
|
—
|
|
|
597,169
|
|
|
—
|
|
|
597,169
|
|
Corporate securities
|
4
|
|
—
|
|
|
45,435,387
|
|
|
1,373,714
|
|
|
46,809,101
|
|
Redeemable preferred stocks
|
4
|
|
69,976
|
|
|
16,689
|
|
|
—
|
|
|
86,665
|
|
Total fixed maturity securities - available-for-sale
|
|
|
732,557
|
|
|
60,978,906
|
|
|
1,804,962
|
|
|
63,516,425
|
|
Fixed maturity securities - trading
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
3
|
|
—
|
|
|
209,521
|
|
|
—
|
|
|
209,521
|
|
Commercial mortgage-backed securities
|
3
|
|
—
|
|
|
201,284
|
|
|
—
|
|
|
201,284
|
|
Other asset-backed securities
|
3
|
|
—
|
|
|
77,954
|
|
|
65,407
|
|
|
143,361
|
|
U.S. government-related securities
|
3
|
|
24,810
|
|
|
22,257
|
|
|
—
|
|
|
47,067
|
|
State, municipals, and political subdivisions
|
3
|
|
—
|
|
|
293,791
|
|
|
—
|
|
|
293,791
|
|
Other government-related securities
|
3
|
|
—
|
|
|
28,775
|
|
|
—
|
|
|
28,775
|
|
Corporate securities
|
3
|
|
—
|
|
|
1,579,565
|
|
|
11,371
|
|
|
1,590,936
|
|
Redeemable preferred stocks
|
3
|
|
12,832
|
|
|
—
|
|
|
—
|
|
|
12,832
|
|
Total fixed maturity securities - trading
|
|
|
37,642
|
|
|
2,413,147
|
|
|
76,778
|
|
|
2,527,567
|
|
Total fixed maturity securities
|
|
|
770,199
|
|
|
63,392,053
|
|
|
1,881,740
|
|
|
66,043,992
|
|
Equity securities
|
3
|
|
480,750
|
|
|
—
|
|
|
72,970
|
|
|
553,720
|
|
Other long-term investments(1)
|
3 & 4
|
|
52,225
|
|
|
733,425
|
|
|
209,843
|
|
|
995,493
|
|
Short-term investments
|
3
|
|
1,255,384
|
|
|
65,480
|
|
|
—
|
|
|
1,320,864
|
|
Total investments
|
|
|
2,558,558
|
|
|
64,190,958
|
|
|
2,164,553
|
|
|
68,914,069
|
|
Cash
|
3
|
|
171,752
|
|
|
—
|
|
|
—
|
|
|
171,752
|
|
Assets related to separate accounts
|
|
|
|
|
|
|
|
|
|
Variable annuity
|
3
|
|
12,730,090
|
|
|
—
|
|
|
—
|
|
|
12,730,090
|
|
Variable universal life
|
3
|
|
1,135,666
|
|
|
—
|
|
|
—
|
|
|
1,135,666
|
|
Total assets measured at fair value on a recurring basis
|
|
|
$
|
16,596,066
|
|
|
$
|
64,190,958
|
|
|
$
|
2,164,553
|
|
|
$
|
82,951,577
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Annuity account balances(2)
|
3
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,728
|
|
|
$
|
69,728
|
|
Other liabilities(1)
|
3 & 4
|
|
19,561
|
|
|
509,645
|
|
|
1,017,972
|
|
|
1,547,178
|
|
Total liabilities measured at fair value on a recurring basis
|
|
|
$
|
19,561
|
|
|
$
|
509,645
|
|
|
$
|
1,087,700
|
|
|
$
|
1,616,906
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes certain freestanding and embedded derivatives.
|
|
|
|
|
|
|
|
|
|
(2) Represents liabilities related to fixed indexed annuities.
|
|
|
|
|
|
|
|
|
|
(3) Fair Value through Net Income
|
|
|
|
|
|
|
|
|
|
(4) Fair Value through Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
Determination of Fair Values
The valuation methodologies used to determine the fair values of assets and liabilities reflect market participant assumptions and are based on the application of the fair value hierarchy that prioritizes observable market inputs over unobservable inputs. The Company determines the fair values of certain financial assets and financial liabilities based on quoted market prices, where available. The Company also determines certain fair values based on future cash flows discounted at the appropriate current market rate. Fair values reflect adjustments for counterparty credit quality, the Company’s credit standing, liquidity, and where appropriate, risk margins on unobservable parameters. The following is a discussion of the methodologies used to determine fair values for the financial instruments as listed in the above table.
The fair value of fixed maturity, short-term, and equity securities is determined by management after considering one of three primary sources of information: third party pricing services, non-binding independent broker quotations, or pricing matrices. Security pricing is applied using a “waterfall” approach whereby publicly available prices are first sought from third party pricing services, the remaining unpriced securities are submitted to independent brokers for non-binding prices, or lastly, securities are priced using a pricing matrix. Typical inputs used by these three pricing methods include, but are not limited to: benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data including market research publications. Third party pricing services price 92.4% of the Company’s available-for-sale and trading fixed maturity securities. Based on the typical trading volumes and the lack of quoted market prices for available-for-sale and trading fixed maturities, third party pricing services derive the majority of security prices from observable market inputs such as recent reported trades for identical or similar securities making adjustments through the reporting date based upon available market observable information outlined above. If there are no recent reported trades, the third party pricing services and brokers may use matrix or model processes to develop a security price where future cash flow expectations are developed based upon collateral performance and discounted at an estimated market rate. Certain securities are priced via independent non-binding broker quotations. When using non-binding independent broker quotations, when available the Company obtains two quotes per security. Where multiple broker quotes are obtained, the Company reviews the quotes and selects the quote that provides the best estimate of the price a market participant would pay for these specific assets in an arm’s length transaction. A pricing matrix is used to price securities for which the Company is unable to obtain or effectively rely on either a price from a third party pricing service or an independent broker quotation.
The pricing matrix used by the Company begins with current spread levels to determine the market price for the security. The credit spreads, assigned by brokers, incorporate the issuer’s credit rating, liquidity discounts, weighted-average of contracted cash flows, risk premium, if warranted, due to the issuer’s industry, and the security’s time to maturity. The Company uses credit ratings provided by nationally recognized rating agencies.
For securities that are priced via non-binding independent broker quotations, the Company assesses whether prices received from independent brokers represent a reasonable estimate of fair value. The Company’s assessment incorporates various metrics (yield curves, credit spreads, prepayment rates, etc.) along with other information available to the Company from both internal and external sources to determine the valuation of such holdings. As a result of this analysis, if the Company determines there is a more appropriate fair value based upon the analytics, the price received from the independent broker is adjusted accordingly. The Company did not adjust any quotes or prices received from brokers during the three months ended March 31, 2020.
The Company has analyzed the third party pricing services’ valuation methodologies and related inputs and has also evaluated the various types of securities in its investment portfolio to determine an appropriate fair value hierarchy level based upon trading activity and the observability of market inputs that is in accordance with the Fair Value Measurements and Disclosures Topic of the ASC. Based on this evaluation and investment class analysis, each price was classified into Level 1, 2, or 3. Most prices provided by third party pricing services are classified into Level 2 because the significant inputs used in pricing the securities are market observable and the observable inputs are corroborated by the Company. Since the matrix pricing of certain debt securities includes significant non-observable inputs, they are classified as Level 3.
Asset-Backed Securities
This category mainly consists of residential mortgage-backed securities, commercial mortgage-backed securities, and other asset-backed securities (collectively referred to as asset-backed securities or “ABS”). As of March 31, 2020, the Company held $11.1 billion of ABS classified as Level 2. These securities are priced from information provided by a third party pricing service and independent broker quotes. The third party pricing services and brokers mainly value securities using both a market and income approach to valuation. As part of this valuation process they consider the following characteristics of the item being measured to be relevant inputs: 1) weighted-average coupon rate, 2) weighted-average years to maturity, 3) types of underlying assets, 4) weighted-average coupon rate of the underlying assets, 5) weighted-average years to maturity of the underlying assets, 6) seniority level of the tranches owned, and 7) credit ratings of the securities.
After reviewing these characteristics of the ABS, the third party pricing service and brokers use certain inputs to determine the value of the security. For ABS classified as Level 2, the valuation would consist of predominantly market observable inputs such as, but not limited to: 1) monthly principal and interest payments on the underlying assets, 2) average life of the security, 3) prepayment speeds, 4) credit spreads, 5) treasury and swap yield curves, and 6) discount margin. The Company reviews the methodologies and valuation techniques (including the ability to observe inputs) in assessing the information received from external pricing services and in consideration of the fair value presentation.
As of March 31, 2020, the Company held $512.1 million of Level 3 ABS, which included $447.1 million of other asset-backed securities classified as available-for-sale and $65.0 million of other asset-backed securities classified as trading. These securities are predominantly ARS whose underlying collateral is at least 97% guaranteed by the FFELP. The Company prices its ARS using an income approach valuation model. As part of the valuation process the Company reviews the following characteristics of the ARS in determining the relevant inputs: 1) weighted-average coupon rate, 2) weighted-average years to maturity, 3) types of underlying assets, 4) weighted-average coupon rate of the underlying assets, 5) weighted-average years to maturity of the underlying assets, 6) seniority level of the tranches owned, 7) credit ratings of the securities, 8) liquidity premium, and 9) paydown rate. In periods where market activity increases and there are transactions at a price that is not the result of a distressed or forced sale we consider those prices as part of our valuation. If the market activity during a period is solely the result of the issuer redeeming positions we consider those transactions in our valuation, but still consider them to be Level 3 measurements due to the nature of the transaction.
Corporate Securities, Redeemable Preferred Stocks, U.S. Government-Related Securities, States, Municipals, and Political Subdivisions, and Other Government-Related Securities
As of March 31, 2020, the Company classified approximately $50.2 billion of corporate securities, redeemable preferred stocks, U.S. government-related securities, states, municipals, and political subdivisions, and other government-related securities as Level 2. The fair value of the Level 2 securities is predominantly priced by broker quotes and a third party pricing service. The Company has reviewed the valuation techniques of the brokers and third party pricing service and has determined that such techniques used Level 2 market observable inputs. The following characteristics of the securities are considered to be the primary relevant inputs to the valuation: 1) weighted- average coupon rate, 2) weighted-average years to maturity, 3) seniority, and 4) credit ratings. The Company reviews the methodologies and valuation techniques (including the ability to observe inputs) in assessing the information received from external pricing services and in consideration of the fair value presentation.
The brokers and third party pricing service utilize valuation models that consist of a hybrid methodology that utilizes a cash flow analysis and market approach to valuation. The pricing models utilize the following inputs: 1) principal and interest payments, 2) treasury yield curve, 3) credit spreads from new issue and secondary trading markets, 4) dealer quotes with adjustments for issues with early redemption features, 5) liquidity premiums present on private placements, and 6) discount margins from dealers in the new issue market.
As of March 31, 2020, the Company classified approximately $1.3 billion of securities as Level 3 valuations. Level 3 securities primarily represent investments in illiquid bonds for which no price is readily available. To determine a price, the Company uses a discounted cash flow model with both observable and unobservable inputs. These inputs are entered into an industry standard pricing model to determine the final price of the security. These inputs include: 1) principal and interest payments, 2) coupon rate, 3) sector and issuer level spread over treasury, 4) underlying collateral, 5) credit ratings, 6) maturity, 7) embedded options, 8) recent new issuance, 9) comparative bond analysis, and 10) an illiquidity premium.
Equities
As of March 31, 2020, the Company held approximately $73.0 million of equity securities classified as Level 3. Of this total, $73.0 million represents Federal Home Loan Bank (“FHLB”) stock. The Company believes that the cost of the FHLB stock approximates fair value.
Other Long-Term Investments and Other Liabilities
Derivative Financial Instruments
Other long-term investments and other liabilities include free-standing and embedded derivative financial instruments. Refer to Note 7, Derivative Financial Instruments for additional information related to derivatives. Derivative financial instruments are valued using exchange prices, independent broker quotations, or pricing valuation models, which utilize market data inputs. Excluding embedded derivatives, as of March 31, 2020, 86.2% of derivatives based upon notional values were priced using exchange prices or independent broker quotations. The remaining derivatives were priced by pricing valuation models, which utilize observable market data inputs to the extent they are available. Inputs used to value derivatives include, but are not limited to, interest swap rates, credit spreads, interest rate and equity market volatility indices, equity index levels, and treasury rates. The Company performs monthly analysis on derivative valuations that includes both quantitative and qualitative analyses.
Derivative instruments classified as Level 1 generally include futures and options, which are traded on active exchange markets.
Derivative instruments classified as Level 2 primarily include swaps, options, and swaptions, which are traded over-the-counter. Level 2 also includes certain centrally cleared derivatives. These derivative valuations are determined using independent broker quotations, which are corroborated with observable market inputs.
Derivative instruments classified as Level 3 were embedded derivatives and include at least one significant non-observable input. A derivative instrument containing Level 1 and Level 2 inputs will be classified as a Level 3 financial instrument in its entirety if it has at least one significant Level 3 input.
The Company utilizes derivative instruments to manage the risk associated with certain assets and liabilities. However, the derivative instruments may not be classified within the same fair value hierarchy level as the associated assets and liabilities. Therefore, the changes in fair value on derivatives reported in Level 3 may not reflect the offsetting impact of the changes in fair value of the associated assets and liabilities.
Embedded derivatives are carried at fair value in other long-term investments and other liabilities on the Company’s consolidated condensed balance sheet. The changes in fair value of embedded derivatives are recorded as realized gains (losses) - investments/derivatives. Refer to Note 7, Derivative Financial Instruments for more information.
The fair value of the guaranteed living withdrawal benefits (“GLWB”) embedded derivative is derived through the income method of valuation using a valuation model that projects future cash flows using multiple risk neutral stochastic equity scenarios and policyholder behavior assumptions. The risk neutral scenarios are generated using the current swap curve and projected equity volatilities and correlations. The projected equity volatilities are based on a blend of historical volatility and near-term equity market implied volatilities. The equity correlations are based on historical price observations. For policyholder behavior assumptions, expected lapse and utilization assumptions are used and updated for actual experience, as necessary. The Company assumes age-based mortality from the Ruark 2015 ALB table, with attained age factors varying from 87.0% - 100.0% based on company experience. The present value of the cash flows is determined using the discount rate curve, which is based upon LIBOR plus a credit spread (to represent the Company’s non-performance risk). For expected lapse and utilization, assumptions are used and updated for actual experience, as necessary, using an internal predictive model developed by the Company. As a result of using significant unobservable inputs, the GLWB embedded derivative is categorized as Level 3. Policyholder assumptions are reviewed on an annual basis.
The balance of the fixed indexed annuity (“FIA”) embedded derivative is impacted by policyholder cash flows associated with the FIA product that are allocated to the embedded derivative in addition to changes in the fair value of the embedded derivative during the reporting period. The fair value of the FIA embedded derivative is derived through the income method of valuation using a valuation model that projects future cash flows using current index values and volatility, the hedge budget used to price the product, and policyholder assumptions (both elective and non-elective). For policyholder behavior, assumptions are used and updated for actual experience, as necessary. The Company assumes age-based mortality from the 2015 Ruark ALB mortality table with attained age factors varying from 87.0% - 100.0% based on company experience. The present value of the cash flows is determined using the discount rate curve, which is based upon LIBOR up to one year and constant maturity treasury rates plus a credit spread (to represent the Company’s non-performance risk) thereafter. Policyholder assumptions are reviewed on an annual basis. As a result of using significant unobservable inputs, the FIA embedded derivative is categorized as Level 3.
The balance of the indexed universal life (“IUL”) embedded derivative is impacted by policyholder cash flows associated with the IUL product that are allocated to the embedded derivative in addition to changes in the fair value of the embedded derivative during the reporting period. The fair value of the IUL embedded derivative is derived through the income method of valuation using a valuation model that projects future cash flows using current index values and volatility, the hedge budget used to price the product, and policyholder assumptions (both elective and non-elective). For policyholder behavior assumptions, expected lapse and withdrawal assumptions are used and updated for actual experience, as necessary. The Company assumes age-based mortality from the SOA 2015 VBT Primary Tables, with attained age factors varying from 37.0% - 156.0% based on company experience. The present value of the cash flows is determined using the discount rate curve, which is based upon LIBOR up to one year and constant maturity treasury rates plus a credit spread (to represent the Company’s non-performance risk) thereafter. Policyholder assumptions are reviewed on an annual basis. As a result of using significant unobservable inputs, the IUL embedded derivative is categorized as Level 3.
The Company has assumed and ceded certain blocks of policies under modified coinsurance agreements in which the investment results of the underlying portfolios inure directly to the reinsurers. Funds withheld arrangements related to such agreements contain embedded derivatives that are reported at fair value. Changes in their fair value are reported in realized gains (losses) - investments/derivatives. The fair value of embedded derivatives related to funds withheld under modified coinsurance agreements are a function of the unrealized gains or losses on the underlying assets and are calculated in a manner consistent with the terms of the agreements. The investments supporting certain of these agreements are designated as “trading securities”; therefore changes in their fair value are also reported in realized gains (losses) - investments/derivatives. The fair value of embedded derivatives is estimated based on market standard valuation methodology and is considered a Level 3 valuation.
The Company and certain of its subsidiaries have entered into interest support, yearly renewable term (“YRT”) premium support, and portfolio maintenance agreements with PLC. These agreements meet the definition of a derivative and are accounted for at fair value and are considered Level 3 valuations. The fair value of these derivatives as of March 31, 2020 was $109.4 million and is included in other long-term investments. For information regarding realized gains on these derivatives please refer to Note 7, Derivative Financial Instruments.
The Interest Support Agreement provides that PLC will make payments to Golden Gate II Captive Insurance Company (“Golden Gate II”), a wholly owned subsidiary of the Company, if actual investment income on certain of Golden Gate II’s asset portfolios falls below a calculated investment income amount as defined in the Interest Support Agreement. The calculated investment income amount is a level of investment income deemed to be sufficient to support certain of Golden Gate II’s obligations under a reinsurance agreement with the Company, dated July 1, 2007. The derivative is valued using an internal valuation model that assumes a conservative projection of investment income under an adverse interest rate scenario and the probability that the expectation falls below the calculated investment income amount. This derivative had a fair value of $55.7 million as of March 31, 2020. Golden Gate II recognized $2.4 million in gains related to payments made under this agreement for the three months ended March 31, 2020. As of March 31, 2020, certain interest support agreement obligations to Golden Gate II of approximately $5.5 million have been collateralized by PLC. Re-evaluation and, if necessary, adjustments of any support agreement collateralization amounts occur annually during the first quarter pursuant to the terms of the support agreement.
The YRT premium support agreements provide that PLC will make payments to Golden Gate Captive Insurance Company (“Golden Gate”), a wholly owned subsidiary of the Company, and Golden Gate II in the event that YRT premium rates increase. The derivatives are valued using an internal valuation model. The valuation model is a probability weighted discounted cash flow model. The value is primarily a function of the likelihood and severity of future YRT premium increases. The fair value of these derivatives as of March 31, 2020 was $52.2 million. Golden Gate II recognized $1.6 million in gains related to payments made under this agreement for the three months ended March 31, 2020.
The portfolio maintenance agreements provide that PLC will make payments to Golden Gate, Golden Gate V, and West Coast Life Insurance Company (“WCL”), a wholly owned subsidiary of the Company, in the event of other-than-temporary impairments on investments, measured in accordance with Statutory Accounting Principles, that exceed defined thresholds. The derivatives are valued using an internal discounted cash flow model. The significant unobservable inputs are the projected probability and severity of credit losses used to project future cash flows on the investment portfolios. The fair value of the portfolio maintenance agreements as of March 31, 2020, was $1.4 million. As of March 31, 2020, no payments have been made under these agreements.
The Funds Withheld derivative results from a reinsurance agreement with Shades Creek Captive Insurance Company (“Shades Creek”), a direct wholly owned subsidiary of PLC, where the economic performance of certain hedging instruments held by the Company is ceded to Shades Creek. The value of the Funds Withheld derivative is directly tied to the value of the hedging instruments held in the funds withheld account. The hedging instruments predominantly consist of derivative instruments the fair values of which are classified as a Level 2 measurement; as such, the fair value of the Funds Withheld derivative has been classified as a Level 2 measurement. The fair value of the Funds Withheld derivative as of March 31, 2020, was a liability of $228.0 million.
Annuity Account Balances
The Company records a certain legacy block of FIA reserves at fair value. Based on the characteristics of these reserves, the Company believes that the fund value approximates fair value. The fair value measurement of these reserves is considered a Level 3 valuation due to the unobservable nature of the fund values.
Separate Accounts
Separate account assets are invested in open-ended mutual funds and are included in Level 1.
Valuation of Level 3 Financial Instruments
The following table presents the valuation method for material financial instruments included in Level 3, as well as the unobservable inputs used in the valuation of those financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value
As of
March 31, 2020
|
|
Valuation
Technique
|
|
Unobservable
Input
|
|
Range
(Weighted Average)
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
Commercial mortgage-backed securities
|
$
|
10,783
|
|
|
Discounted cash flow
|
|
Spread over treasury
|
|
3.04%
|
Other asset-backed securities
|
436,329
|
|
|
Liquidation
|
|
Liquidation value
|
|
$95.50 - $97.00 ($96.33)
|
|
|
|
Discounted cash flow
|
|
Liquidity premium
|
|
0.29% - 2.31% (1.45%)
|
|
|
|
|
|
Paydown rate
|
|
8.87% - 12.75% (11.44%)
|
Corporate securities
|
1,279,769
|
|
|
Discounted cash flow
|
|
Spread over treasury
|
|
0.00% - 6.60% (1.50%)
|
Liabilities:(1)
|
|
|
|
|
|
|
|
Embedded derivatives - GLWB(2)
|
596,619
|
|
|
Actuarial cash flow model
|
|
Mortality
|
|
87% to 100% of
Ruark 2015 ALB Table
|
|
|
|
|
|
Lapse
|
|
PL-RBA Predictive Model
|
|
|
|
|
|
Utilization
|
|
PL-RBA Predictive Model
|
|
|
|
|
|
Nonperformance risk
|
|
0.56% - 1.21%
|
Embedded derivative - FIA
|
307,013
|
|
|
Actuarial cash flow model
|
|
Expenses
|
|
$195 per policy
|
|
|
|
|
|
Withdrawal rate
|
|
0.4% - 1.2% prior to age 70, 100% of the RMD for ages 70+ or WB withdrawal rate. Assume underutilized RMD for non WB policies ages 70-81.
|
|
|
|
|
|
Mortality
|
|
87% to 100% of Ruark 2015 ALB table
|
|
|
|
|
|
Lapse
|
|
0.5% - 50.0%, depending on duration/surrender charge period
|
|
|
|
|
|
|
|
Dynamically adjusted for WB moneyness and projected market rates vs credited rates
|
|
|
|
|
|
Nonperformance risk
|
|
0.56% - 1.21%
|
Embedded derivative - IUL
|
164,079
|
|
|
Actuarial cash flow model
|
|
Mortality
|
|
37% - 156% of 2015
|
|
|
|
|
|
|
|
VBT Primary Tables
|
|
|
|
|
|
|
|
94% - 248% of duration 8 point in scale 2015 VBT Primary Tables, depending on type of business
|
|
|
|
|
|
Lapse
|
|
0.5% - 10%, depending on
|
|
|
|
|
|
|
|
duration/distribution channel
|
|
|
|
|
|
|
|
and smoking class
|
|
|
|
|
|
Nonperformance risk
|
|
0.56% - 1.21%
|
|
|
|
|
|
|
|
|
(1) Excludes modified coinsurance arrangements.
|
|
|
|
|
|
|
|
(2) The fair value for the GLWB embedded derivative is presented as a net liability.
|
|
|
|
|
|
|
|
The chart above excludes Level 3 financial instruments that are valued using broker quotes and for which book value approximates fair value. Unobservable inputs were weighted by the relative fair value of instruments, except for other asset-backed securities which were weighted by the relative par amounts.
The Company has considered all reasonably available quantitative inputs as of March 31, 2020, but the valuation techniques and inputs used by some brokers in pricing certain financial instruments are not shared with the Company. This resulted in $98.7 million of financial instruments being classified as Level 3 as of March 31, 2020, of which $85.7 million are other asset-backed securities and $13.0 million are corporate securities.
In certain cases the Company has determined that book value materially approximates fair value. As of March 31, 2020, the Company held $73.2 million of financial instruments where book value approximates fair value which was predominantly FHLB stock.
The following table presents the valuation method for material financial instruments included in Level 3, as well as the unobservable inputs used in the valuation of those financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value
As of
December 31, 2019
|
|
Valuation
Technique
|
|
Unobservable
Input
|
|
Range
(Weighted Average)
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
Commercial mortgage-backed securities
|
$
|
10,029
|
|
|
Discounted cash flow
|
|
Spread over treasury
|
|
2.5%
|
Other asset-backed securities
|
421,219
|
|
|
Liquidation
|
|
Liquidation value
|
|
$95.39 - $99.99 ($97.95)
|
|
|
|
Discounted cash flow
|
|
Liquidity premium
|
|
0.34% - 2.28% (1.44%)
|
|
|
|
|
|
Paydown Rate
|
|
8.99% - 12.45% (11.28%)
|
Corporate securities
|
1,373,714
|
|
|
Discounted cash flow
|
|
Spread over treasury
|
|
0.00% - 4.03% (1.60%)
|
Liabilities:(1)
|
|
|
|
|
|
|
|
Embedded derivatives - GLWB(2)
|
$
|
186,038
|
|
|
Actuarial cash flow model
|
|
Mortality
|
|
87% to 100% of
Ruark 2015 ALB Table
|
|
|
|
|
|
Lapse
|
|
Ruark Predictive Model
|
|
|
|
|
|
Utilization
|
|
99%. 10% of policies have a one-time over-utilization of 400%
|
|
|
|
|
|
Nonperformance risk
|
|
0.12% - 0.82%
|
Embedded derivative - FIA
|
336,826
|
|
|
Actuarial cash flow model
|
|
Expenses
|
|
$195 per policy
|
|
|
|
|
|
Withdrawal rate
|
|
0.4% - 1.2% prior to age 70 RMD for
ages 70+
or WB withdrawal rate
Assume underutilized RMD
for nonWB policies age 70-81
|
|
|
|
|
|
Mortality
|
|
87% to 100% or Ruark 2015 ALB table
|
|
|
|
|
|
Lapse
|
|
0.5% - 50.0%, depending on duration/surrender charge period
|
|
|
|
|
|
Nonperformance risk
|
|
0.12% - 0.82%
|
Embedded derivative - IUL
|
151,765
|
|
|
Actuarial cash flow model
|
|
Mortality
|
|
37% - 156% of 2015
VBT Primary Tables
94% - 248% of duration
8 point in scale 2015
VBT Primary Tables,
depending on type of business
|
|
|
|
|
|
Lapse
|
|
0.5% - 10%, depending on duration/distribution channel and smoking class
|
|
|
|
|
|
Nonperformance risk
|
|
0.12% - 0.82%
|
|
|
|
|
|
|
|
|
(1) Excludes modified coinsurance arrangements.
|
|
|
|
|
|
|
|
(2) The fair value for the GLWB embedded derivative is presented as a net liability.
|
|
|
|
|
|
|
|
The chart above excludes Level 3 financial instruments that are valued using broker quotes and for which book value approximates fair value.
The Company had considered all reasonably available quantitative inputs as of December 31, 2019, but the valuation techniques and inputs used by some brokers in pricing certain financial instruments are not shared with the Company. This resulted in $76.8 million of financial instruments being classified as Level 3 as of December 31, 2019, of which $65.4 million are other asset backed securities and $11.4 million are corporate securities.
In certain cases the Company has determined that book value materially approximates fair value. As of December 31, 2019, the Company held $73.0 million of financial instruments where book value approximates fair value which was predominantly FHLB stock.
The asset-backed securities classified as Level 3 are predominantly ARS. A change in the paydown rate (the projected annual rate of principal reduction) of the ARS can significantly impact the fair value of these securities. A decrease in the paydown rate would increase the projected weighted average life of the ARS and increase the sensitivity of the ARS’s fair value to changes in interest rates. An increase in the liquidity premium would result in a decrease in the fair value of the securities, while a decrease in the liquidity premium would increase the fair value of these securities. The liquidation values for these securities are sensitive to the issuer’s available cash flows and ability to redeem the securities, as well as the current holders’ willingness to liquidate at the specified price.
The fair value of corporate bonds classified as Level 3 is sensitive to changes in the interest rate spread over the corresponding U.S. Treasury rate. This spread represents a risk premium that is impacted by company-specific and market factors. An increase in the spread can be caused by a perceived increase in credit risk of a specific issuer and/or an increase in the overall market risk premium associated with similar securities. The fair values of corporate bonds are sensitive to changes in spread. When holding the treasury rate constant, the fair value of corporate bonds increases when spreads decrease and decreases when spreads increase.
The fair value of the GLWB embedded derivative is sensitive to changes in the discount rate which includes the Company’s nonperformance risk, volatility, lapse, and mortality assumptions. The volatility assumption is an observable input as it is based on market inputs. The Company’s nonperformance risk, lapse, and mortality are unobservable. An increase in the three unobservable assumptions would result in a decrease in the fair value of the liability and conversely, if there is a decrease in the assumptions the fair value would increase. The fair value is also dependent on the assumed policyholder utilization of the GLWB where an increase in assumed utilization would result in an increase in the fair value of the liability and conversely, if there is a decrease in the assumption, the fair value would decrease.
The fair value of the FIA and IUL embedded derivatives are predominantly impacted by observable inputs such as discount rates and equity returns. However, the fair value of the FIA and IUL embedded derivatives are sensitive to non-performance risk, which is unobservable. The value of the liability increases with decreases in the discount rate and non-performance risk and decreases with increases in the discount rate and nonperformance risk. The value of the liability increases with increases in equity returns and the value of the liability decreases with a decrease in equity returns.
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the three months ended March 31, 2020, for which the Company has used significant unobservable inputs (Level 3):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Realized and Unrealized
Gains
|
|
|
|
Total
Realized and Unrealized
Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gains (losses) included in Operations related to Instruments still held at
the
Reporting
Date
|
|
Beginning
Balance
|
|
Included
in
Operations
|
|
Included
in
Other
Comprehensive
Income (Loss)
|
|
Included
in
Operations
|
|
Included
in
Other
Comprehensive
Income (Loss)
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
in/out of
Level 3
|
|
Other
|
|
Ending
Balance
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Commercial mortgage-backed securities
|
10,029
|
|
|
—
|
|
|
780
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6)
|
|
|
10,783
|
|
|
—
|
|
Other asset-backed securities
|
421,219
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,328)
|
|
|
—
|
|
|
(8)
|
|
|
—
|
|
|
—
|
|
|
22,187
|
|
|
259
|
|
|
436,329
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
1,373,714
|
|
|
—
|
|
|
1,634
|
|
|
—
|
|
|
(75,997)
|
|
|
24,000
|
|
|
(49,817)
|
|
|
—
|
|
|
—
|
|
|
7,342
|
|
|
(1,107)
|
|
|
1,279,769
|
|
|
—
|
|
Total fixed maturity securities - available-for-sale
|
1,804,962
|
|
|
—
|
|
|
2,414
|
|
|
—
|
|
|
(83,325)
|
|
|
24,000
|
|
|
(49,845)
|
|
|
—
|
|
|
—
|
|
|
29,529
|
|
|
(854)
|
|
|
1,726,881
|
|
|
—
|
|
Fixed maturity securities - trading
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other asset-backed securities
|
65,407
|
|
|
1
|
|
|
—
|
|
|
(1,730)
|
|
|
—
|
|
|
1,750
|
|
|
(429)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
65,028
|
|
|
(1,729)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
11,371
|
|
|
—
|
|
|
—
|
|
|
(415)
|
|
|
—
|
|
|
2,085
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29)
|
|
|
13,012
|
|
|
(416)
|
|
Total fixed maturity securities - trading
|
76,778
|
|
|
1
|
|
|
—
|
|
|
(2,145)
|
|
|
—
|
|
|
3,835
|
|
|
(429)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
78,040
|
|
|
(2,145)
|
|
Total fixed maturity securities
|
1,881,740
|
|
|
1
|
|
|
2,414
|
|
|
(2,145)
|
|
|
(83,325)
|
|
|
27,835
|
|
|
(50,274)
|
|
|
—
|
|
|
—
|
|
|
29,529
|
|
|
(854)
|
|
|
1,804,921
|
|
|
(2,145)
|
|
Equity securities
|
72,970
|
|
|
—
|
|
|
—
|
|
|
(2)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72,968
|
|
|
424
|
|
Other long-term investments(1)
|
209,843
|
|
|
13,520
|
|
|
—
|
|
|
(57,210)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,072)
|
|
|
—
|
|
|
—
|
|
|
162,081
|
|
|
(47,762)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
2,164,553
|
|
|
13,521
|
|
|
2,414
|
|
|
(59,357)
|
|
|
(83,325)
|
|
|
27,835
|
|
|
(50,274)
|
|
|
—
|
|
|
(4,072)
|
|
|
29,529
|
|
|
(854)
|
|
|
2,039,970
|
|
|
(49,483)
|
|
Total assets measured at fair value on a recurring basis
|
$
|
2,164,553
|
|
|
$
|
13,521
|
|
|
$
|
2,414
|
|
|
$
|
(59,357)
|
|
|
$
|
(83,325)
|
|
|
$
|
27,835
|
|
|
$
|
(50,274)
|
|
|
$
|
—
|
|
|
$
|
(4,072)
|
|
|
$
|
29,529
|
|
|
$
|
(854)
|
|
|
$
|
2,039,970
|
|
|
$
|
(49,483)
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annuity account balances(2)
|
$
|
69,728
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(535)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
125
|
|
|
$
|
1,993
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
68,395
|
|
|
$
|
—
|
|
Other liabilities(1)
|
1,017,972
|
|
|
189,042
|
|
|
—
|
|
|
(433,344)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,262,274
|
|
|
(244,302)
|
|
Total liabilities measured at fair value on a recurring basis
|
$
|
1,087,700
|
|
|
$
|
189,042
|
|
|
$
|
—
|
|
|
$
|
(433,879)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
125
|
|
|
$
|
1,993
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,330,669
|
|
|
$
|
(244,302)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents certain freestanding and embedded derivatives.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Represents liabilities related to fixed indexed annuities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2020, there were $29.5 million of securities transferred into Level 3 from Level 2 and no securities transferred into Level 2 from Level 3.
The following table presents a reconciliation of the beginning and ending balances for fair value measurements for the three months ended March 31, 2019, for which the Company has used significant unobservable inputs (Level 3):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Realized and Unrealized
Gains
|
|
|
|
Total
Realized and Unrealized
Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gains (losses) included in Operations related to Instruments still held at
the
Reporting
Date
|
|
Beginning
Balance
|
|
Included
in
Operations
|
|
Included
in
Other
Comprehensive
Income (Loss)
|
|
Included
in
Operations
|
|
Included
in
Other
Comprehensive
Income (Loss)
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
in/out of
Level 3
|
|
Other
|
|
Ending
Balance
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Commercial mortgage-backed securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other asset-backed securities
|
421,642
|
|
|
446
|
|
|
8,147
|
|
|
(20)
|
|
|
(331)
|
|
|
—
|
|
|
(10,008)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
215
|
|
|
420,091
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
638,276
|
|
|
—
|
|
|
18,585
|
|
|
—
|
|
|
(3,012)
|
|
|
34,000
|
|
|
(28,773)
|
|
|
—
|
|
|
—
|
|
|
(10,095)
|
|
|
(373)
|
|
|
648,608
|
|
|
—
|
|
Total fixed maturity securities - available-for-sale
|
1,059,918
|
|
|
446
|
|
|
26,732
|
|
|
(20)
|
|
|
(3,343)
|
|
|
34,000
|
|
|
(38,781)
|
|
|
—
|
|
|
—
|
|
|
(10,095)
|
|
|
(158)
|
|
|
1,068,699
|
|
|
—
|
|
Fixed maturity securities - trading
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other asset-backed securities
|
26,056
|
|
|
3,196
|
|
|
—
|
|
|
(116)
|
|
|
—
|
|
|
15,463
|
|
|
(5,111)
|
|
|
—
|
|
|
—
|
|
|
27,064
|
|
|
(68)
|
|
|
66,484
|
|
|
5,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
6,242
|
|
|
101
|
|
|
—
|
|
|
(31)
|
|
|
—
|
|
|
—
|
|
|
(1,036)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25)
|
|
|
5,251
|
|
|
34
|
|
Total fixed maturity securities - trading
|
32,298
|
|
|
3,297
|
|
|
—
|
|
|
(147)
|
|
|
—
|
|
|
15,463
|
|
|
(6,147)
|
|
|
—
|
|
|
—
|
|
|
27,064
|
|
|
(93)
|
|
|
71,735
|
|
|
5,364
|
|
Total fixed maturity securities
|
1,092,216
|
|
|
3,743
|
|
|
26,732
|
|
|
(167)
|
|
|
(3,343)
|
|
|
49,463
|
|
|
(44,928)
|
|
|
—
|
|
|
—
|
|
|
16,969
|
|
|
(251)
|
|
|
1,140,434
|
|
|
5,364
|
|
Equity securities
|
63,421
|
|
|
1
|
|
|
—
|
|
|
(13)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63,409
|
|
|
69
|
|
Other long-term investments(1)
|
151,342
|
|
|
1,027
|
|
|
—
|
|
|
(18,675)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133,694
|
|
|
(17,648)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
1,306,979
|
|
|
4,771
|
|
|
26,732
|
|
|
(18,855)
|
|
|
(3,343)
|
|
|
49,463
|
|
|
(44,928)
|
|
|
—
|
|
|
—
|
|
|
16,969
|
|
|
(251)
|
|
|
1,337,537
|
|
|
(12,215)
|
|
Total assets measured at fair value on a recurring basis
|
$
|
1,306,979
|
|
|
$
|
4,771
|
|
|
$
|
26,732
|
|
|
$
|
(18,855)
|
|
|
$
|
(3,343)
|
|
|
$
|
49,463
|
|
|
$
|
(44,928)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,969
|
|
|
$
|
(251)
|
|
|
$
|
1,337,537
|
|
|
$
|
(12,215)
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annuity account balances(2)
|
$
|
76,119
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(326)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
1,843
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
74,613
|
|
|
$
|
—
|
|
Other liabilities(1)
|
438,127
|
|
|
466
|
|
|
—
|
|
|
(168,994)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
606,655
|
|
|
(168,528)
|
|
Total liabilities measured at fair value on a recurring basis
|
$
|
514,246
|
|
|
$
|
466
|
|
|
$
|
—
|
|
|
$
|
(169,320)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
1,843
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
681,268
|
|
|
$
|
(168,528)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents certain freestanding and embedded derivatives.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Represents liabilities related to fixed indexed annuities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2019, there were $36.0 million of securities transferred into Level 3.
For the three months ended March 31, 2019, there were $19.0 million of securities transferred into Level 2 from Level 3. These transfers resulted from securities that were priced internally using significant unobservable inputs where market observable inputs were not available in previous periods but were priced by independent pricing services or brokers as of March 31, 2019.
Total realized and unrealized gains (losses) on Level 3 assets and liabilities are reported in either realized gains (losses) - investments/derivatives within the consolidated condensed statements of income or other comprehensive income (loss) within shareowner’s equity based on the appropriate accounting treatment for the item.
Purchases, sales, issuances, and settlements, net, represent the activity that occurred during the period that results in a change of the asset or liability but does not represent changes in fair value for the instruments held at the beginning of the period. Such activity primarily relates to purchases and sales of fixed maturity securities and issuances and settlements of fixed indexed annuities.
The amount of total gains (losses) for assets and liabilities still held as of the reporting date primarily represents changes in fair value of trading securities and certain derivatives that exist as of the reporting date and the change in fair value of fixed indexed annuities.
Estimated Fair Value of Financial Instruments
The carrying amounts and estimated fair values of the Company’s financial instruments as of the periods shown below are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
|
|
|
|
March 31, 2020
|
|
|
|
December 31, 2019
|
|
|
|
Fair Value
Level
|
|
Carrying
Amounts
|
|
Fair Values
|
|
Carrying
Amounts
|
|
Fair Values
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Mortgage loans on real estate(1)
|
3
|
|
$
|
9,332,867
|
|
|
$
|
9,373,562
|
|
|
$
|
9,379,401
|
|
|
$
|
9,584,487
|
|
Policy loans
|
3
|
|
1,657,375
|
|
|
1,657,375
|
|
|
1,675,121
|
|
|
1,675,121
|
|
Fixed maturities, held-to-maturity(2)
|
3
|
|
2,775,710
|
|
|
2,930,737
|
|
|
2,823,881
|
|
|
3,025,790
|
|
Other long-term investments(3)
|
2
|
|
1,179,811
|
|
|
1,204,927
|
|
|
1,216,996
|
|
|
1,246,889
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Stable value product account balances
|
3
|
|
$
|
5,885,738
|
|
|
$
|
5,959,400
|
|
|
$
|
5,443,752
|
|
|
$
|
5,551,195
|
|
Future policy benefits and claims(4)
|
3
|
|
1,666,329
|
|
|
1,675,738
|
|
|
1,701,324
|
|
|
1,705,235
|
|
Other policyholders’ funds(5)
|
3
|
|
111,181
|
|
|
114,958
|
|
|
127,084
|
|
|
130,259
|
|
Debt:(6)
|
|
|
|
|
|
|
|
|
|
Non-recourse funding obligations(7)
|
3
|
|
$
|
3,035,549
|
|
|
$
|
3,187,116
|
|
|
$
|
3,082,753
|
|
|
$
|
3,298,580
|
|
Subordinated funding obligations
|
3
|
|
110,000
|
|
|
109,130
|
|
|
110,000
|
|
|
113,286
|
|
|
|
|
|
|
|
|
|
|
|
Except as noted below, fair values were estimated using quoted market prices.
|
|
|
|
|
|
|
|
|
|
(1) The carrying amount is net of allowance for credit losses.
|
|
|
|
|
|
|
|
|
|
(2) Securities purchased from unconsolidated affiliates, Red Mountain, LLC and Steel City, LLC.
|
|
|
|
|
|
|
|
|
|
(3) Other long-term investments represents a modco receivable, which is related to invested assets such as fixed income and structured securities, which are legally owned by the ceding company. The fair value is determined in a manner consistent with other similar invested assets held by the Company.
|
|
|
|
|
|
|
|
|
|
(4) Single premium immediate annuity without life contingencies.
|
|
|
|
|
|
|
|
|
|
(5) Supplementary contracts without life contingencies.
|
|
|
|
|
|
|
|
|
|
(6) Excludes capital lease obligations of $0.9 million and $1.0 million as of March 31, 2020 and December 31, 2019, respectively.
|
|
|
|
|
|
|
|
|
|
(7) As of March 31, 2020, carrying amount of $2.8 billion and a fair value of $2.9 billion related to non-recourse funding obligations issued by Golden Gate and Golden Gate V. As of December 31, 2019, carrying amount of $2.8 billion and a fair value of $3.0 billion related to non-recourse funding obligations issued by Golden Gate and Golden Gate V.
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements
Mortgage loans on real estate
The Company estimates the fair value of mortgage loans using an internally developed model. This model includes inputs derived by the Company based on assumed discount rates relative to the Company’s current mortgage loan lending rate and an expected cash flow analysis based on a review of the mortgage loan terms. The model also contains the Company’s determined representative risk adjustment assumptions related to credit and liquidity risks.
Policy loans
The Company believes the fair value of policy loans approximates book value. Policy loans are funds provided to policyholders in return for a claim on the policy. The funds provided are limited to the cash surrender value of the underlying policy. The nature of policy loans is to have a negligible default risk as the loans are fully collateralized by the value of the policy. Policy loans do not have a stated maturity and the balances and accrued interest are repaid either by the policyholder or with proceeds from the policy. Due to the collateralized nature of policy loans and unpredictable timing of repayments, the Company believes the carrying value of policy loans approximates fair value.
Fixed maturities, held-to-maturity
The Company estimates the fair value of its fixed maturity, held-to-maturity securities using internal discounted cash flow models. The discount rates used in the model are based on a current market yield for similar financial instruments.
Other long-term investments
In addition to free standing and embedded derivative financial instruments discussed above, other long-term investments includes approximately $1.2 billion of amounts receivable under certain modified coinsurance agreements as of March 31, 2020 and December 31, 2019. These amounts represent funds withheld in connection with certain reinsurance agreements in which the Company acts as the reinsurer. Under the terms of these agreements, assets equal to statutory reserves are withheld and legally owned by the ceding company, and any excess or shortfall is settled periodically. In some cases, these modified coinsurance agreements contain embedded derivatives which are discussed in more detail above. The fair value of amounts receivable under modified coinsurance agreements, including the embedded derivative component, correspond to the fair value of the underlying assets withheld.
Stable value product and other investment contract balances
The Company estimates the fair value of stable value product account balances and other investment contract balances (included in Future policy benefits and claims as well as Other policyholders’ funds line items on our consolidated condensed balance sheet) using models based on discounted expected cash flows. The discount rates used in the models are based on a current market rate for similar financial instruments.
Funding obligations
The Company estimates the fair value of its subordinated and non-recourse funding obligations using internal discounted cash flow models. The discount rates used in the model are based on a current market yield for similar financial instruments.
7. DERIVATIVE FINANCIAL INSTRUMENTS
Types of Derivative Instruments and Derivative Strategies
The Company utilizes a risk management strategy that incorporates the use of derivative financial instruments to reduce exposure to certain risks, including but not limited to, interest rate risk, currency exchange risk, volatility risk, and equity market risk. These strategies are developed through the Company’s analysis of data from financial simulation models and other internal and industry sources, and are then incorporated into the Company’s risk management program.
Derivative instruments expose the Company to credit and market risk and could result in material changes from period to period. The Company attempts to minimize its credit in connection with its overall asset/liability management programs and risk management strategies. In addition, all derivative programs are monitored by our risk management department.
Derivatives Related to Interest Rate Risk Management
Derivative instruments that are used as part of the Company’s interest rate risk management strategy include interest rate swaps, interest rate futures, interest rate caps, and interest rate swaptions.
Derivatives Related to Foreign Currency Exchange Risk Management
Derivative instruments that are used as part of the Company’s foreign currency exchange risk management strategy include foreign currency swaps, foreign currency futures, foreign equity futures, and foreign equity options.
Derivatives Related to Risk Mitigation of Certain Annuity Contracts
The Company may use the following types of derivative contracts to mitigate its exposure to certain guaranteed benefits related to variable annuity (“VA”) contracts, fixed indexed annuities, and indexed universal life contracts:
•Foreign Currency Futures
•Variance Swaps
•Interest Rate Futures
•Equity Options
•Equity Futures
•Credit Derivatives
•Interest Rate Swaps
•Interest Rate Swaptions
•Volatility Futures
•Volatility Options
•Funds Withheld Agreements
•Total Return Swaps
•Foreign Currency Options
Other Derivatives
The Company and certain of its subsidiaries have derivatives with PLC. These derivatives consist of an interest support agreement, YRT premium support agreements, and portfolio maintenance agreements with PLC.
The Company has a funds withheld account that consists of various derivative instruments held by us that is used to hedge the GLWB and guaranteed minimum death benefit (“GMDB”) riders. The economic performance of derivatives in the funds withheld account is ceded to Shades Creek. The funds withheld account is accounted for as a derivative financial instrument.
Accounting for Derivative Instruments
GAAP requires that all derivative instruments be recognized in the balance sheet at fair value. The Company records its derivative financial instruments in the consolidated condensed balance sheet in other long-term investments and other liabilities. The change in the fair value of derivative financial instruments is reported either in the statement of income or in other comprehensive income (loss), depending upon whether it qualified for and also has been properly identified as being part of a hedging relationship, and also on the type of hedging relationship that exists.
It is the Company's policy not to offset assets and liabilities associated with open derivative contracts. However, the Chicago Mercantile Exchange (“CME”) rules characterize variation margin transfers as settlement payments, as opposed to adjustments to collateral. As a result, derivative assets and liabilities associated with centrally cleared derivatives for which the CME serves as the central clearing party are presented as if these derivatives had been settled as of the reporting date.
For a derivative financial instrument to be accounted for as an accounting hedge, it must be identified and documented as such on the date of designation. For cash flow hedges, the effective portion of their realized gain or loss is reported as a component of other comprehensive income (loss) and reclassified into operations in the same period during which the hedged item impacts operations. Any remaining gain or loss, the ineffective portion, is recognized in current operations. For fair value hedge derivatives, their gain or loss as well as the offsetting loss or gain attributable to the hedged risk of the hedged item is recognized in current operations. Effectiveness of the Company’s hedge relationships is assessed on a quarterly basis.
The Company reports changes in fair values of derivatives that are not part of a qualifying hedge relationship through operations in the period of change. Changes in the fair value of these derivatives are recognized in realized gains (losses) - investments/derivatives in the consolidated condensed statements of income.
Derivative Instruments Designated and Qualifying as Hedging Instruments
Cash-Flow Hedges
•To hedge a fixed rate note denominated in a foreign currency, the Company entered into a fixed-to-fixed foreign currency swap in order to hedge the foreign currency exchange risk associated with the note. The cash flows received on the swap are identical to the cash flows paid on the note.
•To hedge a floating rate note, the Company entered into an interest rate swap to exchange the floating rate on the note for a fixed rate in order to hedge the interest rate risk associated with the note. The cash flows received on the swap are identical to the cash flow variability paid on the note.
Derivative Instruments Not Designated and Not Qualifying as Hedging Instruments
The Company uses various other derivative instruments for risk management purposes that do not qualify for hedge accounting treatment. Changes in the fair value of these derivatives are recognized in realized gains (losses) - investments/derivatives in the consolidated condensed statements of income.
Derivatives Related to Variable Annuity Contracts
•The Company uses equity futures, equity options, total return swaps, interest rate futures, interest rate swaps, interest rate swaptions, currency futures, currency options, volatility futures, volatility options, and variance swaps to mitigate the risk related to certain guaranteed minimum benefits, including GLWB, within its VA products. In general, the cost of such benefits varies with the level of equity and interest rate markets, foreign currency levels, and overall volatility.
•The Company markets certain VA products with a GLWB rider. The GLWB component is considered an embedded derivative, not considered to be clearly and closely related to the host contract.
•The Company has a funds withheld account that consists of various derivative instruments held by the Company that are used to hedge the GLWB and GMDB riders. The economic performance of derivatives in the funds withheld account is ceded to Shades Creek. The funds withheld account is accounted for as a derivative financial instrument.
Derivatives Related to Fixed Annuity Contracts
•The Company uses equity futures and options to mitigate the risk within its fixed indexed annuity products. In general, the cost of such benefits varies with the level of equity and overall volatility.
•The Company markets certain fixed indexed annuity products. The FIA component is considered an embedded derivative as it is not considered to be clearly and closely related to the host contract.
Derivatives Related to Indexed Universal Life Contracts
•The Company uses equity futures and options to mitigate the risk within its indexed universal life products. In general, the cost of such benefits varies with the level of equity markets.
•The Company markets certain IUL products. The IUL component is considered an embedded derivative as it is not considered to be clearly and closely related to the host contract.
Other Derivatives
•The Company and certain of its subsidiaries have an interest support agreement, YRT premium support agreements, and portfolio maintenance agreements with PLC.
•The Company uses various swaps and other types of derivatives to manage risk related to other exposures.
•The Company is involved in various modified coinsurance and funds withheld arrangements which contain embedded derivatives. Changes in their fair value are recorded in realized gains (losses) - investments/derivatives in the consolidated condensed statements of income. The investment portfolios that support the related modified coinsurance reserves and funds withheld arrangements had fair value changes which substantially offset the gains or losses on these embedded derivatives.
The following table sets forth realized gains (losses) - derivatives for the periods shown:
Realized gains (losses) - derivative financial instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Derivatives related to VA contracts:
|
|
|
|
|
|
|
|
Interest rate futures
|
$
|
858
|
|
|
$
|
(6,022)
|
|
|
|
|
|
Equity futures
|
30,652
|
|
|
29,738
|
|
|
|
|
|
Currency futures
|
12,162
|
|
|
2,244
|
|
|
|
|
|
Equity options
|
280,479
|
|
|
(71,695)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
409,515
|
|
|
74,861
|
|
|
|
|
|
Total return swaps
|
139,767
|
|
|
(40,027)
|
|
|
|
|
|
Embedded derivative - GLWB
|
(410,580)
|
|
|
(33,387)
|
|
|
|
|
|
Funds withheld derivative
|
(261,414)
|
|
|
61,777
|
|
|
|
|
|
Total derivatives related to VA contracts
|
201,439
|
|
|
17,489
|
|
|
|
|
|
Derivatives related to FIA contracts:
|
|
|
|
|
|
|
|
Embedded derivative
|
38,887
|
|
|
(38,814)
|
|
|
|
|
|
Equity futures
|
(8,152)
|
|
|
(429)
|
|
|
|
|
|
Equity options
|
(60,385)
|
|
|
—
|
|
|
|
|
|
Other derivatives
|
200
|
|
|
42,050
|
|
|
|
|
|
Total derivatives related to FIA contracts
|
(29,450)
|
|
|
2,807
|
|
|
|
|
|
Derivatives related to IUL contracts:
|
|
|
|
|
|
|
|
Embedded derivative
|
38
|
|
|
(13,370)
|
|
|
|
|
|
Equity futures
|
(2,439)
|
|
|
171
|
|
|
|
|
|
Equity options
|
(14,449)
|
|
|
6,180
|
|
|
|
|
|
Total derivatives related to IUL contracts
|
(16,850)
|
|
|
(7,019)
|
|
|
|
|
|
Embedded derivative - Modco reinsurance treaties
|
75,729
|
|
|
(84,998)
|
|
|
|
|
|
Derivatives with PLC(1)
|
(1,948)
|
|
|
(1,653)
|
|
|
|
|
|
Other derivatives
|
9,220
|
|
|
66
|
|
|
|
|
|
Total realized gains (losses) - derivatives
|
$
|
238,140
|
|
|
$
|
(73,308)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These derivatives include the Interest, YRT premium support, and portfolio maintenance agreements between certain of the Company’s subsidiaries and PLC.
|
|
|
|
|
|
|
|
The following table presents the components of the gain or loss on derivatives that qualify as a cash flow hedging relationship.
Gain (Loss) on Derivatives in Cash Flow Hedging Relationship
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gains (Losses)
Deferred in
Accumulated Other
Comprehensive Income
(Loss) on Derivatives
|
|
Amount and Location of
Gains (Losses)
Reclassified from
Accumulated Other
Comprehensive Income
(Loss) into Income (Loss)
|
|
Amount and Location of
Gains (Losses) Recognized in
Income (Loss) on
Derivatives
|
|
(Effective Portion)
|
|
(Effective Portion)
|
|
(Ineffective Portion)
|
|
|
|
Benefits and settlement
expenses
|
|
Realized gains (losses) - investments/derivatives
|
|
(Dollars In Thousands)
|
|
|
|
|
For The Three Months Ended March 31, 2020
|
|
|
|
|
|
Foreign currency swaps
|
$
|
(5,494)
|
|
|
$
|
(395)
|
|
|
$
|
—
|
|
Interest rate swaps
|
(375)
|
|
|
(809)
|
|
|
—
|
|
Total
|
$
|
(5,869)
|
|
|
$
|
(1,204)
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended March 31, 2019
|
|
|
|
|
|
Foreign currency swaps
|
$
|
(1,893)
|
|
|
$
|
(207)
|
|
|
$
|
—
|
|
Interest rate swaps
|
(595)
|
|
|
(71)
|
|
|
—
|
|
Total
|
$
|
(2,488)
|
|
|
$
|
(278)
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on expected cash flows of the underlying hedged items, the Company expects to reclassify $2.8 million out of accumulated other comprehensive income (loss) into realized gains (losses) - investments/derivatives in the consolidated condensed statements of income during the next twelve months.
The table below presents information about the nature and accounting treatment of the Company’s primary derivative financial instruments and the location in and effect on the consolidated condensed financial statements for the periods presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
|
|
March 31, 2020
|
|
|
|
December 31, 2019
|
|
|
|
Notional
Amount
|
|
Fair
Value
|
|
Notional
Amount
|
|
Fair
Value
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Other long-term investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
Interest rate swaps
|
$
|
2,328,000
|
|
|
$
|
219,853
|
|
|
$
|
2,228,000
|
|
|
$
|
98,655
|
|
Total return swaps
|
100,646
|
|
|
21,928
|
|
|
269,772
|
|
|
941
|
|
Derivatives with PLC(1)
|
2,858,603
|
|
|
109,359
|
|
|
2,830,889
|
|
|
115,379
|
|
Embedded derivative - Modco reinsurance treaties
|
304,016
|
|
|
4,961
|
|
|
1,280,189
|
|
|
31,926
|
|
Embedded derivative - GLWB
|
538,604
|
|
|
45,314
|
|
|
1,147,436
|
|
|
62,538
|
|
Embedded derivative - FIA
|
31,832
|
|
|
2,447
|
|
|
—
|
|
|
—
|
|
Interest rate futures
|
194,506
|
|
|
19,603
|
|
|
896,073
|
|
|
7,557
|
|
Equity futures
|
556,921
|
|
|
40,229
|
|
|
159,901
|
|
|
2,109
|
|
Currency futures
|
318,629
|
|
|
5,238
|
|
|
72,593
|
|
|
131
|
|
Equity options
|
7,241,869
|
|
|
512,807
|
|
|
6,685,670
|
|
|
676,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,473,626
|
|
|
$
|
981,739
|
|
|
$
|
15,570,523
|
|
|
$
|
995,493
|
|
Other liabilities
|
|
|
|
|
|
|
|
Cash flow hedges:
|
|
|
|
|
|
|
|
Interest rate swaps
|
$
|
350,000
|
|
|
$
|
—
|
|
|
$
|
350,000
|
|
|
$
|
—
|
|
Foreign currency swaps
|
117,178
|
|
|
34,672
|
|
|
117,178
|
|
|
11,373
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
Interest rate swaps
|
150,000
|
|
|
—
|
|
|
50,000
|
|
|
—
|
|
Total return swaps
|
491,104
|
|
|
59,275
|
|
|
579,675
|
|
|
3,229
|
|
Embedded derivative - Modco reinsurance treaties
|
3,253,457
|
|
|
126,240
|
|
|
2,263,685
|
|
|
231,516
|
|
Funds withheld derivative
|
1,831,520
|
|
|
228,017
|
|
|
1,845,649
|
|
|
70,583
|
|
Embedded derivative - GLWB
|
3,425,839
|
|
|
641,933
|
|
|
2,892,926
|
|
|
248,577
|
|
Embedded derivative - FIA
|
3,048,651
|
|
|
306,541
|
|
|
2,892,803
|
|
|
332,869
|
|
Embedded derivative - IUL
|
315,629
|
|
|
164,079
|
|
|
301,598
|
|
|
151,765
|
|
Interest rate futures
|
958,865
|
|
|
45,326
|
|
|
669,223
|
|
|
10,375
|
|
Equity futures
|
65,533
|
|
|
11,421
|
|
|
174,743
|
|
|
2,376
|
|
Currency futures
|
—
|
|
|
—
|
|
|
192,306
|
|
|
1,836
|
|
Equity options
|
5,156,443
|
|
|
54,617
|
|
|
4,827,714
|
|
|
429,434
|
|
Other
|
226,987
|
|
|
23,481
|
|
|
199,387
|
|
|
53,245
|
|
|
$
|
19,391,206
|
|
|
$
|
1,695,602
|
|
|
$
|
17,356,887
|
|
|
$
|
1,547,178
|
|
|
|
|
|
|
|
|
|
(1) These derivatives include the Interest, YRT premium support, and portfolio maintenance agreements between certain of the Company’s subsidiaries and PLC.
|
|
|
|
|
|
|
|
8. OFFSETTING OF ASSETS AND LIABILITIES
Certain of the Company’s derivative instruments are subject to enforceable master netting arrangements that provide for the net settlement of all derivative contracts between the Company and a counterparty in the event of default or upon the occurrence of certain termination events. Collateral support agreements associated with each master netting arrangement provide that the Company will receive or pledge financial collateral in the event either minimum thresholds, or in certain cases ratings levels, have been reached. Additionally, certain of the Company’s repurchase agreements provide for net settlement on termination of the agreement. Refer to Note 10, Debt and Other Obligations for details of the Company’s repurchase agreement programs.
Collateral received includes both cash and non-cash collateral. Cash collateral received by the Company is recorded on the consolidated condensed balance sheet as “cash”, with a corresponding amount recorded in “other liabilities” to represent the Company’s obligation to return the collateral. Non-cash collateral received by the Company is not recognized on the consolidated condensed balance sheet unless the Company exercises its right to sell or re-pledge the underlying asset. As of March 31, 2020 and December 31, 2019, the fair value of non-cash collateral received was $51.9 million and $21.3 million, respectively.
The tables below present the derivative instruments by assets and liabilities for the Company as of March 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Amounts of
Recognized
Assets
|
|
Gross
Amounts
Offset in the
Balance Sheets
|
|
Net Amounts
of Assets
Presented in
the
Balance Sheets
|
|
Gross Amounts Not Offset
in the
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
Financial
Instruments
|
|
Collateral
Received
|
|
Net Amount
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Assets
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
Free-Standing derivatives
|
$
|
819,658
|
|
|
$
|
—
|
|
|
$
|
819,658
|
|
|
$
|
152,610
|
|
|
$
|
355,888
|
|
|
$
|
311,160
|
|
Total derivatives, subject to a master netting arrangement or similar arrangement
|
819,658
|
|
|
—
|
|
|
819,658
|
|
|
152,610
|
|
|
355,888
|
|
|
311,160
|
|
Derivatives not subject to a master netting arrangement or similar arrangement
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivative - Modco reinsurance treaties
|
4,961
|
|
|
—
|
|
|
4,961
|
|
|
—
|
|
|
—
|
|
|
4,961
|
|
Embedded derivative - GLWB
|
45,314
|
|
|
—
|
|
|
45,314
|
|
|
—
|
|
|
—
|
|
|
45,314
|
|
Derivatives with PLC
|
109,359
|
|
|
—
|
|
|
109,359
|
|
|
—
|
|
|
—
|
|
|
109,359
|
|
Other
|
2,447
|
|
|
—
|
|
|
2,447
|
|
|
—
|
|
|
—
|
|
|
2,447
|
|
Total derivatives, not subject to a master netting arrangement or similar arrangement
|
162,081
|
|
|
—
|
|
|
162,081
|
|
|
—
|
|
|
—
|
|
|
162,081
|
|
Total derivatives
|
981,739
|
|
|
—
|
|
|
981,739
|
|
|
152,610
|
|
|
355,888
|
|
|
473,241
|
|
Total Assets
|
$
|
981,739
|
|
|
$
|
—
|
|
|
$
|
981,739
|
|
|
$
|
152,610
|
|
|
$
|
355,888
|
|
|
$
|
473,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Amounts of
Recognized
Liabilities
|
|
Gross
Amounts
Offset in the
Balance Sheets
|
|
Net Amounts
of Liabilities
Presented in
the
Balance Sheets
|
|
Gross Amounts Not Offset
in the
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
Financial
Instruments
|
|
Collateral
Posted
|
|
Net Amount
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
Free-Standing derivatives
|
$
|
205,311
|
|
|
$
|
—
|
|
|
$
|
205,311
|
|
|
$
|
152,610
|
|
|
$
|
52,701
|
|
|
$
|
—
|
|
Total derivatives, subject to a master netting arrangement or similar arrangement
|
205,311
|
|
|
—
|
|
|
205,311
|
|
|
152,610
|
|
|
52,701
|
|
|
—
|
|
Derivatives, not subject to a master netting arrangement or similar arrangement
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivative - Modco reinsurance treaties
|
126,240
|
|
|
—
|
|
|
126,240
|
|
|
—
|
|
|
—
|
|
|
126,240
|
|
Funds withheld derivative
|
228,017
|
|
|
—
|
|
|
228,017
|
|
|
—
|
|
|
—
|
|
|
228,017
|
|
Embedded derivative - GLWB
|
641,933
|
|
|
—
|
|
|
641,933
|
|
|
—
|
|
|
—
|
|
|
641,933
|
|
Embedded derivative - FIA
|
306,541
|
|
|
—
|
|
|
306,541
|
|
|
—
|
|
|
—
|
|
|
306,541
|
|
Embedded derivative - IUL
|
164,079
|
|
|
—
|
|
|
164,079
|
|
|
—
|
|
|
—
|
|
|
164,079
|
|
Other
|
23,481
|
|
|
—
|
|
|
23,481
|
|
|
—
|
|
|
—
|
|
|
23,481
|
|
Total derivatives, not subject to a master netting arrangement or similar arrangement
|
1,490,291
|
|
|
—
|
|
|
1,490,291
|
|
|
—
|
|
|
—
|
|
|
1,490,291
|
|
Total derivatives
|
1,695,602
|
|
|
—
|
|
|
1,695,602
|
|
|
152,610
|
|
|
52,701
|
|
|
1,490,291
|
|
Repurchase agreements(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Liabilities
|
$
|
1,695,602
|
|
|
$
|
—
|
|
|
$
|
1,695,602
|
|
|
$
|
152,610
|
|
|
$
|
52,701
|
|
|
$
|
1,490,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Borrowings under repurchase agreements are for a term less than 90 days.
|
|
|
|
|
|
|
|
|
|
|
|
The tables below present the derivative instruments by assets and liabilities for the Company as of December 31, 2019.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Amounts of
Recognized
Assets
|
|
Gross
Amounts
Offset in the
Balance Sheets
|
|
Net Amounts
of Assets
Presented in
the
Balance Sheets
|
|
Gross Amounts Not Offset
in the Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
Financial
Instruments
|
|
Collateral
Received
|
|
Net Amount
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Assets
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
Free-Standing derivatives
|
$
|
785,650
|
|
|
$
|
—
|
|
|
$
|
785,650
|
|
|
$
|
452,562
|
|
|
$
|
215,587
|
|
|
$
|
117,501
|
|
Total derivatives, subject to a master netting arrangement or similar arrangement
|
785,650
|
|
|
—
|
|
|
785,650
|
|
|
452,562
|
|
|
215,587
|
|
|
117,501
|
|
Derivatives not subject to a master netting arrangement or similar arrangement
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivative - Modco reinsurance treaties
|
31,926
|
|
|
—
|
|
|
31,926
|
|
|
—
|
|
|
—
|
|
|
31,926
|
|
Embedded derivative - GLWB
|
62,538
|
|
|
—
|
|
|
62,538
|
|
|
—
|
|
|
—
|
|
|
62,538
|
|
Derivatives with PLC
|
115,379
|
|
|
—
|
|
|
115,379
|
|
|
—
|
|
|
—
|
|
|
115,379
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total derivatives, not subject to a master netting arrangement or similar arrangement
|
209,843
|
|
|
—
|
|
|
209,843
|
|
|
—
|
|
|
—
|
|
|
209,843
|
|
Total derivatives
|
995,493
|
|
|
—
|
|
|
995,493
|
|
|
452,562
|
|
|
215,587
|
|
|
327,344
|
|
Total Assets
|
$
|
995,493
|
|
|
$
|
—
|
|
|
$
|
995,493
|
|
|
$
|
452,562
|
|
|
$
|
215,587
|
|
|
$
|
327,344
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Amounts of
Recognized
Liabilities
|
|
Gross
Amounts
Offset in the
Balance Sheets
|
|
Net Amounts
of Liabilities
Presented in
the
Balance Sheets
|
|
Gross Amounts Not Offset
in the Statement of
Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
Financial
Instruments
|
|
Collateral
Posted
|
|
Net Amount
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Offsetting of Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
Free-Standing derivatives
|
$
|
458,623
|
|
|
$
|
—
|
|
|
$
|
458,623
|
|
|
$
|
452,562
|
|
|
$
|
4,791
|
|
|
$
|
1,270
|
|
Total derivatives, subject to a master netting arrangement or similar arrangement
|
458,623
|
|
|
—
|
|
|
458,623
|
|
|
452,562
|
|
|
4,791
|
|
|
1,270
|
|
Derivatives not subject to a master netting arrangement or similar arrangement
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivative - Modco reinsurance treaties
|
231,516
|
|
|
—
|
|
|
231,516
|
|
|
—
|
|
|
—
|
|
|
231,516
|
|
Funds withheld derivative
|
70,583
|
|
|
—
|
|
|
70,583
|
|
|
—
|
|
|
—
|
|
|
70,583
|
|
Embedded derivative - GLWB
|
248,577
|
|
|
—
|
|
|
248,577
|
|
|
—
|
|
|
—
|
|
|
248,577
|
|
Embedded derivative - FIA
|
332,869
|
|
|
—
|
|
|
332,869
|
|
|
—
|
|
|
—
|
|
|
332,869
|
|
Embedded derivative - IUL
|
151,765
|
|
|
—
|
|
|
151,765
|
|
|
—
|
|
|
—
|
|
|
151,765
|
|
Other
|
53,245
|
|
|
—
|
|
|
53,245
|
|
|
—
|
|
|
—
|
|
|
53,245
|
|
Total derivatives, not subject to a master netting arrangement or similar arrangement
|
1,088,555
|
|
|
—
|
|
|
1,088,555
|
|
|
—
|
|
|
—
|
|
|
1,088,555
|
|
Total derivatives
|
1,547,178
|
|
|
—
|
|
|
1,547,178
|
|
|
452,562
|
|
|
4,791
|
|
|
1,089,825
|
|
Repurchase agreements(1)
|
270,000
|
|
|
—
|
|
|
270,000
|
|
|
—
|
|
|
—
|
|
|
270,000
|
|
Total Liabilities
|
$
|
1,817,178
|
|
|
$
|
—
|
|
|
$
|
1,817,178
|
|
|
$
|
452,562
|
|
|
$
|
4,791
|
|
|
$
|
1,359,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Borrowings under repurchase agreements are for a term less than 90 days.
|
|
|
|
|
|
|
|
|
|
|
|
9. MORTGAGE LOANS
Mortgage Loans
The Company invests a portion of its investment portfolio in commercial mortgage loans. As of March 31, 2020, the Company’s mortgage loan holdings were approximately $9.3 billion, net of allowance for credit losses. The Company has specialized in making loans on credit-oriented commercial properties, credit-anchored strip shopping centers, senior living facilities, and apartments. The Company’s underwriting procedures relative to its commercial loan portfolio are based, in the Company’s view, on a conservative and disciplined approach. The Company concentrates on a small number of commercial real estate asset types associated with the necessities of life (retail, multi-family, senior living, professional office buildings, and warehouses). The Company believes that these asset types tend to weather economic downturns better than other commercial asset classes in which it has chosen not to participate. The Company believes this disciplined approach has helped to maintain a relatively low delinquency and foreclosure rate throughout its history. The majority of the Company’s mortgage loans portfolio was underwritten by the Company. From time to time, the Company may acquire loans in conjunction with an acquisition.
The Company’s commercial mortgage loans are stated at unpaid principal balance, adjusted for any unamortized premium or discount, and net of the allowance for credit losses. See Note 2, Summary of Significant Accounting Policies, for a detailed discussion of the Company’s policies with respect to the measurement of the allowance for credit losses. Interest income is accrued on the principal amount of the loan based on the loan’s contractual interest rate. Amortization of premiums and discounts is recorded using the effective yield method. Interest income, amortization of premiums and discounts and prepayment fees are reported in net investment income.
Certain of the mortgage loans have call options that occur within the next 10 years. However, if interest rates were to significantly increase, the Company may be unable to exercise the call options on its existing mortgage loans commensurate with the significantly increased market rates. As of March 31, 2020, assuming the loans are called at their next call dates, approximately $114.3 million of principal would become due for the remainder of 2020, $647.7 million in 2021 through 2025 and $57.6 million in 2026 through 2029.
The Company offers a type of commercial mortgage loan under which the Company will permit a loan-to-value ratio of up to 85% in exchange for a participating interest in the cash flows from the underlying real estate. As of March 31, 2020 and December 31, 2019, approximately $694.9 million and $717.0 million, respectively, of the Company’s total mortgage loans principal balance have this participation feature. Cash flows received as a result of this participation feature are recorded as interest income. During the three months ended March 31, 2020 and 2019, the Company recognized $16.0 million and $2.2 million, respectively, of participating mortgage loan income.
As of March 31, 2020, the Company had no invested assets that consisted of nonperforming mortgage loans, restructured mortgage loans, or mortgage loans that were foreclosed and were converted to real estate properties. Non performing loans include loans that are greater than 90 days delinquent, or otherwise deemed uncollectible. During the three months ended March 31, 2020, the Company recognized no troubled debt restructurings as a result of granting concessions to borrowers which included loan terms unavailable from other lenders. During the three months ended March 31, 2020, the Company did not recognize any mortgage loans that were foreclosed and were converted to real estate properties. It is the Company’s policy to write off loan amounts that are deemed uncollectible. No amounts were written off during the three months ended March 31, 2020.
As of March 31, 2020, the amortized cost basis of the Company's mortgage loan receivables by origination year, net of the allowance, for credit losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans Amortized Cost Basis by Origination Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Prior
|
|
Total
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
307,054
|
|
|
|
$
|
2,493,801
|
|
|
|
$
|
1,579,679
|
|
|
|
$
|
1,351,404
|
|
|
|
$
|
942,827
|
|
|
|
$
|
2,658,102
|
|
|
$
|
9,332,867
|
|
Non-performing
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
Total commercial mortgage loans
|
|
$
|
307,054
|
|
|
$
|
2,493,801
|
|
|
$
|
1,579,679
|
|
|
$
|
1,351,404
|
|
|
$
|
942,827
|
|
|
$
|
2,658,102
|
|
|
$
|
9,332,867
|
|
The Company also monitors indicators such as loan-to-value ratio (“LTV”), payment practices, borrower credit, operating performance, and property conditions, as well as ensuring the timely payment of property taxes and insurance. Through this monitoring process, the Company assesses the risk of each loan. As of March 31, 2020, by amortized cost basis and excluding the allowance for credit losses, approximately 2% of the Company's commercial mortgage loans had LTV of greater than 75%, 65% had LTV of between 50% and 75%, and 33% had LTV of less than 50%.
As of January 1, 2020, the Company adopted ASU No. 2016-13, which resulted in the recognition of an allowance for credit losses (“ACL”) based on the Company's best estimate of future credit losses on its commercial mortgage loans and unfunded loan commitments. As of January 1, the Company established an additional reserve of $90.8 million upon adoption. The ACL increased by $95.4 million in the first quarter primarily as a result of deterioration in the macroeconomic forecasts, as a result of COVID-19, used in the measurement of the ACL since the initial allowance was established.
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
March 31, 2020
|
|
|
(Dollars In Thousands)
|
Allowance for Funded Mortgage Loan Credit Losses
|
|
|
Beginning balance
|
|
$
|
4,884
|
|
Cumulative effect adjustment
|
|
80,239
|
|
Charge offs
|
|
—
|
|
Recoveries
|
|
—
|
|
Provision
|
|
86,093
|
|
Ending balance
|
|
$
|
171,216
|
|
|
|
|
Allowance for Unfunded Mortgage Commitments Credit Losses
|
|
|
Beginning balance
|
|
$
|
—
|
|
Cumulative effect adjustment
|
|
10,610
|
|
Charge offs
|
|
—
|
|
Recoveries
|
|
—
|
|
Provision
|
|
9,304
|
|
Ending balance
|
|
$
|
19,914
|
|
An analysis of the delinquent loans is shown in the following chart:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Greater
|
|
|
|
|
30-59 Days
|
|
60-89 Days
|
|
than 90 Days
|
|
Total
|
As of March 31, 2020
|
|
Delinquent
|
|
Delinquent
|
|
Delinquent
|
|
Delinquent
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Commercial mortgage loans
|
|
$
|
7,927
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,927
|
|
Number of delinquent commercial mortgage loans
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
|
|
|
|
|
|
|
Commercial mortgage loans
|
|
$
|
6,455
|
|
|
$
|
—
|
|
|
$
|
710
|
|
|
$
|
7,165
|
|
Number of delinquent commercial mortgage loans
|
|
2
|
|
|
—
|
|
|
3
|
|
|
5
|
|
The Company limits accrued interest income on loans to ninety days of interest. For loans in nonaccrual status, interest income is recognized on a cash basis. For the three months ended March 31, 2020, an immaterial amount of accrued interest was excluded from the amortized cost basis pursuant to the Company's nonaccrual policy.
An analysis of loans in a nonaccrual status is shown in the following chart:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
Cash Basis
Interest
Income
|
|
(Dollars In Thousands)
|
|
|
|
|
|
As of March 31, 2020
|
|
|
|
|
|
|
Commercial mortgage loans:
|
|
|
|
|
|
|
With no related allowance recorded
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
With an allowance recorded
|
$
|
1,497
|
|
$
|
2,554
|
|
$
|
1,161
|
|
$
|
1,497
|
|
$
|
22
|
|
$
|
29
|
|
As of December 31, 2019
|
|
|
|
|
|
|
Commercial mortgage loans:
|
|
|
|
|
|
|
With no related allowance recorded
|
$
|
710
|
|
$
|
702
|
|
$
|
—
|
|
$
|
237
|
|
$
|
20
|
|
$
|
28
|
|
With an allowance recorded
|
$
|
16,209
|
|
$
|
16,102
|
|
$
|
4,884
|
|
$
|
3,242
|
|
$
|
841
|
|
$
|
838
|
|
Mortgage loans that were modified in a troubled debt restructuring as of December 31, 2019 are shown below. The Company did not have any mortgage loans that were modified in a troubled debt restructuring as of March 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Contracts
|
|
Pre-Modification
Outstanding
Recorded
Investment
|
|
Post-Modification
Outstanding
Recorded
Investment
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
|
|
|
|
Troubled debt restructuring:
|
|
|
|
|
|
Commercial mortgage loans
|
2
|
|
$
|
3,771
|
|
|
$
|
3,771
|
|
10. DEBT AND OTHER OBLIGATIONS
Under a revolving line of credit arrangement (the “Credit Facility”), the Company has the ability to borrow on an unsecured basis up to an aggregate principal amount of $1.0 billion under the Credit Facility. The Company has the right in certain circumstances to request that the commitment under the Credit Facility be increased up to a maximum principal amount of $1.5 billion. Balances outstanding under the Credit Facility accrue interest at a rate equal to, at the option of the Borrowers, (i) LIBOR plus a spread based on the ratings of PLC’s Senior Debt, or (ii) the sum of (A) a rate equal to the highest of (x) the Administrative Agent’s Prime rate, (y) 0.50% above the Funds Rate, or (z) the one-month LIBOR plus 1.00% and (B) a spread based on the ratings of PLC’s Senior Debt. The Credit Facility also provided for a facility fee at a rate that varies with the ratings of PLC’s Senior Debt and that is calculated on the aggregate amount of commitments under the Credit Facility, whether used or unused. The annual facility fee rate is 0.125% of the aggregate principal amount. The Credit Facility provides that PLC is liable for the full amount of any obligations for borrowings or letters of credit, including those of the Company, under the Credit Facility. The maturity date of the Credit Facility is May 3, 2023. The Company is not aware of any non-compliance with the financial debt covenants of the Credit Facility as of March 31, 2020. PLC had a $200.0 million outstanding balance as of March 31, 2020. PLC did not have an outstanding balance as of December 31, 2019.
Non-Recourse Funding Obligations
Non-recourse funding obligations outstanding as of March 31, 2020, on a consolidated basis, are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuer
|
|
Outstanding Principal
|
|
Carrying Value(1)
|
|
Maturity
Year
|
|
Year-to-Date
Weighted-Avg
Interest Rate
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Golden Gate Captive Insurance Company(2)(3)
|
|
$
|
1,971,000
|
|
|
$
|
1,971,000
|
|
|
2039
|
|
4.70
|
%
|
Golden Gate II Captive Insurance Company
|
|
329,949
|
|
|
275,267
|
|
|
2052
|
|
4.87
|
%
|
Golden Gate V Vermont Captive Insurance Company(2)(3)
|
|
730,000
|
|
|
787,029
|
|
|
2037
|
|
5.12
|
%
|
MONY Life Insurance Company(3)
|
|
1,885
|
|
|
2,253
|
|
|
2024
|
|
6.19
|
%
|
Total
|
|
$
|
3,032,834
|
|
|
$
|
3,035,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Carrying values include premiums and discounts and do not represent unpaid principal balances.
|
|
|
|
|
|
|
|
|
(2) Obligations are issued to non-consolidated subsidiaries of PLC. These obligations collateralize certain held-to-maturity securities issued by wholly owned subsidiaries of the Company. Changes in Golden Gate and Golden Gate V are non-cash items.
|
|
|
|
|
|
|
|
|
(3) Fixed rate obligations.
|
|
|
|
|
|
|
|
|
Non-recourse funding obligations outstanding as of December 31, 2019, on a consolidated basis, are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuer
|
|
Outstanding Principal
|
|
Carrying Value(1)
|
|
Maturity
Year
|
|
Year-to-Date
Weighted-Avg
Interest Rate
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Golden Gate Captive Insurance Company(2)(3)
|
|
$
|
2,028,000
|
|
|
$
|
2,028,000
|
|
|
2039
|
|
4.70
|
%
|
Golden Gate II Captive Insurance Company
|
|
329,949
|
|
|
274,955
|
|
|
2052
|
|
5.06
|
%
|
Golden Gate V Vermont Captive Insurance Company(2)(3)
|
|
720,000
|
|
|
777,527
|
|
|
2037
|
|
5.12
|
%
|
MONY Life Insurance Company(3)
|
|
1,885
|
|
|
2,271
|
|
|
2024
|
|
6.19
|
%
|
Total
|
|
$
|
3,079,834
|
|
|
$
|
3,082,753
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Carrying values include premiums and discounts and do not represent unpaid principal balances.
|
|
|
|
|
|
|
|
|
(2) Obligations are issued to non-consolidated subsidiaries of PLC. These obligations collateralize certain held-to-maturity securities issued by wholly owned subsidiaries of the Company. Changes in Golden Gate and Golden Gate V are non-cash items.
|
|
|
|
|
|
|
|
|
(3) Fixed rate obligations.
|
|
|
|
|
|
|
|
|
Secured Financing Transactions
Repurchase Program Borrowings
While the Company anticipates that the cash flows of its operating subsidiaries will be sufficient to meet its investment commitments and operating cash needs in a normal credit market environment, the Company recognizes that investment commitments scheduled to be funded may, from time to time, exceed the funds then available. Therefore, the Company has established repurchase agreement programs for certain of its insurance subsidiaries to provide liquidity when needed. The Company expects that the rate received on its investments will equal or exceed its borrowing rate. Under this program, the Company may, from time to time, sell an investment security at a specific price and agree to repurchase that security at another specified price at a later date. These borrowings are typically for a term less than 90 days. The market value of securities to be repurchased is monitored and collateral levels are adjusted where appropriate to protect the counterparty against credit exposure. Cash received is invested in fixed maturity securities, and the agreements provide for net settlement in the event of default or on termination of the agreements. As of March 31, 2020, the Company did not have any outstanding repurchase agreements. During the three months ended March 31, 2020, the maximum balance outstanding at any one point in time related to these programs was $440.0 million. The average daily balance was $65.7 million (at an average borrowing rate of 163 basis points) during the three months ended March 31, 2020. As of December 31, 2019, the fair value of securities pledged under the repurchase program was $282.2 million, and the repurchase obligation of $270.0 million was included in the Company’s consolidated condensed balance sheets (at an average borrowing rate of 163 basis points). During 2019, the maximum balance outstanding at any one point in time related to these programs was $900.0 million. The average daily balance was $212.2 million (at an average borrowing rate of 214 basis points) during the year ended December 31, 2019.
Securities Lending
The Company participates in securities lending, primarily as an investment yield enhancement, whereby securities that are held as investments are loaned out to third parties for short periods of time. The Company requires collateral at least equal to 102% of the fair value of the loaned securities to be separately maintained. The loaned securities’ fair value is monitored on a daily basis and collateral is adjusted accordingly. The Company maintains ownership of the securities at all times and is entitled to receive from the borrower any payments for interest received on such securities during the loan term. Securities lending transactions are accounted for as secured borrowings. As of March 31, 2020, securities with a fair value of $66.1 million were loaned under this program. As collateral for the loaned securities, the Company receives cash which is primarily reinvested in short-term repurchase agreements, which are also collateralized by U.S. Government or U.S. Government Agency securities, and government money market funds. These investments are recorded in short-term investments with a corresponding liability recorded in secured financing liabilities to account for its obligation to return the collateral. As of March 31, 2020, the fair value of the collateral related to this program was $67.6 million and the Company has an obligation to return $67.6 million of collateral to the securities borrowers.
The following table provides the fair value of collateral pledged for repurchase agreements, grouped by asset class as of March 31, 2020 and December 31, 2019:
Repurchase Agreements, Securities Lending Transactions, and Repurchase-to-Maturity Transactions
Accounted for as Secured Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Contractual Maturity of the Agreements
|
|
|
|
|
|
|
|
|
|
As of March 31, 2020
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
Overnight and
Continuous
|
|
Up to 30 days
|
|
30-90 days
|
|
Greater Than
90 days
|
|
Total
|
Repurchase agreements and repurchase-to-maturity transactions
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total repurchase agreements and repurchase-to-maturity transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Securities lending transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
50,544
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,544
|
|
Equity securities
|
14,798
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,798
|
|
|
|
|
|
|
|
|
|
|
|
Other government related securities
|
747
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
747
|
|
|
|
|
|
|
|
|
|
|
|
Total securities lending transactions
|
66,089
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,089
|
|
Total securities
|
$
|
66,089
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
66,089
|
|
Repurchase Agreements, Securities Lending Transactions, and Repurchase-to-Maturity Transactions
Accounted for as Secured Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Contractual Maturity of the Agreements
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
Overnight and
Continuous
|
|
Up to 30 days
|
|
30-90 days
|
|
Greater Than
90 days
|
|
Total
|
Repurchase agreements and repurchase-to-maturity transactions
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities
|
$
|
282,198
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
282,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total repurchase agreements and repurchase-to-maturity transactions
|
282,198
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
282,198
|
|
Securities lending transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturity securities
|
55,720
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55,720
|
|
Equity securities
|
7,120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities lending transactions
|
62,840
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,840
|
|
Total securities
|
$
|
345,038
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
345,038
|
|
11. COMMITMENTS AND CONTINGENCIES
The Company leases administrative and marketing office space in approximately 16 cities (excluding the home office building), as well as various office equipment. Most leases have terms ranging from two years to twenty-five years. Leases with an initial term of 12 months or less are not recorded on the consolidated condensed balance sheet. The Company accounts for lease components separately from non-lease components (e.g., common area maintenance). Certain of the Company’s lease agreements include options to renew at the Company’s discretion. Management has concluded that the Company is not reasonably certain to elect any of these renewal options. The Company will use the interest rates received on its funding agreement backed notes as the collateralized discount rate when calculating the present value of remaining lease payments when the rate implicit in the lease is unavailable.
Under the insurance guaranty fund laws in most states, insurance companies doing business therein can be assessed up to prescribed limits for policyholder losses incurred by insolvent companies. From time to time, companies may be asked to contribute amounts beyond prescribed limits. It is possible that the Company could be assessed with respect to product lines not offered by the Company. In addition, legislation may be introduced in various states with respect to guaranty fund assessment laws related to insurance products, including long term care insurance and other specialty products, that increases the cost of future assessments or alters future premium tax offsets received in connection with guaranty fund assessments. The Company cannot predict the amount, nature or timing of any future assessments or legislation, any of which could have a material and adverse impact on the Company’s financial condition or results of operations.
A number of civil jury verdicts have been returned against insurers, broker-dealers, and other providers of financial services involving sales, refund or claims practices, alleged agent misconduct, failure to properly supervise representatives, relationships with agents or persons with whom the insurer does business, and other matters. Often these lawsuits have resulted in the award of substantial judgments that are disproportionate to the actual damages, including material amounts of punitive and non-economic compensatory damages. In some states, juries, judges, and arbitrators have substantial discretion in awarding punitive and non-economic compensatory damages which creates the potential for unpredictable material adverse judgments or awards in any given lawsuit or arbitration. Arbitration awards are subject to very limited appellate review. In addition, in some class action and other lawsuits, companies have made material settlement payments. The financial services and insurance industries in particular are also sometimes the target of law enforcement and regulatory investigations relating to the numerous laws and regulations that govern such companies. Some companies have been the subject of law enforcement or regulatory actions or other actions resulting from such investigations. The Company, in the ordinary course of business, is involved in such matters.
The Company establishes liabilities for litigation and regulatory actions when it is probable that a loss has been incurred and the amount of the loss can be reasonably estimated. For matters where a loss is believed to be reasonably possible, but not probable, no liability is established. For such matters, the Company may provide an estimate of the possible loss or range of loss or a statement that such an estimate cannot be made. The Company reviews relevant information with respect to litigation and regulatory matters on a quarterly and annual basis and updates its established liabilities, disclosures and estimates of reasonably possible losses or range of loss based on such reviews.
The Company and certain of its insurance subsidiaries, as well as certain other insurance companies for which the Company has coinsured blocks of life insurance and annuity policies, are under audit for compliance with the unclaimed property laws of a number of states. The audits are being conducted on behalf of the treasury departments or unclaimed property administrators in such states. The focus of the audits is on whether there have been unreported deaths, maturities, or policies that have exceeded limiting age with respect to which death benefits or other payments under life insurance or annuity policies should be treated as unclaimed property that should be escheated to the state. The Company is presently unable to estimate the reasonably possible loss or range of loss that may result from the audits due to a number of factors, including the early stages of the audits being conducted, and uncertainty as to whether the Company or other companies are responsible for the liabilities, if any, arising in connection with certain co-insured policies. The Company will continue to monitor the matter for any developments that would make the loss contingency associated with the audits reasonably estimable.
Advance Trust & Life Escrow Services, LTA, as Securities Intermediary of Life Partners Position Holder Trust v. Protective Life Insurance Company, Case No. 2:18-CV-01290, is a putative class action that was filed on August 13, 2018 in the United States District Court for the Northern District of Alabama. Plaintiff alleges that the Company required policyholders to pay unlawful and excessive cost of insurance charges. Plaintiff seeks to represent all owners of universal life and variable universal life policies issued or administered by the Company or its predecessors that provide that cost of insurance rates are to be determined based on expectations of future mortality experience. The plaintiff seeks class certification, compensatory damages, pre-judgment and post judgment interest, costs, and other unspecified relief. The Company is vigorously defending this matter and cannot predict the outcome of or reasonably estimate the possible loss or range of loss that might result from this litigation.
Scottish Re (U.S.), Inc. ("SRUS") was placed in rehabilitation on March 6, 2019 by the State of Delaware. Under the related order, the Insurance Commissioner of the State of Delaware has been appointed the receiver of SRUS and provided with authority to conduct and continue the business of SRUS in the interest of its cedents, creditors, and stockholder. The order was accompanied by an injunction requiring the continued payment of reinsurance premiums to SRUS and temporarily prohibiting cedents, including the Company, from offsetting premiums payable against receivables from SRUS. On June 20, 2019, the Delaware Court of Chancery entered an order approving a Revised Offset Plan, which allows cedents, including the Company, to offset premiums under certain circumstances. The plan of rehabilitation was scheduled to be provided by March 30, 2020 but given the impact of COVID-19, Scottish Re has requested more time and to date, the plan of rehabilitation has not been filed.
The Company continues to monitor SRUS and the actions of the receiver through discussions with legal counsel and review of publicly available information. An allowance for credit losses related to SRUS is included in the overall reinsurance allowance for credit losses. See Note 2, Summary of Significant Accounting Policies. As of March 31, 2020, management does not believe that the ultimate outcome of the rehabilitation process will have a material impact on the Company’s financial position or results of operations.
12. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following tables summarize the changes in the accumulated balances for each component of accumulated other comprehensive income (loss) (“AOCI”) as of March 31, 2020 and December 31, 2019.
Changes in Accumulated Other Comprehensive Income (Loss) by Component
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
Gains and Losses
on Investments(2)
|
|
Accumulated
Gain and Loss
Derivatives
|
|
Total
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|
(Dollars In Thousands, Net of Tax)
|
|
|
|
|
Balance, December 31, 2018
|
|
$
|
(1,404,209)
|
|
|
$
|
(7)
|
|
|
$
|
(1,404,216)
|
|
Other comprehensive income (loss) before reclassifications
|
|
2,833,888
|
|
|
(9,781)
|
|
|
2,824,107
|
|
Other comprehensive income (loss) relating to other-than-temporary impaired investments for which a portion has been recognized in earnings
|
|
(3,574)
|
|
|
—
|
|
|
(3,574)
|
|
Amounts reclassified from accumulated other comprehensive income (loss)(1)
|
|
(10,474)
|
|
|
1,799
|
|
|
(8,675)
|
|
|
|
|
|
|
|
|
Balance, December 31, 2019
|
|
$
|
1,415,631
|
|
|
$
|
(7,989)
|
|
|
$
|
1,407,642
|
|
Other comprehensive income (loss) before reclassifications
|
|
(1,473,362)
|
|
|
(4,636)
|
|
|
(1,477,998)
|
|
Other comprehensive income (loss) on investments for which a credit loss has been recognized in earnings
|
|
(6,529)
|
|
|
—
|
|
|
(6,529)
|
|
Amounts reclassified from accumulated other comprehensive income (loss)(1)
|
|
9,972
|
|
|
951
|
|
|
10,923
|
|
|
|
|
|
|
|
|
Balance, March 31, 2020
|
|
$
|
(54,288)
|
|
|
$
|
(11,674)
|
|
|
$
|
(65,962)
|
|
|
|
|
|
|
|
|
(1) See Reclassifications Out of Accumulated Other Comprehensive Income (Loss) table below for details.
|
|
|
|
|
|
|
(2) As of March 31, 2020 and December 31, 2019, net unrealized losses reported in AOCI were offset by $(37.6) million and $(776.9) million, respectively, due to the impact those net unrealized losses would have had on certain of the Company’s insurance assets and liabilities if the net unrealized losses had been recognized in net income.
|
|
|
|
|
|
|
The following tables summarize the reclassifications amounts out of AOCI for the three months ended March 31, 2020 and 2019.
Reclassifications Out of Accumulated Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
Gains (losses) in net income:
|
|
Affected Line Item in the
Consolidated Condensed Statements of Income
|
|
2020
|
|
2019
|
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative instruments
|
|
Benefits and settlement expenses, net of reinsurance ceded(1)
|
|
$
|
(1,204)
|
|
|
$
|
(278)
|
|
|
|
|
|
|
|
Tax (expense) benefit
|
|
253
|
|
|
58
|
|
|
|
|
|
|
|
|
|
$
|
(951)
|
|
|
$
|
(220)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains and losses on available-for-sale securities
|
|
Realized gains (losses) - investments
|
|
$
|
39,170
|
|
|
$
|
5,137
|
|
|
|
|
|
|
|
Net credit losses recognized in operations
|
|
(51,793)
|
|
|
—
|
|
|
|
|
|
|
|
Net impairment losses recognized in operations
|
|
—
|
|
|
(3,142)
|
|
|
|
|
|
|
|
Tax (expense) benefit
|
|
2,651
|
|
|
(419)
|
|
|
|
|
|
|
|
|
|
$
|
(9,972)
|
|
|
$
|
1,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See Note 7, Derivative Financial Instruments for additional information
|
|
|
|
|
|
|
|
|
|
|
13. INCOME TAXES
The Company used its respective estimates for its annual 2020 and 2019 incomes in computing its effective income tax rates for the three months ended March 31, 2020 and 2019. The effective tax rates for the three months ended March 31, 2020 and 2019, were 19.1% and 19.6%, respectively.
On March 27, 2020, H.R. 748, the Coronavirus Aid, Relief, and Economic Security Act ("the CARES Act") was signed into legislation which includes tax provisions relevant to businesses. The Company is required to recognize the effect on the consolidated financial statements in the period the law was enacted, which is the period ended March 31, 2020. For the period ended March 31, 2020, the CARES Act was not material to the Company's consolidated financial statements; however, if we were to have a taxable loss for the year ended December 31, 2020, we would be able to carryback those losses to prior periods. At this time, the Company does not expect the impact of the CARES Act to be material to the Company's consolidated financial statements for the year ended December 31, 2020.
In April, 2019, the IRS proposed favorable and unfavorable adjustments to the Company’s 2014 through 2016 reported taxable income. The Company agreed to these adjustments. The resulting taxes have been settled, other than interest, the settlement of interest will not materially impact the Company or its effective tax rate.
Due to IRS adjustments to the Company's pre-2017 taxable income, the Company has amended certain of its 2014 through 2016 state income tax returns. Such amendments will cause such years to remain open, pending the states' acceptances of the returns.
In general, the Company is no longer subject to income tax examinations by taxing authorities for tax years that began before 2017.
There have been no changes to the balance of unrecognized tax benefits during the quarter ended March 31, 2020. The Company believes that in the next twelve months, none of the unrecognized tax benefits will be reduced.
14. OPERATING SEGMENTS
The Company has several operating segments, each having a strategic focus. An operating segment is distinguished by products, channels of distribution, and/or other strategic distinctions. The Company periodically evaluates its operating segments and makes adjustments to its segment reporting as needed. A brief description of each segment follows.
In Q1 2020, as a result of changes in the way the chief operating decision maker makes decisions about the allocation of resources and assesses the performance of the business, the Company combined two of its former six segments into one segment, Retail Life and Annuity. These changes enable the Company to better serve the needs of its customer and to help achieve the goals of the organization.
Prior period amounts were adjusted retrospectively to reflect the change in the Company’s reportable segments.
•The Retail Life and Annuity segment primarily markets fixed universal life (“UL”), indexed universal life (“IUL”), variable universal life (“VUL”), level premium term insurance (“traditional”), fixed annuity, and variable annuity (“VA”) products on a national basis primarily through networks of independent insurance agents and brokers, broker-dealers, financial institutions, independent marketing organizations, and affinity groups.
•The Acquisitions segment focuses on acquiring, converting, and servicing policies and contracts acquired from other companies. The segment’s primary focus is on life insurance policies and annuity products that were sold to individuals. The level of the segment’s acquisition activity is predicated upon many factors, including available capital, operating capacity, potential return on capital, and market dynamics. Policies acquired through the Acquisitions segment are typically blocks of business where no new policies are being marketed, however, some recent acquisitions have included ongoing new business activities. Ongoing new product sales written by the Company from these acquisitions are included in the Retail Life and Annuity segment. As a result, earnings and account values are expected to decline as the result of lapses, deaths, and other terminations of coverage unless new acquisitions are made.
•The Stable Value Products segment sells fixed and floating rate funding agreements directly to the trustees of municipal bond proceeds, money market funds, bank trust departments, and other institutional investors. This segment also issues funding agreements to the FHLB, and markets guaranteed investment contracts (“GICs”) to 401(k) and other qualified retirement savings plans. The Company also has an unregistered funding agreement-backed notes program which provides for offers of notes to both domestic and international institutional investors.
•The Asset Protection segment markets extended service contracts, GAP products, credit life and disability insurance, and other specialized ancillary products to protect consumers’ investments in automobiles and recreational vehicles. GAP products are designed to cover the difference between the scheduled loan pay-off amount and an asset’s actual cash value in the case of a total loss. Each type of specialized ancillary product protects against damage or other loss to a particular aspect of the underlying asset.
•The Corporate and Other segment primarily consists of net investment income on assets supporting our equity capital, unallocated corporate overhead and expenses not attributable to the segments above. This segment includes earnings from several non-strategic or runoff lines of business, various financing and investment-related transactions, and the operations of several small subsidiaries.
The Company’s management and Board of Directors analyzes and assesses the operating performance of each segment using pre-tax adjusted operating income (loss) and after-tax adjusted operating income (loss). Consistent with GAAP accounting guidance for segment reporting, pre-tax adjusted operating income (loss) is the Company’s measure of segment performance. Pre-tax adjusted operating income (loss) is calculated by adjusting income (loss) before income tax, by excluding the following items:
•realized gains and losses on investments and derivatives,
•changes in the GLWB embedded derivatives exclusive of the portion attributable to the economic cost of the GLWB,
•actual GLWB incurred claims, and
•the amortization of DAC, VOBA, and certain policy liabilities that is impacted by the exclusion of these items.
The items excluded from adjusted operating income (loss) are important to understanding the overall results of operations. Pre-tax adjusted operating income (loss) and after-tax adjusted operating income (loss) are not substitutes for income before income taxes or net income (loss), respectively. These measures may not be comparable to similarly titled measures reported by other companies. The Company believes that pre-tax and after-tax adjusted operating income (loss) enhances management’s and the Board of Directors’ understanding of the ongoing operations, the underlying profitability of each segment, and helps facilitate the allocation of resources.
After-tax adjusted operating income (loss) is derived from pre-tax adjusted operating income (loss) with the inclusion of income tax expense or benefits associated with pre-tax adjusted operating income. Income tax expense or benefits is allocated to the items excluded from pre-tax adjusted operating income (loss) at the statutory federal income tax rate for the associated period. Income tax expense or benefits allocated to after-tax adjusted operating income (loss) can vary period to period based on changes in the Company’s effective income tax rate.
In determining the components of the pre-tax adjusted operating income (loss) for each segment, premiums and policy fees, other income, benefits and settlement expenses, and amortization of DAC and VOBA are attributed directly to each operating segment. Net investment income is allocated based on directly related assets required for transacting the business of that segment. Realized gains (losses) - investments/derivatives and other operating expenses are allocated to the segments in a manner that most appropriately reflects the operations of that segment. Investments and other assets are allocated based on statutory policy liabilities net of associated statutory policy assets, while DAC/VOBA and goodwill are shown in the segments to which they are attributable.
There were no significant intersegment transactions during the three months ended March 31, 2020 and 2019.
The following tables present a summary of results and reconciles pre-tax adjusted operating income (loss) to consolidated income before income tax and net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
Retail Life and Annuity
|
$
|
776,644
|
|
|
$
|
592,754
|
|
|
|
|
|
Acquisitions
|
799,601
|
|
|
609,942
|
|
|
|
|
|
Stable Value Products
|
36,602
|
|
|
59,579
|
|
|
|
|
|
Asset Protection
|
72,489
|
|
|
73,195
|
|
|
|
|
|
Corporate and Other
|
(450)
|
|
|
29,335
|
|
|
|
|
|
Total revenues
|
$
|
1,684,886
|
|
|
$
|
1,364,805
|
|
|
|
|
|
Pre-tax Adjusted Operating Income (Loss)
|
|
|
|
|
|
|
|
Retail Life and Annuity
|
$
|
(12,320)
|
|
|
47,012
|
|
|
|
|
|
Acquisitions
|
75,125
|
|
|
74,912
|
|
|
|
|
|
Stable Value Products
|
25,325
|
|
|
22,239
|
|
|
|
|
|
Asset Protection
|
10,627
|
|
|
8,849
|
|
|
|
|
|
Corporate and Other
|
(40,875)
|
|
|
(44,206)
|
|
|
|
|
|
Pre-tax adjusted operating income
|
57,882
|
|
|
108,806
|
|
|
|
|
|
Realized gains (losses) and adjustments
|
33,591
|
|
|
67,921
|
|
|
|
|
|
Income before income tax
|
91,473
|
|
|
176,727
|
|
|
|
|
|
Income tax expense
|
(17,508)
|
|
|
(34,629)
|
|
|
|
|
|
Net income
|
$
|
73,965
|
|
|
$
|
142,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax adjusted operating income
|
$
|
57,882
|
|
|
$
|
108,806
|
|
|
|
|
|
Adjusted operating income tax expense
|
(10,454)
|
|
|
(20,365)
|
|
|
|
|
|
After-tax adjusted operating income
|
47,428
|
|
|
88,441
|
|
|
|
|
|
Realized gains (losses) and adjustments
|
33,591
|
|
|
67,921
|
|
|
|
|
|
Income tax (expense) benefit on adjustments
|
(7,054)
|
|
|
(14,264)
|
|
|
|
|
|
Net income
|
$
|
73,965
|
|
|
$
|
142,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains (losses) and adjustments:
|
|
|
|
|
|
|
|
Derivative financial instruments
|
$
|
238,140
|
|
|
$
|
(73,308)
|
|
|
|
|
|
Investments
|
(276,251)
|
|
|
126,386
|
|
|
|
|
|
Less: related amortization(1)
|
(58,426)
|
|
|
(4,361)
|
|
|
|
|
|
Less: VA GLWB economic cost
|
(13,276)
|
|
|
(10,482)
|
|
|
|
|
|
Total realized gains (losses) and adjustments
|
$
|
33,591
|
|
|
$
|
67,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes amortization of DAC/VOBA and benefits and settlement expenses that are impacted by realized gains (losses).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
Net investment income
|
|
|
|
|
|
|
|
Retail Life and Annuity
|
$
|
252,419
|
|
|
$
|
230,898
|
|
|
|
|
|
Acquisitions
|
416,427
|
|
|
324,511
|
|
|
|
|
|
Stable Value Products
|
62,670
|
|
|
57,621
|
|
|
|
|
|
Asset Protection
|
7,215
|
|
|
6,802
|
|
|
|
|
|
Corporate and Other
|
14,249
|
|
|
21,590
|
|
|
|
|
|
Total net investment income
|
$
|
752,980
|
|
|
$
|
641,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of DAC and VOBA
|
|
|
|
|
|
|
|
Retail Life and Annuity
|
$
|
(13,756)
|
|
|
14,948
|
|
|
|
|
|
Acquisitions
|
51,961
|
|
|
(1,076)
|
|
|
|
|
|
Stable Value Products
|
797
|
|
|
873
|
|
|
|
|
|
Asset Protection
|
14,961
|
|
|
15,628
|
|
|
|
|
|
Corporate and Other
|
—
|
|
|
—
|
|
|
|
|
|
Total amortization of DAC and VOBA
|
$
|
53,963
|
|
|
$
|
30,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Segment Assets
|
|
|
|
|
|
|
|
As of March 31, 2020
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
Retail Life & Annuity
|
|
Acquisitions
|
|
|
|
Stable Value
Products
|
Investments and other assets
|
$
|
35,487,628
|
|
|
$
|
52,420,826
|
|
|
|
|
$
|
5,760,834
|
|
DAC and VOBA
|
2,606,704
|
|
|
978,587
|
|
|
|
|
4,424
|
|
Other intangibles
|
392,895
|
|
|
35,518
|
|
|
|
|
6,556
|
|
Goodwill
|
558,501
|
|
|
23,862
|
|
|
|
|
113,924
|
|
Total assets
|
$
|
39,045,728
|
|
|
$
|
53,458,793
|
|
|
|
|
$
|
5,885,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
Protection
|
|
Corporate
and Other
|
|
Total
Consolidated
|
Investments and other assets
|
$
|
866,728
|
|
|
$
|
15,801,103
|
|
|
$
|
110,337,119
|
|
DAC and VOBA
|
171,068
|
|
|
—
|
|
|
3,760,783
|
|
Other intangibles
|
109,360
|
|
|
29,829
|
|
|
574,158
|
|
Goodwill
|
129,224
|
|
|
—
|
|
|
825,511
|
|
Total assets
|
$
|
1,276,380
|
|
|
$
|
15,830,932
|
|
|
$
|
115,497,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Segment Assets
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
|
|
|
|
|
|
Retail Life & Annuity
|
|
Acquisitions
|
|
|
|
Stable Value
Products
|
Investments and other assets
|
$
|
37,448,239
|
|
|
$
|
54,074,450
|
|
|
|
|
$
|
5,317,885
|
|
DAC and VOBA
|
2,416,616
|
|
|
924,090
|
|
|
|
|
5,221
|
|
Other intangibles
|
401,178
|
|
|
36,321
|
|
|
|
|
6,722
|
|
Goodwill
|
558,501
|
|
|
23,862
|
|
|
|
|
113,924
|
|
Total assets
|
$
|
40,824,534
|
|
|
$
|
55,058,723
|
|
|
|
|
$
|
5,443,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset
Protection
|
|
Corporate
and Other
|
|
Total
Consolidated
|
Investments and other assets
|
$
|
878,386
|
|
|
$
|
17,830,217
|
|
|
$
|
115,549,177
|
|
DAC and VOBA
|
173,628
|
|
|
—
|
|
|
3,519,555
|
|
Other intangibles
|
112,032
|
|
|
27,173
|
|
|
583,426
|
|
Goodwill
|
129,224
|
|
|
—
|
|
|
825,511
|
|
Total assets
|
$
|
1,293,270
|
|
|
$
|
17,857,390
|
|
|
$
|
120,477,669
|
|
15. SUBSEQUENT EVENTS
The Company has evaluated the effects of events subsequent to March 31, 2020, and through the date the Company filed its consolidated condensed financial statements with the United States Securities and Exchange Commission. All accounting and disclosure requirements related to subsequent events are included in the Company's consolidated condensed financial statements.